Stock MMYT MAKEMYTRIP LIMITED
Add to a list
To use this feature you must be a member
Log inSign up

Financials MakeMyTrip Limited

Equities

MMYT

MU0295S00016

Leisure & Recreation

Market Closed - Nasdaq
Other stock markets
 04:00:00 2024-07-12 pm EDT 		5-day change 1st Jan Change
90.23 USD +4.23% Intraday chart for MakeMyTrip Limited +4.98% +92.06%
May. 15 MakeMyTrip Fiscal Q4 Adjusted Earnings, Revenue Advance MT
May. 15 Transcript : MakeMyTrip Limited, Q4 2024 Earnings Call, May 15, 2024

Valuation

Fiscal Period: März 2020 2021 2022 2023 2024 2025 2026 2027
Capitalization 1 1,231 3,261 2,810 2,576 7,749 9,906 - -
Enterprise Value (EV) 1 1,089 3,040 2,549 2,330 7,364 9,382 9,188 8,949
P/E ratio -2.81 x -60.7 x -63.9 x -245 x 40.8 x 91 x 56.1 x 44 x
Yield - - - - - - 0% -
Capitalization / Revenue 1.7 x 17.7 x 7.88 x 3.96 x 9.48 x 10.1 x 8.33 x 6.99 x
EV / Revenue 1.51 x 16.5 x 7.15 x 3.58 x 9.01 x 9.56 x 7.72 x 6.32 x
EV / EBITDA -11.8 x -87.7 x -2,930 x 45.7 x 79.6 x 55.4 x 38.4 x 29 x
EV / FCF - 54.5 x -35.6 x 154 x 65.2 x 76.9 x 46.6 x 32.5 x
FCF Yield - 1.83% -2.81% 0.65% 1.53% 1.3% 2.14% 3.07%
Price to Book 1.47 x 3.87 x 3.25 x 3.09 x 7.11 x 8.46 x 7.48 x 6.48 x
Nbr of stocks (in thousands) 102,990 103,255 104,733 105,274 109,065 109,782 - -
Reference price 2 11.96 31.58 26.83 24.47 71.05 90.23 90.23 90.23
Announcement Date 6/26/20 5/25/21 5/25/22 5/16/23 5/15/24 - - -
1USD in Million2USD
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: März 2020 2021 2022 2023 2024 2025 2026 2027
Net sales 1 723.4 184.1 356.4 651.2 817.4 981.6 1,190 1,417
EBITDA 1 -92.44 -34.67 -0.87 51 92.48 169.2 239.4 308.3
EBIT 1 -429.4 -67.68 -30.37 23.6 65.21 122.7 182.8 255.5
Operating Margin -59.36% -36.76% -8.52% 3.62% 7.98% 12.5% 15.36% 18.03%
Earnings before Tax (EBT) 1 -447.5 -60.55 -46.67 -12.14 92.94 135.8 216 301.6
Net income 1 -447.8 -55.64 -45.4 -11.32 216.8 116.8 184.9 248.8
Net margin -61.9% -30.22% -12.74% -1.74% 26.52% 11.9% 15.54% 17.56%
EPS 2 -4.260 -0.5200 -0.4200 -0.1000 1.740 0.9919 1.608 2.052
Free Cash Flow 1 - 55.73 -71.61 15.16 112.9 122 197 275
FCF margin - 30.26% -20.09% 2.33% 13.81% 12.43% 16.56% 19.41%
FCF Conversion (EBITDA) - - - 29.73% 122.1% 72.09% 82.3% 89.2%
FCF Conversion (Net income) - - - - 52.08% 104.48% 106.56% 110.54%
Dividend per Share 2 - - - - - - 0.003310 -
Announcement Date 6/26/20 5/25/21 5/25/22 5/16/23 5/15/24 - - -
1USD in Million2USD
Estimates

Income Statement Evolution (Quarterly data)

Fiscal Period: März 2022 Q3 2022 Q4 2023 Q1 2023 Q2 2023 Q3 2023 Q4 2024 Q1 2024 Q2 2024 Q3 2024 Q4 2025 Q1 2025 Q2 2025 Q3 2025 Q4 2026 Q1
Net sales 1 127 105.1 156.2 156.8 172.1 166.1 198.3 188.7 217.9 212.5 245.3 219 261.6 248.8 304.2
EBITDA 1 - - - 8.232 14.11 14.87 25.94 13.45 29.32 23.71 32.85 30.13 46.93 43 56.48
EBIT 1 -8.774 3.353 4.266 1.459 7.31 7.973 19.13 6.507 22.59 16.72 26.72 24.42 39.63 34.36 48.74
Operating Margin -6.91% 3.19% 2.73% 0.93% 4.25% 4.8% 9.65% 3.45% 10.37% 7.87% 10.89% 11.15% 15.15% 13.81% 16.03%
Earnings before Tax (EBT) 1 - - - -7.17 -0.207 5.356 18.59 2.184 24.17 48 30.25 27.53 44.34 40.41 55.64
Net income 1 - - - -6.98 0.093 5.664 18.46 2.071 24.26 172 22.69 20.65 33.25 30.3 41.73
Net margin - - - -4.45% 0.05% 3.41% 9.31% 1.1% 11.14% 80.93% 9.25% 9.43% 12.71% 12.18% 13.72%
EPS 2 -0.0800 -0.0400 -0.0900 -0.0600 0.001000 0.0500 0.1700 0.0200 0.2200 1.260 0.1912 0.1740 0.2802 0.2554 0.3516
Dividend per Share 2 - - - - - - - - - - - - - - -
Announcement Date 1/25/22 5/25/22 7/27/22 11/1/22 1/31/23 5/16/23 8/1/23 10/31/23 1/23/24 5/15/24 - - - - -
1USD in Million2USD
Estimates

Balance Sheet Analysis

Fiscal Period: März 2020 2021 2022 2023 2024 2025 2026 2027
Net Debt 1 - - - - - - - -
Net Cash position 1 142 221 261 246 385 524 717 956
Leverage (Debt/EBITDA) - - - - - - - -
Free Cash Flow 1 - 55.7 -71.6 15.2 113 122 197 275
ROE (net income / shareholders' equity) -40.4% -6.37% -5.1% 6% 13.9% 13.2% 17.6% 19%
ROA (Net income/ Total Assets) - - - 3.95% 9.09% 10.7% 13.6% 15.3%
Assets 1 - - - -286.9 2,386 1,095 1,359 1,628
Book Value Per Share 2 8.160 8.160 8.240 7.930 10.00 10.70 12.10 13.90
Cash Flow per Share 2 - - - 0.7700 1.060 1.140 1.620 2.130
Capex 1 12.8 8.8 77.6 16.9 12.8 4.5 16 4
Capex / Sales 1.77% 4.78% 21.77% 2.6% 1.57% 0.46% 1.34% 0.28%
Announcement Date 6/26/20 5/25/21 5/25/22 5/16/23 5/15/24 - - -
1USD in Million2USD
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Year-on-year evolution of the Yield

Change in Enterprise Value/EBITDA

Ratings for MakeMyTrip Limited

Trading Rating
Investor Rating
ESG Refinitiv
D+
More Ratings

Analysts' Consensus

Sell
Consensus
Buy
Mean consensus
BUY
Number of Analysts
9
Last Close Price
90.23 USD
Average target price
90.33 USD
Spread / Average Target
+0.11%
Consensus

EPS Revisions

Estimates Revisions

Quarterly earnings - Rate of surprise

Company calendar

Sector Travel Agents

1st Jan change Capi.
MAKEMYTRIP LIMITED Stock MakeMyTrip Limited
+92.06% 9.91B
BOOKING HOLDINGS INC. Stock Booking Holdings Inc.
+13.51% 137B
TRIP.COM GROUP LIMITED Stock Trip.com Group Limited
+39.60% 32.73B
EXPEDIA GROUP, INC. Stock Expedia Group, Inc.
-13.27% 17.45B
TONGCHENG TRAVEL HOLDINGS LIMITED Stock Tongcheng Travel Holdings Limited
+6.65% 4.59B
FLIGHT CENTRE TRAVEL GROUP LIMITED Stock Flight Centre Travel Group Limited
+7.81% 3.28B
TRIPADVISOR, INC. Stock Tripadvisor, Inc.
-17.00% 2.49B
WEBJET LIMITED Stock Webjet Limited
+25.75% 2.45B
TBO TEK LIMITED Stock TBO Tek Limited
0.00% 2.3B
TRAINLINE PLC Stock Trainline Plc
+5.41% 1.98B
Travel Agents
  1. Stock Market
  2. Equities
  3. MMYT Stock
  4. Financials MakeMyTrip Limited