Valuation VRL Logistics Limited

Stocks

Market Closed - NSE India S.E. 15:05:10 04/11/2026 +04			5-day change	1st Jan Change
331.20 ^INR	+12.10%		+23.79%	+23.49%

11-03	Indian shares extend rally as earnings, cooling crude draw foreign buyers	RE
10-08	VRL Logistics Limited Announces Resignation of Ashok Shettar as Non-Executive Director, Effective October 7, 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: March	2022	2023	2024	2025	2026	2027	2028	2029
Market Cap ¹	43,668	55,886	48,138	41,390	40,918	57,939	-	-
Change	-	27.98%	-13.86%	-14.02%	-1.14%	41.6%	-	-
Enterprise Value (EV) ¹	44,958	56,925	50,742	45,323	45,318	69,145	69,046	68,512
Change	-	26.62%	-10.86%	-10.68%	-0.01%	52.58%	-0.14%	-0.77%
P/E	27.3x	17.3x	54.2x	22.6x	17.3x	18.3x	17.6x	16x
PBR	6.7x	5.73x	5.09x	3.82x	3.58x	4.61x	4.04x	3.38x
PEG	-	0x	-0.8x	0x	0.6x	0.5x	4.55x	1.63x
Capitalization / Revenue	1.82x	2.11x	1.67x	1.31x	1.27x	1.58x	1.46x	1.36x
EV / Revenue	1.88x	2.15x	1.76x	1.43x	1.41x	1.88x	1.74x	1.61x
EV / EBITDA	11.1x	14.2x	12.9x	7.91x	6.97x	9.17x	8.73x	8.28x
EV / EBIT	19x	23.5x	28.6x	14.2x	11.6x	14x	13.7x	12.6x
EV / FCF	25.3x	-60.5x	36.5x	41.6x	12.7x	16.1x	15.8x	15.2x
FCF Yield	3.95%	-1.65%	2.74%	2.4%	7.85%	6.2%	6.33%	6.57%
Dividend per Share ²	4	2.5	-	5	5	4.82	8.04	7.1
Rate of return	1.62%	0.79%	-	2.11%	2.14%	1.46%	2.43%	2.14%
EPS ²	9.06	18.27	5.08	10.46	13.54	18.1	18.8	20.65
Distribution rate	44.2%	13.7%	-	47.8%	36.9%	26.6%	42.8%	34.4%
Net sales ¹	23,937	26,485	28,886	31,609	32,211	36,733	39,681	42,664
EBITDA ¹	4,042	4,017	3,934	5,730	6,502	7,542	7,913	8,277
EBIT ¹	2,362	2,425	1,773	3,193	3,892	4,946	5,035	5,459
Net income ¹	1,601	3,232	848.5	1,825	2,368	2,946	3,211	3,494
Net Debt ¹	1,290	1,039	2,603	3,933	4,401	11,206	11,107	10,573
Reference price ²	247.15	316.30	275.18	236.60	233.90	331.20	331.20	331.20
Nbr of stocks (in thousands)	176,687	176,687	174,937	174,937	174,937	174,937	-	-
Announcement Date	27/05/22	20/05/23	20/05/24	21/05/25	18/05/26	-	-	-

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.($)
VRL LOGISTICS LIMITED	16.32x	1.71x	8.34x	1.63%	546M
UNION PACIFIC CORPORATION	23.29x	7.55x	15.13x	1.84%	180B
CSX CORPORATION	24.69x	7.18x	14.92x	1.11%	93.43B
CANADIAN PACIFIC KANSAS CITY LIMITED	27.48x	8.2x	16.41x	0.8%	79.35B
NORFOLK SOUTHERN CORPORATION	27.65x	6.8x	15.46x	1.59%	76.58B
CANADIAN NATIONAL RAILWAY COMPANY	21.77x	6.81x	14.2x	2.1%	75.82B
OLD DOMINION FREIGHT LINE, INC.	29.98x	6.02x	18.05x	0.65%	36.84B
XPO, INC.	37.71x	2.74x	15.91x	-.--%	22.27B
JB HUNT TRANSPORT SERVICES	30.97x	1.59x	12.86x	0.81%	20.94B
FEDEX FREIGHT HOLDING COMPANY, INC.	27.1x	2.35x	13.07x	-	19.48B
Average	26.70x	5.10x	14.43x	1.17%	60.56B
Weighted average by Cap.	25.74x	6.74x	15.25x	1.4%