Valuation InterGlobe Aviation Limited Bombay S.E.

Stocks

Market Closed - Bombay S.E. Other stock markets 08:21:18 04/08/26 pm AEST			5-day change	1st Jan Change
5,330.00 ^INR	-1.09%		+1.15%	+5.33%

03/08	Interglobe Aviation Limited Announces Appointment of Willie Walsh to CEO, Effective August 3, 2026	CI
03/08	InterGlobe Aviation's New CEO Assumes Charge; Shares Jump 4%	MT

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	2,088,000	-	-
Change	-	-5.07%	85.94%	44.32%	-22.87%	36.95%	-	-
Enterprise Value (EV) ¹	962,473	951,211	1,559,586	2,207,408	1,804,669	2,447,625	2,586,182	2,929,347
Change	-	-1.17%	63.96%	41.54%	-18.24%	35.63%	5.66%	13.27%
P/E	-12.6x	-241x	16.8x	27.3x	-63.7x	71.2x	26.3x	21.2x
PBR	-13x	-11.8x	68.6x	21.1x	21.9x	19.4x	11.1x	7.3x
PEG	-	2.5x	-0x	-2.4x	0x	-0x	0x	0.9x
Capitalization / Revenue	2.99x	1.35x	1.99x	2.45x	1.79x	2.07x	1.84x	1.59x
EV / Revenue	3.71x	1.75x	2.26x	2.73x	2.12x	2.42x	2.28x	2.23x
EV / EBITDA	112x	14.6x	9.56x	12.2x	15.1x	14.1x	9.95x	9.35x
EV / EBIT	-21.3x	68.3x	15.8x	23.5x	154x	46.1x	23.6x	20.7x
EV / FCF	55.2x	7.82x	7.75x	9.79x	8.29x	12.5x	11x	11x
FCF Yield	1.81%	12.8%	12.9%	10.2%	12.1%	8.02%	9.06%	9.09%
Dividend per Share ²	-	-	-	10	-	3.286	8.24	12.57
Rate of return	-	-	-	0.2%	-	0.06%	0.15%	0.23%
EPS ²	-160	-7.93	211.6	187.7	-61.88	75.83	205.4	255.1
Distribution rate	-	-	-	5.33%	-	4.33%	4.01%	4.93%
Net sales ¹	259,309	544,465	689,043	808,029	849,619	1,010,718	1,135,615	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	79,555	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	5,400.00	5,400.00	5,400.00
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

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.($)
DELTA AIR LINES, INC.	14.27x	1x	7.67x	0.84%	59.91B
UNITED AIRLINES HOLDINGS, INC.	11.3x	0.87x	7.08x	-.--%	41.67B
RYANAIR HOLDINGS PLC	14.15x	1.44x	6.48x	1.77%	29.65B
INTERNATIONAL CONSOLIDATED AIRLINES GROUP, S.A.	8.27x	0.81x	3.81x	2.16%	25.63B
SINGAPORE AIRLINES LIMITED	30.42x	1.22x	6.42x	3.01%	18.91B
AIR CHINA LIMITED	-14.29x	1.63x	11.18x	-.--%	17.05B
LATAM AIRLINES GROUP S.A.	11.62x	1.22x	4.85x	3%	15.68B
CHINA SOUTHERN AIRLINES COMPANY LIMITED	-125.06x	1.55x	8.75x	-.--%	12.61B
LUFTHANSA	8.84x	0.42x	4.1x	3.45%	12.75B
Average	-4.50x	1.13x	6.70x	1.58%	25.98B
Weighted average by Cap.	4.30x	1.09x	6.82x	1.31%