|
Market Closed -
NSE India S.E.
15:05:10 16/09/2026 +04
|
5-day change | 1st Jan Change | ||
| 286.05 INR | +0.86% |
|
-2.62% | +6.66% |
| 08-05 | VRL Logistics Limited, Q1 2027 Earnings Call, Aug 05, 2026 | |
| 08-04 | VRL Logistics Limited authorizes a Buyback Plan. | CI |
Company Valuation: VRL Logistics Limited
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 | 50,041 | - | - |
| Change | - | 27.98% | -13.86% | -14.02% | -1.14% | 22.3% | - | - |
| Enterprise Value (EV) 1 | 44,958 | 56,925 | 50,742 | 45,323 | 45,318 | 58,029 | 57,296 | 55,723 |
| Change | - | 26.62% | -10.86% | -10.68% | -0.01% | 28.05% | -1.26% | -2.75% |
| P/E | 27.3x | 17.3x | 54.2x | 22.6x | 17.3x | 15.8x | 15.2x | 13.9x |
| PBR | 6.7x | 5.73x | 5.09x | 3.82x | 3.58x | 3.98x | 3.49x | 2.92x |
| PEG | - | 0x | -0.8x | 0x | 0.6x | 0.5x | 3.93x | 1.41x |
| Capitalization / Revenue | 1.82x | 2.11x | 1.67x | 1.31x | 1.27x | 1.36x | 1.26x | 1.18x |
| EV / Revenue | 1.88x | 2.15x | 1.76x | 1.43x | 1.41x | 1.58x | 1.45x | 1.31x |
| EV / EBITDA | 11.1x | 14.2x | 12.9x | 7.91x | 6.97x | 7.71x | 7.26x | 6.75x |
| EV / EBIT | 19x | 23.5x | 28.6x | 14.2x | 11.6x | 11.8x | 11.3x | 10.3x |
| EV / FCF | 25.3x | -60.5x | 36.5x | 41.6x | 12.7x | 13.5x | 13.1x | 12.4x |
| FCF Yield | 3.95% | -1.65% | 2.74% | 2.4% | 7.85% | 7.39% | 7.63% | 8.08% |
| Dividend per Share 2 | 4 | 2.5 | - | 5 | - | 4.82 | 8.04 | 7.1 |
| Rate of return | 1.62% | 0.79% | - | 2.11% | - | 1.69% | 2.81% | 2.48% |
| 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% | - | 26.6% | 42.8% | 34.4% |
| Net sales 1 | 23,937 | 26,485 | 28,886 | 31,609 | 32,211 | 36,684 | 39,628 | 42,579 |
| EBITDA 1 | 4,042 | 4,017 | 3,934 | 5,730 | 6,502 | 7,527 | 7,897 | 8,252 |
| EBIT 1 | 2,362 | 2,425 | 1,773 | 3,193 | 3,892 | 4,930 | 5,075 | 5,411 |
| Net income 1 | 1,601 | 3,232 | 848.5 | 1,825 | 2,368 | 3,081 | 3,199 | 3,476 |
| Net Debt 1 | 1,290 | 1,039 | 2,603 | 3,933 | 4,401 | 7,988 | 7,256 | 5,682 |
| Reference price 2 | 247.15 | 316.30 | 275.18 | 236.60 | 233.90 | 286.05 | 286.05 | 286.05 |
| 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
P/E, Detailed evolution
| P/E (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 15.67x | 1.57x | 7.65x | 1.7% | 517M | |
| 25.47x | 8.12x | 15.88x | 0.8% | 78.25B | |
| 20.78x | 6.75x | 13.86x | 2.17% | 73.62B | |
| 36.85x | 2.62x | 15.56x | -.--% | 20.87B | |
| 26x | 1.07x | 18.28x | 1.6% | 18.42B | |
| 38.3x | 1.6x | 10.06x | 1.17% | 11.15B | |
| 57.95x | - | - | - | 11.02B | |
| 17.13x | 1.26x | 5.78x | 1.48% | 9.25B | |
| 32.86x | 1x | 8.59x | 1.15% | 6.01B | |
| 18.85x | 3.39x | 6.14x | 1.44% | 5.3B | |
| Average | 28.99x | 3.04x | 11.31x | 1.28% | 23.44B | |
| Weighted average by Cap. | 26.88x | 5.65x | 14.23x | 1.32% |
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
- VRLLOG Stock
- Valuation VRL Logistics Limited
Select your edition
All financial news and data tailored to specific country editions
