Login
Products
Login
Home
Alerts
Search
Watchlists
Products

Omaxe Ltd

OMAXE
NSE
83.10
1.58%
Last Updated:
22 Apr '26, 3:58 PM
Company Overview
Alert
Watchlist
Note

Omaxe Ltd

OMAXE
NSE
83.10
1.58%
22 Apr '26, 3:58 PM
Company Overview
Add Alert
Add to Watchlist
Edit Note
6M
Price
Charts
Documents

Quick Ratios

Edit Ratios
Mkt Cap
Market Capitalization
1,520Cr
Close
Close Price
83.10
Industry
Industry
Realty - Construction & Contracting
PE
Price To Earnings
PS
Price To Sales
1.05
Revenue
Revenue
1,446Cr
Rev Gr TTM
Revenue Growth TTM
-7.02%
PAT Gr TTM
PAT Growth TTM
-3.86%
Peer Comparison
How does OMAXE stack up?
Compare up to 10 companies side by side across valuation, profitability, and growth.
OMAXE
VS

Quarterly Results

Consolidated
Standalone
Numbers
Percentage
QuarterMar 2023Jun 2023Sep 2023Dec 2023Mar 2024Jun 2024Sep 2024Dec 2024Mar 2025Jun 2025Sep 2025Dec 2025
Revenue
RevenueCr
289213266599536342389289541282321302
Growth YoY
Revenue Growth YoY%
72.276.2123.8145.785.060.046.3-51.81.1-17.4-17.64.5
Expenses
ExpensesCr
399306333637682493613416647452490457
Operating Profit
Operating ProfitCr
-109-93-67-37-146-151-224-127-106-170-169-155
OPM
OPM%
-37.8-43.4-25.2-6.2-27.3-44.3-57.5-43.9-19.6-60.1-52.7-51.4
Other Income
Other IncomeCr
974374491112162617
Interest Expense
Interest ExpenseCr
263129323842455751676554
Depreciation
DepreciationCr
1616101514771012789
PBT
PBTCr
-143-132-103-82-191-157-267-183-157-228-216-201
Tax
TaxCr
-38-25-18-10-48-10-27-32-9-42-50-48
PAT
PATCr
-104-106-84-72-144-147-239-150-149-186-166-153
Growth YoY
PAT Growth YoY%
-185.1-111.63.534.2-37.5-38.4-183.9-109.4-3.5-26.430.5-1.9
NPM
NPM%
-36.1-49.8-31.7-12.0-26.8-43.0-61.5-52.0-27.5-65.8-51.9-50.8
EPS
EPS
-5.8-5.8-4.6-3.7-7.9-8.1-13.1-8.2-8.1-10.2-9.1-8.4

Profit & Loss

Consolidated
Standalone
Numbers
Percentage
Financial YearMar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025TTM
Revenue
RevenueCr
1,4311,3861,6271,8391,1671,1214766187731,6141,5611,446
Growth
Revenue Growth%
-11.8-3.217.413.1-36.6-3.9-57.629.925.2108.8-3.3-7.4
Expenses
ExpensesCr
1,1971,1441,3431,5791,0389305946651,0771,9582,1692,046
Operating Profit
Operating ProfitCr
234242284260128191-119-47-303-343-608-600
OPM
OPM%
16.417.517.414.111.017.0-24.9-7.6-39.2-21.3-38.9-41.5
Other Income
Other IncomeCr
345459593434392025217670
Interest Expense
Interest ExpenseCr
14414715516974108161121113130195237
Depreciation
DepreciationCr
141099973634765543736
PBT
PBTCr
1101391791417944-305-194-457-507-764-803
Tax
TaxCr
5062745630141-69-33-106-101-79-149
PAT
PATCr
60771058549-97-235-162-351-406-685-654
Growth
PAT Growth%
-23.928.137.4-19.1-42.9-299.7-142.131.3-117.2-15.7-68.74.5
NPM
NPM%
4.25.56.54.64.2-8.7-49.5-26.2-45.4-25.2-43.9-45.2
EPS
EPS
3.34.25.64.62.7-5.3-12.9-8.7-19.0-22.0-37.5-35.8

Balance Sheet

Consolidated
Standalone
Numbers
Percentage
Financial YearMar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025Sep 2025
Equity Capital
Equity CapitalCr
183183183183183183183183183183183183
Reserves
ReservesCr
1,7941,8481,7111,7891,3321,23199783749072-613-740
Current Liabilities
Current LiabilitiesCr
3,9274,2284,6214,6647,6777,6018,4279,71611,47312,19413,95314,576
Non Current Liabilities
Non Current LiabilitiesCr
7451,4421,5721,2511,3271,2921,1939421,1771,1391,1201,700
Total Liabilities
Total LiabilitiesCr
6,9087,7128,3268,12810,76010,54911,04211,91813,56013,82214,87715,728
Current Assets
Current AssetsCr
6,4956,6527,2837,2509,6209,3669,88910,73512,29812,45813,26013,959
Non Current Assets
Non Current AssetsCr
4131,0601,0438781,1401,1831,1531,1831,2631,3641,6181,769
Total Assets
Total AssetsCr
6,9087,7128,3268,12810,76010,54911,04211,91813,56013,82214,87715,728

Cash Flow

Consolidated
Standalone
Financial YearMar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025
Operating Cash Flow
Operating Cash FlowCr
36291121194006385667834699871,007
Investing Cash Flow
Investing Cash FlowCr
-6620211610623-22-142-64-126
Financing Cash Flow
Financing Cash FlowCr
-391-105-173-35-435-783-517-740-262-924-770
Net Cash Flow
Net Cash FlowCr
-34-7-324-18-39722165-1111
Free Cash Flow
Free Cash FlowCr
352761025393636570782461985999
CFO To PAT
CFO To PAT%
604.9118.5114.822.4823.2-657.0-240.6-484.4-133.6-243.0-146.9
CFO To EBITDA
CFO To EBITDA%
154.737.542.67.3312.6334.1-476.8-1,671.5-154.6-287.5-165.6

Ratios

Consolidated
Standalone
Financial YearMar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025
Valuation Ratios
Valuation Ratios
Market Cap
Market CapitalizationCr
2,4732,6453,0834,0373,7742,7961,2321,4679121,6581,429
Price To Earnings
Price To Earnings
42.634.430.248.177.00.00.00.00.00.00.0
Price To Sales
Price To Sales
1.71.91.92.23.22.52.62.41.21.00.9
Price To Book
Price To Book
1.31.31.52.02.52.01.01.41.46.5-3.3
EV To EBITDA
EV To EBITDA
12.413.613.319.237.820.2-20.9-49.0-5.0-5.6-2.4
Profitability Ratios
Profitability Ratios
GPM
GPM%
168.288.127.2127.2194.2120.2157.8193.2219.885.3105.5
OPM
OPM%
16.417.517.414.111.017.0-24.9-7.6-39.2-21.3-38.9
NPM
NPM%
4.25.56.54.64.2-8.7-49.5-26.2-45.4-25.2-43.9
ROCE
ROCE%
9.69.711.99.75.45.7-5.3-3.4-19.3-35.9-155.5
ROE
ROE%
3.03.85.64.33.2-6.9-19.9-15.8-52.2-159.2159.2
ROA
ROA%
0.91.01.31.10.5-0.9-2.1-1.4-2.6-2.9-4.6
Operational Ratios
Operational Ratios
Solvency Ratios
Solvency Ratios
Liquidity Ratios
Liquidity Ratios
#### **Overview** Omaxe Limited, founded in 1987 by Mr. Rohtas Goel, is a leading Indian real estate developer with a strong presence across North and Central India. Listed on the BSE and NSE since 2007, the company has evolved from a construction contractor into a vertically integrated, diversified real estate powerhouse. Omaxe has delivered over **140.17 million square feet** of real estate across **31 cities in 8 states** — including Punjab, Haryana, Uttar Pradesh, Madhya Pradesh, Rajasthan, Delhi, Uttarakhand, and Himachal Pradesh. The company is recognized as a pioneer in bringing **metro-quality urban infrastructure** to Tier-II and Tier-III cities, capitalizing on early-mover advantages and strategic land acquisitions. --- #### **Strategic Growth & Diversification (FY24–FY25)** Omaxe has undergone a significant strategic transformation in recent years, anchored around the **Three Pillars of Growth: Collaboration, Diversification, and Domination**. The company has shifted from a traditional development model to a **multi-revenue stream, mixed-use, and partnership-driven ecosystem**, positioning itself as a leader in India’s evolving urban real estate landscape. ##### **1. Expansion into Emerging Markets (Emerging Bharat Strategy)** - Expanded into **Ayodhya and Gorakhpur**, two high-potential Tier-3 cities, increasing its operational footprint to **31 cities across 8 states**. - Targets **underserved, high-growth urban centers** in Uttar Pradesh (Lucknow, Ayodhya, Gorakhpur, Prayagraj), Madhya Pradesh (Indore, Ujjain), and Punjab (Amritsar, New Chandigarh). - Benefits from government-led infrastructure development, including new highways, airports, and economic corridors, driving demand for quality housing and commercial spaces. ##### **2. Launch of BeTogether – Strategic PPP & JV Platform** - **BeTogether** is a new business vertical launched in FY25 to focus on: - **Public-Private Partnerships (PPP)** - **Joint Ventures (JVs) with private landowners and developers** - **Revival of stalled real estate projects** - Initial capital commitment: **Over ₹2,800 crores**, with projected revenue potential of **₹5,000 crores** over the next 3–5 years. - Reinforces Omaxe’s shift toward **collaborative, scalable urban infrastructure development**. ##### **3. Entry into Public Infrastructure & Transport Hubs** - Signed an **MoU with UPSRTC** to modernize **six major bus terminals** in Uttar Pradesh (Lucknow, Ghaziabad, Ayodhya, Prayagraj, Kaushambi, Amausi). - Total built-up area: **70.8 lakh sq. ft.**, with **45.59 lakh sq. ft. saleable space**. - Investment: **₹2,700 crores**; projected revenue: **₹4,700 crores**. - Each terminal integrates **retail, F&B, parking, EV charging, hospitality, and civic amenities**, transforming transport hubs into **urban lifestyle centers**. ##### **4. Development of The Omaxe State – India’s First Integrated Multi-Sports Facility** - Flagship **mixed-use project** in **Dwarka, New Delhi**, spanning **50.4 acres**. - Developed by wholly-owned subsidiary **Worldstreet Sports Centre Limited** under a **PPP with Delhi Development Authority (DDA)** via **DBFOT model**. - Features: - International cricket & football stadiums - Indoor stadium - Premium retail, hospitality, and entertainment complexes - Projected revenue from retail sale/lease: **₹2,500 crores**. - Designed to generate **long-term recurring income** via leasehold structure (99-year lease). --- #### **Portfolio & Key Projects** Omaxe operates across multiple verticals: **Residential, Commercial, Retail, Integrated Townships, and PPP Infrastructure**. | **Project** | **Location** | **Key Features** | |------------|-------------|------------------| | **The Omaxe State** | Dwarka, Delhi | 5-in-1 destination: sports, retail, hospitality, entertainment | | **Omaxe Chowk** | Chandni Chowk, Delhi | 4.5-acre retail redevelopment; 1M+ sq. ft. built-up; 4–6 lakh daily footfall | | **World Street (New Singapore & Clarkee)** | Faridabad | 120+ acre mixed-use hub; 1.5M sq. ft. retail; lifestyle + nightlife district | | **New Amritsar Township** | Amritsar, Punjab | 260-acre integrated township; 127 acres under Phase 1; near Golden Temple | | **Omaxe Indore Township** | Indore, MP | 450-acre smart township; ₹1,200 crore investment; ₹2,500 crore revenue target | | **Gorakhpur & Ayodhya Projects** | UP | Joint development under UP Township Policy 2023 with local partners | --- #### **Strategic Business Model & Revenue Streams** - **Land Bank Monetization**: Leverages early-acquired, strategically located land for township development (e.g., New Chandigarh, Indore, Lucknow, Ludhiana). - **Revenue Balance**: Actively shifting from pure residential sales to **commercial leasing, retail, and PPP-based recurring income models**. - **Diversified Revenue Channels**: - Residential sales (premium & affordable) - Commercial & retail leasing - PPP project revenues (saleable areas, leasing) - Hospitality and mixed-use rentals --- #### **Geographic & Market Strategy** - **Core Focus**: **Tier-II and Tier-III cities** in North and Central India. - **Proven Early-Mover Advantage**: Entered markets like New Chandigarh, Indore, and Faridabad before infrastructure booms, securing low-cost land. - **Disciplined Land Portfolio Management**: - Actively acquires in growth corridors. - Follows “stop-loss” principle to divest non-core land, optimizing capital. --- #### **Funding & Strategic Partnerships** - **Oaktree Capital Investment (July 2025)**: - Raised **₹500 crores** to fund priority projects. - Strengthens balance sheet with **no immediate debt repayment pressure**. - Enables faster execution of projects in **New Chandigarh, Lucknow, Faridabad, and Dwarka**. - **Past Funding**: Received **₹440 crores from Värde Partners** (2022). - **Collaborations**: - **Jio-BP**: Deployment of **EV charging/swapping** infrastructure across 12 cities. - **Absolute Hotel Services**: Operation of serviced apartments under Eastin brand (Lucknow). - **Deen Dayal Jan Awas Yojana**: Affordable housing development in Palwal, Haryana. --- #### **Leadership & Governance** - **Founder & Promoter**: Mr. Rohtas Goel (Non-Executive Chairman) - **Next-Generation Leadership**: Mohit Goel and Jatin Goel are spearheading transformation, digitalization, and new verticals like BeTogether. - **Professional Management**: Strengthened with senior hires in **treasury, legal, business development, and digital operations**. --- #### **Financial & Operational Highlights (FY25)** - **Total Delivered Area (as of Mar 2025)**: **140.17 million sq. ft.** (+11.7% YoY) - **FY25 Deliveries**: - **4.29 million sq. ft. net delivered** - Residential: 3.45 million sq. ft. - Commercial: 0.84 million sq. ft. - **Active Projects**: - 3 Group Housing - 12 Integrated Townships - 6 Commercial & PPP Developments - **Subsidiary Structure**: - Over **10 wholly-owned subsidiaries** (e.g., Satvik Hitech, Aviral Colonizers, Salvatore Infra) - 90% control in **Omaxe India Trade Centre** via Pam Developers