OMAXE - OMAXE LIMITED Share Price

Realty

₹99.90-7.60(-7.07%)

Market Closed as of Jun 17, 2025, 15:30 IST

What does OMAXE LIMITED do?

Residential, Commercial Projects•Realty•Small Cap

Omaxe Limited engages in the real estate development activities in India. It develops real estate properties for residential, commercial, retail, townships, and PPP (public-private-partnership) model-based projects. The company's portfolio includes integrated and hi-tech townships, group housing projects, SCOs, shopping malls, office spaces, hospitality properties, public infrastructure and sports destinations. The company was formerly known as Omaxe Construction Limited and changed its name to Omaxe Limited in June 2006. Omaxe Limited was founded in 1987 and is based in New Delhi, India. Omaxe Limited is a subsidiary of Guild Builders Private Limited.

Industry Group:Realty

Employees:505

Website:www.omaxe.com

The Good, Bad and Ugly

Growth

Profitability

Size

Dilution Rank

Balance Sheet

Momentum

Technicals

Smart Money

Insider Trading

Category	OMAXE	Realty
PE	-2.87	46.66
PS	1.2	9.5
Growth	16.9 %	8.1 %

Share Holdings

Understand OMAXE ownership landscape with insights into key distribution patterns, offering investors a clear view of stakeholder dynamics.

Holding Pattern

Major Shareholders

Share Holding Details

As of 2025-03-31

Shareholder Name	Holding %
Guild Builders Pvt Ltd	63.57%
Dream Home Developers Private Limited	4.88%
Unico Global Opportunities Fund Limited	3.48%
Ebisu Global Opportunities Fund Limited	2.9%
Rohtas Goel	2.49%
Life Insurance Corporation Of India	2.29%
Ajay Upadhyaya	1.37%
Mohit Goel	0.84%
Jatin Goel	0.84%
Jai Bhagwan Goel	0.55%
Rekha Goel	0.49%
Sushma Goel	0.48%
Rohtas Goel HUF	0.01%
NJS Developers Private Limited	0%
VSG Builders Private Limited	0%
Girvardhari Infra Trade Private Limited	0%
Annay Realtors Private Limited	0%
Sunil Goel	0%
Sunil Goel HUF	0%
Seema Goel	0%

Overall Distribution

Distribution across major stakeholders

Ownership Distribution

Distribution across major institutional holders

Cash Flow for OMAXE

Standalone figures (in Rs. Crores) / View Consolidated Data

Description	(%) Q/Q	Mar-2024	Mar-2023	Mar-2022
Finance costs	-38.3%	114	184	139
Change in inventories	2082.2%	224	-10.25	11
Depreciation	-20%	45	56	40
Adjustments for interest income	60.1%	10	6.62	5.54
Net Cashflows from Operations	12422.8%	413	4.29	158
Income taxes paid (refund)	102.2%	1.6	-26.09	14
Net Cashflows From Operating Activities	1313.8%	411	30	144
Proceeds from sales of PPE	19.6%	8.51	7.28	14
Purchase of property, plant and equipment	-19.4%	5.64	6.76	10
Proceeds from sales of investment property	-	0.2	0	0.1
Purchase of investment property	-15.4%	34	40	0.18
Purchase of intangible assets	-17.6%	0	0.15	0
Interest received	-51.6%	8.74	17	37
Other inflows (outflows) of cash	-120.4%	-56.7	284	-3.06
Net Cashflows From Investing Activities	-129.9%	-78.91	268	228
Proceeds from borrowings	-72.2%	16	55	49
Repayments of borrowings	-42.7%	143	249	254
Payments of lease liabilities	1.8%	59	58	15
Dividends paid	25.8%	0.28	0.03	0.03
Interest paid	132.2%	138	60	132
Net Cashflows from Financing Activities	-3.4%	-322.93	-312.28	-352.7
Net change in cash and cash eq.	154.9%	9.17	-13.88	19

Consolidated figures (in Rs. Crores) / View Standalone Data

Description	(%) Q/Q	Mar-2024	Mar-2023	Mar-2022
Finance costs	-71.1%	130	447	369
Change in inventories	127.4%	320	-1,162.58	-674.56
Depreciation	-20.9%	54	68	50
Adjustments for interest income	-7.1%	14	15	12
Net Cashflows from Operations	121.1%	996	451	794
Income taxes paid (refund)	142%	8.87	-17.74	11
Net Cashflows From Operating Activities	110.7%	987	469	783
Proceeds from sales of PPE	75%	15	9	16
Purchase of property, plant and equipment	0%	17	17	17
Proceeds from sales of investment property	-	0.01	0	0.1
Purchase of investment property	3367.3%	34	-0.01	0
Purchase of intangible assets	-110.9%	0.03	0.54	0
Interest received	25%	16	13	11
Other inflows (outflows) of cash	73.1%	-43.75	-165.55	-30.15
Net Cashflows From Investing Activities	54.5%	-64.02	-141.94	-22.15
Proceeds from borrowings	12.6%	619	550	71
Repayments of borrowings	69.3%	927	548	482
Payments of lease liabilities	-1.5%	65	66	22
Dividends paid	25.8%	0.28	0.03	0.03
Interest paid	179.2%	551	198	308
Net Cashflows from Financing Activities	-251.9%	-924.14	-261.87	-740.06
Net change in cash and cash eq.	-103.7%	-1.39	65	21

Income Statement for OMAXE

Standalone figures (in Rs. Crores) / View Consolidated Data

QuarterlyAnnual

Description	(%) Q/Q	Dec-2024	Sep-2024	Jun-2024	Mar-2024	Dec-2023	Sep-2023
Revenue From Operations	-20.2%	76	95	80	169	221	166
Other Income	-84.5%	2.03	7.64	38	5.38	2.41	1.27
Total Income	-24.5%	78	103	118	174	223	167
Cost of Materials	46.8%	186	127	115	142	112	114
Employee Expense	-9.1%	11	12	12	8.94	9.11	9.99
Finance costs	14.3%	33	29	31	31	29	26
Depreciation and Amortization	87.5%	7.92	4.69	4.75	11	13	9.14
Other expenses	-23.1%	11	14	11	30	16	15
Total Expenses	-27.9%	130	180	175	247	270	197
Profit Before exceptional items and Tax	32.9%	-51.57	-77.38	-56.48	-73.06	-46.5	-29.82
Total profit before tax	32.9%	-51.57	-77.38	-56.48	-73.06	-46.5	-29.82
Current tax	-	0	0	0	0	0	0
Deferred tax	-194.4%	-11.27	14	7.62	-20.29	-10.05	-5.93
Total tax	-194.4%	-11.27	14	7.62	-20.29	-10.05	-5.93
Total profit (loss) for period	55.5%	-40.3	-91.87	-64.1	-52.77	-36.45	-23.89
Other comp. income net of taxes	-45.1%	0.26	0.49	-0.39	0.06	-0.04	0.18
Total Comprehensive Income	55.6%	-40.04	-91.38	-64.49	-52.71	-36.49	-23.71
Earnings Per Share, Basic	46.8%	-2.2	-5.02	-3.5	-2.89	-1.99	-1.31
Earnings Per Share, Diluted	46.8%	-2.2	-5.02	-3.5	-2.89	-1.99	-1.31

Description	(%) Q/Q	Mar-2024	Mar-2023	Mar-2022	Mar-2021	Mar-2020	Mar-2019
Revenue From Operations	53.7%	705	459	412	252	780	768
Other Income	9.1%	13	12	11	32	143	160
Total Income	52.2%	718	472	422	284	923	928
Cost of Materials	1.8%	463	455	270	240	265	450
Employee Expense	-5.1%	38	40	38	34	51	60
Finance costs	8.7%	114	105	103	149	201	224
Depreciation and Amortization	-20%	45	56	39	57	67	6.78
Other expenses	0%	74	74	45	42	57	72
Total Expenses	25%	901	721	510	564	894	886
Profit Before exceptional items and Tax	26.5%	-183.21	-249.67	-88.17	-280.1	29	42
Total profit before tax	26.5%	-183.21	-249.67	-88.17	-280.1	29	42
Current tax	-394.1%	0	1.34	0	-0.16	8.69	0
Deferred tax	25.4%	-42.89	-57.82	-11.88	-69.73	115	19
Total tax	23.6%	-42.89	-56.48	-11.88	-69.89	124	19
Total profit (loss) for period	27.2%	-140.32	-193.19	-76.29	-210.21	-94.35	23
Other comp. income net of taxes	-20.7%	-0.63	-0.35	2.42	0.71	0.12	-0.19
Total Comprehensive Income	27%	-140.95	-193.54	-73.87	-209.5	-94.23	23
Earnings Per Share, Basic	25%	-7.67	-10.56	-4.17	-11.49	-5.16	1.27
Earnings Per Share, Diluted	25%	-7.67	-10.56	-4.17	-11.49	-5.16	1.27

Consolidated figures (in Rs. Crores) / View Standalone Data

QuarterlyAnnual

Description	(%) Q/Q	Dec-2024	Sep-2024	Jun-2024	Mar-2024	Dec-2023	Sep-2023
Revenue From Operations	-25.8%	289	389	342	536	599	266
Other Income	22.9%	11	9.14	44	6.74	2.69	3.73
Total Income	-24.7%	300	398	385	542	602	270
Cost of Materials	11.5%	642	576	365	448	409	351
Employee Expense	-19.6%	5.27	6.31	5.89	5.26	9.37	10
Finance costs	27.3%	57	45	42	38	32	29
Depreciation and Amortization	39.3%	10	7.46	7.2	14	15	10
Other expenses	5.7%	38	36	22	49	33	27
Total Expenses	-27.4%	483	665	542	734	684	372
Profit Before exceptional items and Tax	31.4%	-182.68	-266.7	-157.17	-191.37	-81.76	-102.63
Total profit before tax	31.4%	-182.68	-266.7	-157.17	-191.37	-81.76	-102.63
Current tax	-29.2%	1.8	2.13	1.35	0.28	1.46	0.79
Deferred tax	-15.1%	-34.2	-29.58	-11.54	-47.92	-11.4	-19.08
Total tax	-17.4%	-32.4	-27.45	-10.19	-47.64	-9.94	-18.29
Total profit (loss) for period	37.1%	-150.28	-239.48	-146.98	-143.59	-71.77	-84.35
Other comp. income net of taxes	17.5%	0.53	0.43	-1.27	0.23	0.05	0.5
Total Comprehensive Income	37.2%	-149.75	-239.05	-148.25	-143.36	-71.72	-83.85
Earnings Per Share, Basic	34.5%	-8.23	-13.1	-8.06	-7.93	-3.66	-4.61
Earnings Per Share, Diluted	34.5%	-8.23	-13.1	-8.06	-7.93	-3.66	-4.61

Description	(%) Q/Q	Mar-2024	Mar-2023	Mar-2022	Mar-2021	Mar-2020	Mar-2019
Revenue From Operations	108.9%	1,614	773	618	476	1,121	1,167
Other Income	-16.7%	21	25	20	39	34	34
Total Income	105%	1,635	798	638	515	1,156	1,200
Cost of Materials	-13.4%	1,553	1,793	1,134	748	1,013	1,976
Employee Expense	-10.5%	35	39	40	34	57	67
Finance costs	15.2%	130	113	121	161	108	74
Depreciation and Amortization	-17.2%	54	65	47	63	73	8.99
Other expenses	-21.8%	134	171	67	87	88	94
Total Expenses	70.7%	2,142	1,255	832	819	1,111	1,122
Profit Before exceptional items and Tax	-11%	-507.3	-456.77	-194.38	-304.64	44	79
Total profit before tax	-11%	-507.3	-456.77	-194.38	-304.64	44	79
Current tax	105.1%	4.24	2.58	3.96	1.64	14	2.42
Deferred tax	2.6%	-105.4	-108.27	-36.69	-71.07	128	27
Total tax	4.2%	-101.16	-105.69	-32.73	-69.43	141	30
Total profit (loss) for period	-15.6%	-405.91	-351.08	-161.61	-235.21	-97.14	49
Other comp. income net of taxes	-459%	-0.4	1.39	-0.38	1.28	-0.19	-0.07
Total Comprehensive Income	-16.1%	-406.31	-349.69	-161.99	-233.93	-97.33	49
Earnings Per Share, Basic	-14.9%	-22.01	-19.02	-8.72	-12.86	-5.32	2.68
Earnings Per Share, Diluted	-14.9%	-22.01	-19.02	-8.72	-12.86	-5.32	2.68

Balance Sheet for OMAXE

Standalone figures (in Rs. Crores) / View Consolidated Data

Description	(%) Q/Q	Sep-2024	Mar-2024	Sep-2023	Mar-2023	Sep-2022	Mar-2022
Cash and cash equivalents	-46.8%	26	48	58	39	88	52
Loans, current	32.7%	590	445	471	417	580	719
Total current financial assets	7.6%	2,142	1,990	2,130	2,006	2,046	2,114
Inventories	0.6%	2,194	2,181	2,256	2,316	2,292	2,305
Total current assets	2.9%	4,661	4,531	4,615	4,535	4,560	4,622
Property, plant and equipment	0%	456	456	461	467	470	474
Capital work-in-progress	-	0	-	0	-	-	-
Investment property	-	0	-	349	-	-	71
Non-current investments	5%	403	384	0	336	298	295
Loans, non-current	-	0	0	0	0	0	0
Total non-current financial assets	31.3%	584	445	138	384	364	330
Total non-current assets	1.2%	1,380	1,363	1,272	1,274	1,275	1,227
Total assets	2.5%	6,041	5,893	5,887	5,809	5,834	5,848
Borrowings, non-current	1.3%	155	153	169	196	222	256
Total non-current financial liabilities	9.3%	247	226	221	247	268	383
Provisions, non-current	20.6%	11	9.29	8.51	8.42	8.25	7.54
Total non-current liabilities	8.8%	260	239	233	259	277	395
Borrowings, current	5.6%	58	55	97	120	170	239
Total current financial liabilities	-4.4%	1,012	1,059	1,139	1,170	1,128	1,111
Provisions, current	233.3%	1.7	1.21	1.19	1.25	1.02	1.44
Total current liabilities	5.9%	5,063	4,781	4,691	4,535	4,444	4,246
Total liabilities	6.1%	5,324	5,020	4,925	4,795	4,720	4,640
Equity share capital	0%	183	183	183	183	183	183
Total equity	-17.8%	718	873	963	1,014	1,114	1,208
Total equity and liabilities	2.5%	6,041	5,893	5,887	5,809	5,834	5,848

Consolidated figures (in Rs. Crores) / View Standalone Data

Description	(%) Q/Q	Sep-2024	Mar-2024	Sep-2023	Mar-2023	Sep-2022	Mar-2022
Cash and cash equivalents	21.2%	230	190	288	192	283	127
Current investments	-	0	0	0	385	0	0
Loans, current	-104%	0	26	28	0	14	19
Total current financial assets	-1.5%	1,165	1,183	1,174	1,124	1,083	950
Inventories	4.2%	10,949	10,509	10,697	10,430	9,777	9,267
Total current assets	3.8%	12,935	12,458	12,675	12,298	11,520	10,735
Property, plant and equipment	0.4%	478	476	483	486	486	490
Capital work-in-progress	-	-	-	0	-	-	-
Investment property	-	-	-	14	-	-	80
Goodwill	66%	79	48	44	49	55	58
Non-current investments	-32.1%	20	29	0	14	13	13
Loans, non-current	-	0	0	0	0	0	0
Total non-current financial assets	35.5%	348	257	80	242	121	78
Total non-current assets	13.1%	1,543	1,364	1,265	1,263	1,250	1,183
Total assets	4.7%	14,478	13,822	13,940	13,560	12,770	11,918
Borrowings, non-current	-16.7%	415	498	360	762	838	517
Total non-current financial liabilities	-7.4%	1,024	1,106	603	1,153	1,169	920
Provisions, non-current	19%	26	22	20	19	19	18
Total non-current liabilities	-6.6%	1,064	1,139	627	1,177	1,193	942
Borrowings, current	-6.5%	216	231	633	260	325	491
Total current financial liabilities	6.4%	2,792	2,623	2,989	2,600	2,526	2,563
Provisions, current	46.4%	3.81	2.92	3.13	3	2.55	3.01
Current tax liabilities	192.5%	5.68	2.6	2.51	0.88	4.54	3.2
Total current liabilities	9.2%	13,313	12,194	12,594	11,473	10,455	9,716
Total liabilities	7.8%	14,377	13,333	13,221	12,650	11,648	10,658
Equity share capital	0%	183	183	183	183	183	183
Non controlling interest	5.7%	8.93	8.5	12	12	14	15
Total equity	-79.5%	101	489	719	910	1,123	1,260
Total equity and liabilities	4.7%	14,478	13,822	13,940	13,560	12,770	11,918

Valuation
Market Cap	1.83 kCr
Price/Earnings (Trailing)	-2.69
Price/Sales (Trailing)	1.12
EV/EBITDA	-3.17
Price/Free Cashflow	2.06
MarketCap/EBT	-2.29

Fundamentals
Revenue (TTM)	1.63 kCr
Rev. Growth (Yr)	-50.09%
Rev. Growth (Qtr)	-24.59%
Earnings (TTM)	-680.33 Cr
Earnings Growth (Yr)	-109.39%
Earnings Growth (Qtr)	37.25%

Profitability
Operating Margin	-49.06%
EBT Margin	-49.06%
Return on Equity	-670.87%
Return on Assets	-4.7%
Free Cashflow Yield	48.54%

Investor Care
Dividend Yield	0.64%
Shares Dilution (1Y)	0.00%
Diluted EPS (TTM)	-37.32

Financial Health
Current Ratio	0.97
Debt/Equity	6.22

OMAXE - OMAXE LIMITED Share Price

What does OMAXE LIMITED do?

Sector Comparison: OMAXE vs Realty

Comparative Metrics

Performance Comparison

Share Holdings

Holding Pattern

Share Holding Details

Overall Distribution

Ownership Distribution

Cash Flow for OMAXE

Income Statement for OMAXE

Balance Sheet for OMAXE

Valuation

Fundamentals

Profitability

Investor Care

Financial Health