Valuation InterGlobe Aviation Limited Bombay S.E.

Stocks

Market Closed - Bombay S.E. Other stock markets 14:10:32 18/06/2026 +04			5-day change	1st Jan Change
5,011.70 ^INR	+2.73%		+10.79%	-0.96%

06-09	India raises jet fuel price for local airlines as stabilisation scheme kicks in, sources say	RE
06-08	Indian shares set to fall as oil spike, Asia selloff hurt sentiment	RE

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	1,937,843	-	-
Change	-	23.53%	-5.07%	85.94%	44.32%	-1.97%	-	-
Enterprise Value (EV) ¹	734,887	962,473	951,211	1,559,586	2,207,408	1,804,669	2,280,927	2,368,283
Change	-	30.97%	-1.17%	63.96%	41.54%	-18.24%	2.33%	3.83%
P/E	-10.8x	-12.6x	-241x	16.8x	27.3x	-63.7x	35.3x	25.5x
PBR	567x	-13x	-11.8x	68.6x	21.1x	21.9x	15.7x	10x
PEG	-	-2.08x	2.5x	-0x	-2.4x	0x	-0x	0.7x
Capitalization / Revenue	4.29x	2.99x	1.35x	1.99x	2.45x	1.79x	1.97x	1.75x
EV / Revenue	5.02x	3.71x	1.75x	2.26x	2.73x	2.12x	2.32x	2.14x
EV / EBITDA	275x	112x	14.6x	9.56x	12.2x	15.1x	11.5x	9.04x
EV / EBIT	-15.6x	-21.3x	68.3x	15.8x	23.5x	154x	33.2x	21.9x
EV / FCF	-35.8x	55.2x	7.82x	7.75x	9.79x	8.29x	12.7x	10.8x
FCF Yield	-2.79%	1.81%	12.8%	12.9%	10.2%	12.1%	7.88%	9.25%
Dividend per Share ²	-	-	-	-	10	10	9.75	9.703
Rate of return	-	-	-	-	0.2%	0.2%	0.19%	0.19%
EPS ²	-150.9	-160	-7.93	211.6	187.7	-61.88	141.8	196.7
Distribution rate	-	-	-	-	5.33%	-70.2%	6.88%	4.93%
Net sales ¹	146,406	259,309	544,465	689,043	808,029	849,619	981,941	1,105,468
EBITDA ¹	2,669	8,590	64,954	163,176	180,583	119,834	199,115	262,022
EBIT ¹	-47,131	-45,213	13,924	98,918	93,781	11,752	68,646	107,936
Net income ¹	-58,064	-61,618	-3,058	81,725	72,584	-23,919	55,099	80,567
Net Debt ¹	106,733	186,512	214,565	189,883	230,721	280,061	343,084	430,440
Reference price ²	1,631.95	2,014.15	1,910.65	3,548.65	5,115.35	5,011.80	5,011.80	5,011.80
Nbr of stocks (in thousands)	384,910	385,255	385,547	385,979	386,423	386,656	-	-
Announcement Date	05/06/21	25/05/22	18/05/23	23/05/24	21/05/25	29/05/26	-	-

¹INR in Million²INR

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
DELTA AIR LINES, INC.	17.51x	0.96x	8.33x	0.94%	53.75B
UNITED AIRLINES HOLDINGS, INC.	11.82x	0.83x	7.3x	-.--%	37.59B
RYANAIR HOLDINGS PLC	12.38x	1.58x	6.54x	1.82%	30.99B
INTERNATIONAL CONSOLIDATED AIRLINES GROUP, S.A.	9.32x	0.83x	4.05x	1.99%	27.06B
SINGAPORE AIRLINES LIMITED	25.56x	1.19x	5.9x	3.69%	17.71B
LATAM AIRLINES GROUP S.A.	10.01x	1.22x	4.98x	2.98%	15.8B
AIR CHINA LIMITED	-20.58x	1.56x	10.42x	-.--%	14.86B
CHINA SOUTHERN AIRLINES COMPANY LIMITED	-114.02x	1.53x	8.78x	-.--%	13.14B
CHINA EASTERN AIRLINES CORPORATION LIMITED	131.87x	1.69x	9.62x	-.--%	12.63B
Average	9.32x	1.27x	7.33x	1.27%	24.84B
Weighted average by Cap.	11.16x	1.16x	7.20x	1.22%