Valuation AVG Logistics Limited

Stocks

Delayed NSE India S.E. Other stock markets 04:41:12 31/07/26 pm AEST			5-day change	1st Jan Change
202.99 ^INR	-0.98%		-0.58%	+14.09%

22/07	Avg Logistics Limited Finalizes Long-Term Logistics and Transportation Contracts in Liquor Segment with Two Renowned Companies, Expects Inr 250 Million Revenue in Fiscal Year 2026-27	CI
30/06	AVG Logistics Limited, Q4 2026 Earnings Call, Jun 30, 2026

Data adjusted to current consolidation scope

Fiscal Period: March	2020	2021	2022	2023	2024	2025
Market Cap ¹	308.9	547.6	1,001	1,989	7,921	3,764
Change	-	77.24%	82.8%	98.76%	298.18%	-52.48%
Enterprise Value (EV) ¹	1,045	1,555	2,104	4,622	10,038	5,865
Change	-	48.87%	35.25%	119.7%	117.21%	-41.57%
P/E	5.96x	-29.4x	16.6x	23.8x	21.8x	16.7x
PBR	0.42x	0.88x	1.18x	2.22x	3.96x	1.53x
PEG	-	0x	-0x	0.6x	0x	-0.4x
Capitalization / Revenue	0.1x	0.16x	0.23x	0.47x	1.65x	0.68x
EV / Revenue	0.32x	0.47x	0.49x	1.08x	2.09x	1.06x
EV / EBITDA	4.34x	10.7x	7.31x	9.76x	17.4x	8.77x
EV / EBIT	7.05x	20x	9.4x	11.6x	21.3x	11.1x
EV / FCF	-26.9x	-5.52x	-22.3x	26.8x	-19.6x	-25.2x
FCF Yield	-3.72%	-18.1%	-4.48%	3.74%	-5.09%	-3.98%
Dividend per Share ²	-	-	-	1	1.2	1.2
Rate of return	-	-	-	0.59%	0.21%	0.48%
EPS ²	5.035	-1.58	5.115	7.086	26.66	15.01
Distribution rate	-	-	-	14.1%	4.5%	7.99%
Net sales ¹	3,223	3,334	4,321	4,271	4,799	5,515
EBITDA ¹	241	145.5	287.6	473.6	577.4	668.9
EBIT ¹	148.1	77.91	223.9	397.8	470.5	526.9
Net income ¹	51.85	-17.2	60.23	83.44	319.2	213.3
Net Debt ¹	735.9	1,008	1,103	2,632	2,117	2,101
Reference price ²	30.00	46.50	85.00	168.95	580.00	250.00
Nbr of stocks (in thousands)	10,298	11,775	11,775	11,775	13,658	15,058
Announcement Date	4/9/20	28/10/22	28/10/22	6/9/23	6/9/24	6/9/25

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.($)
AVG LOGISTICS LIMITED	-	-	-	-	40.17M
DSV A/S	33.62x	1.39x	11.78x	0.51%	52.21B
KUEHNE UND NAGEL INTERNATIONAL AG	23.26x	1.09x	11.51x	3.32%	30.02B
HYUNDAI GLOVIS CO., LTD.	8.61x	0.38x	4.13x	3.26%	10.07B
NIPPON EXPRESS HOLDINGS, INC.	20.95x	0.72x	6.54x	1.95%	7.92B
LOGISTA HOLDINGS	17.83x	1.25x	4.67x	5.63%	5.66B
MITSUBISHI LOGISTICS CORPORATION	21.15x	2.25x	17.25x	2.75%	3.44B
KAMIGUMI CO., LTD.	17.68x	1.74x	10.25x	4.02%	3.24B
SANKYU INC.	13.72x	0.83x	7.63x	2.97%	2.95B
Average	19.60x	1.21x	9.22x	3.05%	12.84B
Weighted average by Cap.	25.78x	1.19x	10.35x	2.06%