|
Delayed
NSE India S.E.
03:37:32 08/09/26 pm AEST
|
5-day change | 1st Jan Change | ||
| 5,013.50 INR | +0.25% |
|
-0.85% | -1.00% |
| 25/08 | IndiGo to Launch Gaya-Bangkok Flights From Oct. 26 | MT |
| 21/08 | India's IndiGo systems restored after booking problems for second time this week | RE |
Company Valuation: InterGlobe Aviation Limited
Data adjusted to current consolidation scope
| Fiscal Period: March | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 | 2029 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 775,961 | 736,646 | 1,369,703 | 1,976,687 | 1,524,608 | 1,933,720 | - | - |
| Change | - | -5.07% | 85.94% | 44.32% | -22.87% | 26.83% | - | - |
| Enterprise Value (EV) 1 | 962,473 | 951,211 | 1,559,586 | 2,207,408 | 1,804,669 | 2,293,345 | 2,431,902 | 2,775,067 |
| Change | - | -1.17% | 63.96% | 41.54% | -18.24% | 27.08% | 6.04% | 14.11% |
| P/E | -12.6x | -241x | 16.8x | 27.3x | -63.7x | 65.9x | 24.3x | 19.6x |
| PBR | -13x | -11.8x | 68.6x | 21.1x | 21.9x | 18.1x | 10.4x | 6.76x |
| PEG | - | 2.5x | -0x | -2.4x | 0x | -0x | 0x | 0.8x |
| Capitalization / Revenue | 2.99x | 1.35x | 1.99x | 2.45x | 1.79x | 1.91x | 1.7x | 1.47x |
| EV / Revenue | 3.71x | 1.75x | 2.26x | 2.73x | 2.12x | 2.27x | 2.14x | 2.11x |
| EV / EBITDA | 112x | 14.6x | 9.56x | 12.2x | 15.1x | 13.2x | 9.36x | 8.86x |
| EV / EBIT | -21.3x | 68.3x | 15.8x | 23.5x | 154x | 43.2x | 22.2x | 19.6x |
| EV / FCF | 55.2x | 7.82x | 7.75x | 9.79x | 8.29x | 11.7x | 10.4x | 10.4x |
| FCF Yield | 1.81% | 12.8% | 12.9% | 10.2% | 12.1% | 8.55% | 9.64% | 9.6% |
| Dividend per Share 2 | - | - | - | 10 | - | 3.286 | 8.533 | 11.92 |
| Rate of return | - | - | - | 0.2% | - | 0.07% | 0.17% | 0.24% |
| EPS 2 | -160 | -7.93 | 211.6 | 187.7 | -61.88 | 75.83 | 205.4 | 255.1 |
| Distribution rate | - | - | - | 5.33% | - | 4.33% | 4.15% | 4.67% |
| Net sales 1 | 259,309 | 544,465 | 689,043 | 808,029 | 849,619 | 1,010,202 | 1,135,444 | 1,312,607 |
| EBITDA 1 | 8,590 | 64,954 | 163,176 | 180,583 | 119,834 | 173,728 | 259,841 | 313,360 |
| EBIT 1 | -45,213 | 13,924 | 98,918 | 93,781 | 11,752 | 53,043 | 109,709 | 141,488 |
| Net income 1 | -61,618 | -3,058 | 81,725 | 72,584 | -23,919 | 29,619 | 80,396 | 96,649 |
| Net Debt 1 | 186,512 | 214,565 | 189,883 | 230,721 | 280,061 | 359,625 | 498,183 | 841,348 |
| Reference price 2 | 2,014.15 | 1,910.65 | 3,548.65 | 5,115.35 | 3,943.50 | 5,001.00 | 5,001.00 | 5,001.00 |
| Nbr of stocks (in thousands) | 385,255 | 385,547 | 385,979 | 386,423 | 386,613 | 386,667 | - | - |
| Announcement Date | 25/5/22 | 18/5/23 | 23/5/24 | 21/5/25 | 29/5/26 | - | - | - |
1INR in Million2INR
Estimates
P/E, Detailed evolution
| P/E (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 65.95x | 2.27x | 13.2x | 0.07% | 20.45B | |
| 12.57x | 0.9x | 6.99x | 0.97% | 52.44B | |
| 10.06x | 0.79x | 6.52x | -.--% | 36.15B | |
| 13.13x | 1.31x | 5.93x | 1.91% | 27.49B | |
| 8.21x | 0.8x | 3.77x | 2.2% | 25.55B | |
| 27.84x | 1.09x | 5.8x | 3.69% | 16.75B | |
| 13.83x | 1.18x | 4.9x | 3.12% | 15.09B | |
| -12.33x | 1.62x | 10.24x | -.--% | 11.91B | |
| 8.31x | 0.39x | 3.82x | 3.77% | 10.9B | |
| -13.83x | 1.62x | 9.63x | -.--% | 10.62B | |
| Average | 13.37x | 1.20x | 7.08x | 1.57% | 22.73B | |
| Weighted average by Cap. | 15.02x | 1.12x | 6.90x | 1.37% |
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
Select your edition
All financial news and data tailored to specific country editions
