|
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 5,312.00 INR | +1.58% |
|
-2.11% | +4.99% |
| 07-01 | India's IndiGo launches cheaper tickets for passengers with cabin baggage only | RE |
| 06-30 | InterGlobe Aviation Limited Announces Executive Changes | CI |
Company Valuation: InterGlobe Aviation Limited
Data adjusted to current consolidation scope
| Fiscal Period: March | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 628,154 | 775,961 | 736,646 | 1,369,703 | 1,976,687 | 2,022,025 | - | - |
| Change | - | 23.53% | -5.07% | 85.94% | 44.32% | 2.29% | - | - |
| Enterprise Value (EV) 1 | 734,887 | 962,473 | 951,211 | 1,559,586 | 2,207,408 | 1,804,669 | 2,364,461 | 2,449,663 |
| Change | - | 30.97% | -1.17% | 63.96% | 41.54% | -18.24% | 2.22% | 3.6% |
| P/E | -10.8x | -12.6x | -241x | 16.8x | 27.3x | -63.7x | 37.7x | 26.1x |
| PBR | 567x | -13x | -11.8x | 68.6x | 21.1x | 21.9x | 16.3x | 9.94x |
| PEG | - | -2.08x | 2.5x | -0x | -2.4x | 0x | -0x | 0.6x |
| Capitalization / Revenue | 4.29x | 2.99x | 1.35x | 1.99x | 2.45x | 1.79x | 2.06x | 1.82x |
| EV / Revenue | 5.02x | 3.71x | 1.75x | 2.26x | 2.73x | 2.12x | 2.41x | 2.21x |
| EV / EBITDA | 275x | 112x | 14.6x | 9.56x | 12.2x | 15.1x | 11.7x | 9.31x |
| EV / EBIT | -15.6x | -21.3x | 68.3x | 15.8x | 23.5x | 154x | 35x | 22.3x |
| EV / FCF | -35.8x | 55.2x | 7.82x | 7.75x | 9.79x | 8.29x | 12.9x | 11.5x |
| FCF Yield | -2.79% | 1.81% | 12.8% | 12.9% | 10.2% | 12.1% | 7.75% | 8.7% |
| Dividend per Share 2 | - | - | - | - | 10 | 10 | 9.75 | 9.703 |
| Rate of return | - | - | - | - | 0.2% | 0.19% | 0.19% | 0.19% |
| EPS 2 | -150.9 | -160 | -7.93 | 211.6 | 187.7 | -61.88 | 138.6 | 200.2 |
| Distribution rate | - | - | - | - | 5.33% | -70.2% | 7.03% | 4.85% |
| Net sales 1 | 146,406 | 259,309 | 544,465 | 689,043 | 808,029 | 849,619 | 982,531 | 1,110,275 |
| EBITDA 1 | 2,669 | 8,590 | 64,954 | 163,176 | 180,583 | 119,834 | 201,887 | 263,032 |
| EBIT 1 | -47,131 | -45,213 | 13,924 | 98,918 | 93,781 | 11,752 | 67,552 | 109,961 |
| Net income 1 | -58,064 | -61,618 | -3,058 | 81,725 | 72,584 | -23,919 | 53,835 | 82,011 |
| Net Debt 1 | 106,733 | 186,512 | 214,565 | 189,883 | 230,721 | 280,061 | 342,436 | 427,637 |
| Reference price 2 | 1,631.95 | 2,014.15 | 1,910.65 | 3,548.65 | 5,115.35 | 5,229.50 | 5,229.50 | 5,229.50 |
| Nbr of stocks (in thousands) | 384,910 | 385,255 | 385,547 | 385,979 | 386,423 | 386,657 | - | - |
| Announcement Date | 05/06/21 | 25/05/22 | 18/05/23 | 23/05/24 | 21/05/25 | 29/05/26 | - | - |
1INR in Million2INR
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | -366.94x | 2.71x | 14.29x | 0.19% | 21.18B | |
| 15.25x | 1.01x | 8.12x | 0.88% | 58.16B | |
| 11.45x | 0.9x | 7.04x | -.--% | 41.89B | |
| 13.9x | 1.54x | 6.79x | 1.76% | 31.92B | |
| 9.29x | 0.85x | 4.09x | 1.91% | 27.62B | |
| 28.01x | 1.25x | 6.24x | 3.42% | 18.72B | |
| -13.31x | 1.54x | 9.95x | -.--% | 13.37B | |
| 8.95x | 0.42x | 4.14x | 3.36% | 12.86B | |
| -120.07x | 1.52x | 8.64x | -.--% | 11.98B | |
| -573.93x | 1.62x | 8.93x | -.--% | 11B | |
| Average | -98.74x | 1.34x | 7.82x | 1.15% | 24.87B | |
| Weighted average by Cap. | -52.25x | 1.25x | 7.66x | 1.09% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Stocks
- INDIGO Stock
- Valuation InterGlobe Aviation Limited
Choose MarketScreener Select your edition
All financial news and data tailored to specific country editions
