Consumer Cyclical · Travel Services
Price
$53.38
Market Cap
$5.1B
Employees
4,576
Beta
1.00
Avg Volume
1,311,403
CEO
Rajesh Magow
Business Description
MakeMyTrip Limited operates as a prominent online travel platform, offering a wide array of travel products and solutions across an extensive global footprint, including India, the United States, Singapore, Malaysia, Thailand, the United Arab Emirates, Peru, Colombia, Vietnam, and Indonesia. Its operations are strategically divided into three key segments: Air Ticketing, Hotels and Packages, and Bus Ticketing. The company provides a comprehensive suite of services, encompassing airline reservations, hotel accommodations, complete travel packages, train and bus tickets, and car rentals. Beyond these core offerings, it also addresses supplementary travel needs such as visa assistance and arranging travel insurance. Travelers can seamlessly research, plan, reserve, and purchase these services and products through MakeMyTrip's diverse digital and traditional channels. These include its popular web portals like makemytrip.com, goibibo.com, redbus.in, makemytrip.com.sg, and makemytrip.ae, alongside its mobile application, dedicated call centers, physical travel stores, and an expansive network of travel agents. As of March 31, 2022, MakeMyTrip further extended its reach with approximately 125 franchisee-owned travel outlets. The company caters to a broad clientele, serving both individual vacationers and business clients. Established in 2000, MakeMyTrip Limited maintains its headquarters in Gurugram, India.
Business History
Price History (1 Year)
Revenue & Net Income Trend
The directional story — useful even when net income is negative.
Revenue
The top line — total sales before any costs or taxes are subtracted. A measure of how much business the company is doing.
Net Income
The bottom line — profit left after subtracting all expenses, interest, and taxes from revenue. Reflects accounting profitability, but includes non-cash items like depreciation, so it isn't the same as cash earned.
Operating Cash Flow
The real cash generated by the day-to-day business — selling products, paying suppliers, collecting from customers. Calculated from net income by adding back non-cash items and adjusting for timing (unpaid bills, unsold inventory). When OCF consistently lags net income, the reported profit may not be converting to real money.
| Period | Revenue | Net Income | Net Margin | YoY/QoQ |
|---|
Key Metrics
API Direct from provider
CALC Derived from statements
P/E Ratio (Price per dollar of earnings)
CALCStock Price / EPS (Diluted)
104.67
Stock Price: $53.38
EPS (Diluted): 0.51
EPS (Diluted): 0.51
P/B Ratio (Price vs net asset value)
APIStock Price / Book Value Per Share
-56.10
Stock Price: $53.38
Total Equity: -$67.77M
Shares: 109,673,645
Total Equity: -$67.77M
Shares: 109,673,645
EV/EBITDA (Total value vs operating profit)
APIEnterprise Value / EBITDA
22.68
Market Cap: $5.06B
Total Debt: $1.41B
Cash: $424.83M
EBITDA: $210.97M
Total Debt: $1.41B
Cash: $424.83M
EBITDA: $210.97M
Enterprise Value (Takeover price (cap + debt - cash))
APIMarket Cap + Total Debt - Cash
$4.8B
Market Cap: $5.06B
Total Debt: $1.41B
Cash: $424.83M
Total Debt: $1.41B
Cash: $424.83M
Gross Margin (Revenue left after direct costs)
APIGross Profit / Revenue
55.9%
Gross Profit: $583.46M
Revenue: $1.04B
Revenue: $1.04B
Operating Margin (Revenue left after all operations)
APIOperating Income / Revenue
14.7%
Operating Income: $153.93M
Revenue: $1.04B
Revenue: $1.04B
Net Margin (Revenue left as actual profit)
APINet Income / Revenue
5.0%
Net Income: $51.80M
Revenue: $1.04B
Revenue: $1.04B
ROE (Profit from shareholder equity)
CALCNet Income / Total Equity
-76.4%
Net Income: $51.80M
Total Equity: -$67.77M
Total Equity: -$67.77M
ROIC (Profit from all invested capital)
CALCNOPAT / Invested Capital
11.1%
Operating Income: $153.93M
Tax Rate: 34.1%
Equity: -$67.77M
Total Debt: $1.41B
Cash: $424.83M
Tax Rate: 34.1%
Equity: -$67.77M
Total Debt: $1.41B
Cash: $424.83M
Current Ratio (Can it pay short-term bills)
APICurrent Assets / Current Liabilities
3.05
Current Assets: $1.05B
Current Liabilities: $343.21M
Current Liabilities: $343.21M
Debt/Equity (Leverage — debt vs equity)
CALCTotal Debt / Total Equity
-20.75
Short-Term Debt: $6.70M
Long-Term Debt: $1.40B
Total Debt: $1.41B
Total Equity: -$67.77M
Long-Term Debt: $1.40B
Total Debt: $1.41B
Total Equity: -$67.77M
Rev/Share (Top-line per share)
CALCRevenue / Shares Outstanding
$9.52
Revenue: $1.04B
Shares: 109,673,645
Shares: 109,673,645
Book Value/Share (Net assets per share)
CALC(Total Assets - Total Liabilities) / Shares
$-0.62
Total Equity: -$67.77M
Shares: 109,673,645
Shares: 109,673,645
FCF/Share (Real cash generated per share)
CALC(Operating Cash Flow + CapEx) / Shares
$0.00
Operating CF: $182.54M
CapEx: -$182.54M
Shares: 109,673,645
CapEx: -$182.54M
Shares: 109,673,645
CapEx is negative (outflow) — added to OCF to get FCF
Div Yield (Annual income from holding)
APILast Annual Dividend / Stock Price
0.0%
Last Dividend: N/A
Stock Price: $53.38
Stock Price: $53.38
Payout Ratio (Earnings paid out as dividends)
Dividends Paid / Net Income
—
Dividends Paid: N/A
Net Income: $51.80M
Net Income: $51.80M
Dividends paid not available in cash flow statement
Industry Benchmarks
Compares MMYT against LLM-researched typical ranges for its
industry. One research call per industry, cached indefinitely — every stock in the same industry
reuses the same baseline.
Deep Analysis
Pre-flight intelligence scans the company first, then routes to the right analytical methods.
0
Company Classification
— What type of company is this?
1
Industry Landscape
— Where is the industry headed?
2
Company Momentum
— Where is this company trending?
3
Forward Projection
— 1Y & 2Y projected metrics (requires Layer 1 + 2)
4a
DCF Valuation
— Present value of future cash flows
4b
Earnings Power Value
— Floor value — worth with zero growth
4c
Anchored PE
— Industry PE adjusted for growth differential
4d
Reverse DCF
— What growth is the market pricing in?
4e
Revenue-Based DCF
— For growth/narrative companies (skip if mature earner)
4f
Anchored P/S
— Price-to-Sales peer comparison (skip if mature earner)
4g
Scenario Analysis
— Bull / Base / Bear (skip if mature earner)
4h
Dividend Discount Model
— For dividend/income stocks only
4i
Book Value Analysis
— For deep value / turnaround stocks only
4j
Insider Activity
— Are insiders buying or selling?
4f
Cash Flow Quality
— How trustworthy is the FCF?
4g
Debt Maturity Risk
— Can it handle its debt?
4h
Macro Environment
— Rates, market valuation, volatility
4i
Sector Intelligence
— How does this company compare within its sector?
4j
Revenue Confidence
— How reliable is the growth projection?
4k
Sensitivity Analysis
— How fragile is the fair value estimate?
4l
Sector Demand Cycle
— Is the sector in a boom, steady state, or contraction?
5
AI Investigation
— Adaptive research engine (Claude)
5b
Thesis Evaluation
— What does the market believe? (narrative/platform stocks only)
6
Valuation Synthesis
— Weighted verdict from all methods (requires Layer 4)
Income Statement (Annual)
Last updated: Jun 21, 2026 7:15pm (5d ago)| Metric | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|
| Revenue | $303.9M | $593.0M | $782.5M | $978.3M | $1.0B |
| Cost of Revenue | $58.8M | $177.6M | $215.1M | $274.3M | $460.5M |
| Gross Profit | $245.2M | $415.5M | $567.4M | $704.0M | $583.5M |
| Operating Expenses | $275.5M | $391.9M | $502.2M | $584.1M | $429.5M |
| Operating Income | -$30.4M | $23.6M | $65.2M | $119.9M | $153.9M |
| Net Income | -$45.4M | -$11.3M | $216.8M | $95.1M | $51.8M |
| EBITDA | -$2.0M | $31.7M | $137.9M | $159.9M | $211.0M |
| EPS | $-0.42 | $-0.10 | $1.95 | $0.84 | $0.51 |
| EPS (Diluted) | — | — | — | — | — |
Balance Sheet (Annual)
Last updated: Jun 21, 2026 7:15pm (5d ago)| Metric | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|
| Cash & Equivalents | $213.3M | $284.0M | $327.1M | $508.9M | $424.8M |
| Total Current Assets | $591.4M | $671.9M | $857.3M | $1.1B | $1.0B |
| Total Assets | $1.3B | $1.4B | $1.7B | $1.8B | $1.8B |
| Current Liabilities | $191.2M | $453.7M | $297.6M | $576.6M | $343.2M |
| Long-Term Debt | $202.2M | $1.9M | $203.8M | $3.1M | $1.4B |
| Total Liabilities | $426.3M | $483.8M | $543.7M | $620.3M | $1.8B |
| Total Equity | $894.1M | $869.6M | $1.1B | $1.2B | -$67.8M |
| Retained Earnings | -$1.2B | -$1.2B | -$1.0B | -$929.9M | -$2.8B |
Cash Flow (Annual)
Last updated: Jun 21, 2026 7:15pm (5d ago)| Metric | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|
| Operating Cash Flow | $6.0M | $32.2M | $125.7M | $185.3M | $182.5M |
| Capital Expenditure | -$12.9M | -$16.9M | -$12.8M | -$11.8M | -$182.5M |
| Free Cash Flow | -$6.9M | $15.3M | $112.9M | $173.5M | $0 |
| Acquisitions (net) | $336,000 | -$1.5M | -$6.5M | -$10.4M | $0 |
| Debt Repayment | — | — | — | — | — |
| Dividends Paid | — | — | — | — | — |
| Stock Buybacks | $0 | $0 | $0 | -$21.7M | $0 |
| Net Change in Cash | -$81.8M | $70.7M | $43.0M | $181.3M | -$84.1M |
Analyst Estimates (Annual)
Last updated: Jun 27, 2026 1:25am (8h ago)| Metric | 2026 | 2027 | 2028 | 2029 |
|---|---|---|---|---|
| Revenue |
$1.1B $1.1B – $1.2B
|
$1.2B $1.2B – $1.3B
|
$1.4B $1.4B – $1.5B
|
$1.7B $1.6B – $1.8B
|
| EBITDA |
$453.6M $440.8M – $470.9M
|
$490.2M $476.4M – $509.0M
|
$571.7M $555.6M – $593.6M
|
$684.1M $664.8M – $710.3M
|
| Net Income |
$47.9M $46.0M – $49.9M
|
$56.0M $33.2M – $90.9M
|
$106.8M $74.4M – $155.4M
|
$292.3M $281.5M – $306.8M
|
| EPS | — | — | — | — |
Growth Trends (YoY %)
Last updated: Jun 21, 2026 7:15pm (5d ago)| Metric | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|
| Revenue Growth | +95.1% | +32.0% | +25.0% | +6.7% |
| Gross Profit Growth | +69.5% | +36.6% | +24.1% | -17.1% |
| Operating Income Growth | +177.7% | +176.3% | +83.8% | +28.4% |
| Net Income Growth | +75.1% | +2,015.0% | -56.1% | -45.5% |
| EBITDA Growth | +1,683.8% | +334.8% | +16.0% | +31.9% |
Narrative Economics
The story the market is telling about this stock — the intangible X-factor
(founder mythology, cult dynamics, TAM-of-imagination) that moves price beyond
what cash flows alone explain. After Shiller, Narrative Economics.
No narrative profile yet for MMYT — it's generated by the pipeline (
market-narrative step).
No community reviews yet for MMYT.
Be the first — hit How to Contribute, have any AI review this page, and paste its take back here.
My Notes
personal — only you see this
Sign in to save personal notes and rate your interest in this stock.
Data via Financial Modeling Prep · Cached for performance · fmp
v1.1.352 · d1100787 · 2026-06-26 11:39:30