|
Market Closed -
NSE India S.E.
14:05:08 16/10/2026 +03
|
5-day change | 1st Jan Change | ||
| 4,686.90 INR | -1.91% |
|
-2.62% | -7.36% |
| 09-10 | Interglobe Aviation Ltd Appoints Mayank Kumar as Head of Content & Creative | CI |
| 08-25 | IndiGo to Launch Gaya-Bangkok Flights From Oct. 26 | MT |
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 | 1,812,268 | - | - |
| Change | - | -5.07% | 85.94% | 44.32% | -22.87% | 18.87% | - | - |
| Enterprise Value (EV) 1 | 962,473 | 951,211 | 1,559,586 | 2,207,408 | 1,804,669 | 2,173,935 | 2,310,104 | 2,662,475 |
| Change | - | -1.17% | 63.96% | 41.54% | -18.24% | 20.46% | 6.26% | 15.25% |
| P/E | -12.6x | -241x | 16.8x | 27.3x | -63.7x | 64.1x | 23.7x | 19.4x |
| PBR | -13x | -11.8x | 68.6x | 21.1x | 21.9x | 19x | 10.5x | 6.86x |
| PEG | - | 2.5x | -0x | -2.4x | 0x | -0x | 0x | 0.9x |
| Capitalization / Revenue | 2.99x | 1.35x | 1.99x | 2.45x | 1.79x | 1.78x | 1.59x | 1.38x |
| EV / Revenue | 3.71x | 1.75x | 2.26x | 2.73x | 2.12x | 2.14x | 2.02x | 2.02x |
| EV / EBITDA | 112x | 14.6x | 9.56x | 12.2x | 15.1x | 12.8x | 9.04x | 8.56x |
| EV / EBIT | -21.3x | 68.3x | 15.8x | 23.5x | 154x | 43.2x | 21.5x | 19.5x |
| EV / FCF | 55.2x | 7.82x | 7.75x | 9.79x | 8.29x | 11.3x | 9.73x | 9.42x |
| FCF Yield | 1.81% | 12.8% | 12.9% | 10.2% | 12.1% | 8.86% | 10.3% | 10.6% |
| Dividend per Share 2 | - | - | - | 10 | - | 3.286 | 8.499 | 11.84 |
| Rate of return | - | - | - | 0.2% | - | 0.07% | 0.18% | 0.25% |
| EPS 2 | -160 | -7.93 | 211.6 | 187.7 | -61.88 | 74.59 | 201.7 | 246.9 |
| Distribution rate | - | - | - | 5.33% | - | 4.41% | 4.21% | 4.8% |
| Net sales 1 | 259,309 | 544,465 | 689,043 | 808,029 | 849,619 | 1,018,094 | 1,141,041 | 1,316,754 |
| EBITDA 1 | 8,590 | 64,954 | 163,176 | 180,583 | 119,834 | 170,238 | 255,684 | 311,199 |
| EBIT 1 | -45,213 | 13,924 | 98,918 | 93,781 | 11,752 | 50,345 | 107,487 | 136,712 |
| Net income 1 | -61,618 | -3,058 | 81,725 | 72,584 | -23,919 | 28,859 | 78,531 | 93,206 |
| Net Debt 1 | 186,512 | 214,565 | 189,883 | 230,721 | 280,061 | 361,668 | 497,837 | 850,207 |
| Reference price 2 | 2,014.15 | 1,910.65 | 3,548.65 | 5,115.35 | 3,943.50 | 4,778.30 | 4,778.30 | 4,778.30 |
| Nbr of stocks (in thousands) | 385,255 | 385,547 | 385,979 | 386,423 | 386,613 | 386,667 | - | - |
| Announcement Date | 5/25/22 A | 5/18/23 A | 5/23/24 A | 5/21/25 A | 5/29/26 A | - | - | - |
1INR in Million2INR
Estimates
P/E, Detailed evolution
| P/E (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 64.06x | 2.17x | 12.98x | 0.07% | 19.51B | |
| 15.44x | 0.87x | 7.71x | 1.01% | 51.09B | |
| 10.64x | 0.74x | 7.07x | -.--% | 32.88B | |
| 13.3x | 1.3x | 6.02x | 1.91% | 26.34B | |
| 7.94x | 0.79x | 3.81x | 2.18% | 24.13B | |
| 15.09x | 0.75x | 7.17x | 1.77% | 19.97B | |
| 29.3x | 1.05x | 5.6x | 3.81% | 15.94B | |
| -9.74x | 1.58x | 11.04x | -.--% | 15.16B | |
| 9.67x | 1.12x | 4.69x | 3.39% | 13.88B | |
| -11.48x | 1.49x | 9.71x | -.--% | 11.05B | |
| Average | 14.42x | 1.19x | 7.58x | 1.41% | 23B | |
| Weighted average by Cap. | 15.47x | 1.10x | 7.40x | 1.3% |
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
