|
Market Closed -
NSE India S.E.
11:22:04 30/10/26 pm AEDT
|
5-day change | 1st Jan Change | ||
| 4,877.60 INR | +4.33% |
|
+6.03% | -3.60% |
| 07:10pm | IndiGo May Raise Fares to Offset Higher Fuel Costs | MT |
| 03:30pm | IT, earnings, tax-cut hopes power Indian shares to monthly gains | 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 | 1,886,005 | - | - |
| Change | - | -5.07% | 85.94% | 44.32% | -22.87% | 23.7% | - | - |
| Enterprise Value (EV) 1 | 962,473 | 951,211 | 1,559,586 | 2,207,408 | 1,804,669 | 2,218,447 | 2,383,842 | 2,736,212 |
| Change | - | -1.17% | 63.96% | 41.54% | -18.24% | 22.93% | 7.46% | 14.78% |
| P/E | -12.6x | -241x | 16.8x | 27.3x | -63.7x | 66.9x | 24.1x | 19.1x |
| PBR | -13x | -11.8x | 68.6x | 21.1x | 21.9x | 19.4x | 10.7x | 7x |
| PEG | - | 2.5x | -0x | -2.4x | 0x | -0x | 0x | 0.7x |
| Capitalization / Revenue | 2.99x | 1.35x | 1.99x | 2.45x | 1.79x | 1.84x | 1.65x | 1.44x |
| EV / Revenue | 3.71x | 1.75x | 2.26x | 2.73x | 2.12x | 2.16x | 2.09x | 2.09x |
| EV / EBITDA | 112x | 14.6x | 9.56x | 12.2x | 15.1x | 13.4x | 9.8x | 9.04x |
| EV / EBIT | -21.3x | 68.3x | 15.8x | 23.5x | 154x | 47.4x | 23.7x | 19.4x |
| EV / FCF | 55.2x | 7.82x | 7.75x | 9.79x | 8.29x | 11.5x | 10x | 9.68x |
| FCF Yield | 1.81% | 12.8% | 12.9% | 10.2% | 12.1% | 8.68% | 9.96% | 10.3% |
| Dividend per Share 2 | - | - | - | 10 | - | 3.286 | 8.499 | 11.84 |
| Rate of return | - | - | - | 0.2% | - | 0.07% | 0.17% | 0.24% |
| EPS 2 | -160 | -7.93 | 211.6 | 187.7 | -61.88 | 72.89 | 202.3 | 255.8 |
| Distribution rate | - | - | - | 5.33% | - | 4.51% | 4.2% | 4.63% |
| Net sales 1 | 259,309 | 544,465 | 689,043 | 808,029 | 849,619 | 1,026,588 | 1,142,621 | 1,309,883 |
| EBITDA 1 | 8,590 | 64,954 | 163,176 | 180,583 | 119,834 | 165,517 | 243,173 | 302,735 |
| EBIT 1 | -45,213 | 13,924 | 98,918 | 93,781 | 11,752 | 46,778 | 100,645 | 141,304 |
| Net income 1 | -61,618 | -3,058 | 81,725 | 72,584 | -23,919 | 26,410 | 79,306 | 97,331 |
| Net Debt 1 | 186,512 | 214,565 | 189,883 | 230,721 | 280,061 | 332,442 | 497,837 | 850,207 |
| Reference price 2 | 2,014.15 | 1,910.65 | 3,548.65 | 5,115.35 | 3,943.50 | 4,877.60 | 4,877.60 | 4,877.60 |
| 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 (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 62.68x | 2.1x | 12.7x | 0.07% | 18.98B | |
| 16.48x | 0.9x | 8x | 0.97% | 53.42B | |
| 12.32x | 0.75x | 7.49x | -.--% | 34.18B | |
| 13.72x | 1.34x | 6.24x | 1.9% | 26.88B | |
| 7.98x | 0.79x | 3.82x | 2.17% | 23.83B | |
| 17.58x | 0.77x | 7.57x | 1.65% | 21.39B | |
| 30.49x | 1.07x | 5.86x | 3.52% | 16.33B | |
| -9.64x | 1.59x | 11.12x | -.--% | 15.58B | |
| 8.71x | 1.05x | 4.45x | 3.76% | 12.51B | |
| -11.82x | 1.5x | 9.77x | -.--% | 11.34B | |
| Average | 14.85x | 1.19x | 7.70x | 1.4% | 23.44B | |
| Weighted average by Cap. | 15.99x | 1.10x | 7.59x | 1.26% |
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
