Company Valuation: Allcargo Logistics Limited

Data adjusted to current consolidation scope
Fiscal Period: March 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 88,057 87,382 70,367 28,108 7,056 18,213 -
Change - -0.77% -19.47% -60.06% -74.9% 158.11% -
Enterprise Value (EV) 88,057 87,382 70,367 28,108 7,056 18,213 18,213
Change - -0.77% -19.47% -60.06% -74.9% 158.11% 0%
P/E 9.51x 13.9x 47.1x 77.3x 144x - -
PBR 2.79x 3.11x 2.79x 1.16x - - -
PEG - -0.4x -0.6x -1x -1.7x - -
Capitalization / Revenue 0.44x 0.48x 0.53x 0.18x 0.34x 0.11x 0.11x
EV / Revenue 0x 0x 0x 0x 0x 0.11x 0.11x
EV / EBITDA 0x 0x 0x 0x 0x 2.99x 2.55x
EV / EBIT - - - - - - -
EV / FCF - - - - - - -
FCF Yield - - - - - - -
Dividend per Share 2 0.75 0.8125 1 1 - - -
Rate of return 0.84% 0.91% 1.4% 3.5% - - -
EPS 2 9.42 6.405 1.52 0.37 0.05 - -
Distribution rate 7.96% 12.7% 65.8% 270% - - -
Net sales 1 200,721 180,508 131,878 160,215 20,580 163,008 173,381
EBITDA 1 15,156 11,295 4,670 5,181 2,330 6,095 7,134
EBIT 11,723 8,514 668.6 894.1 290 - -
Net income 9,257 6,296 1,497 356 80 - -
Net Debt - - - - - - -
Reference price 2 89.60 88.91 71.60 28.60 7.18 12.16 12.16
Nbr of stocks (in thousands) 982,782 982,782 982,782 982,782 982,782 1,497,778 -
Announcement Date 5/26/22 A 5/30/23 A 5/25/24 A 5/24/25 A 5/14/26 A - -
1INR in Million2INR
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
16.57x1.15x8.39x6.55% 85.05B
15.17x0.92x8.06x1.79% 73.79B
15.86x0.95x7.05x3.62% 70.74B
24.52x1.83x17.36x0.83% 24.61B
19.76x0.76x8.22x-.--% 11.62B
35.24x2.51x9.61x-.--% 9.04B
8.37x0.35x5.19x6.46% 6.21B
13.94x0.65x7.34x3.69% 5.67B
27.7x0.51x7.48x-.--% 5.21B
Average 19.68x 1.07x 8.74x 2.55% 32.44B
Weighted average by Cap. 17.39x 1.09x 8.66x 3.52%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA


  1. Stock Market
  2. Stocks
  3. ALLCARGO Stock
  4. ALLCARGO Stock
  5. Valuation Allcargo Logistics Limited
40% Discount: Identify Tomorrow's Best Investments With The Best Subscriber-Only Tools!
d
:
:
SEIZE THE OFFER!