Valuation InterGlobe Aviation Limited

Stocks

Market Closed - NSE India S.E. Other stock markets 14:05:08 03/07/2026 +03			5-day change	1st Jan Change
5,426.50 ^INR	-0.32%		-0.43%	+7.25%

07-01	India's IndiGo launches cheaper tickets for passengers with cabin baggage only	RE
06-30	Indian shares post monthly gains as lower oil, RBI measures counter IT drag	RE

Data adjusted to current consolidation scope

Fiscal Period: March	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	628,154	775,961	736,646	1,369,703	1,976,687	2,098,189	-	-
Change	-	23.53%	-5.07%	85.94%	44.32%	6.15%	-	-
Enterprise Value (EV) ¹	734,887	962,473	951,211	1,559,586	2,207,408	1,804,669	2,440,624	2,525,826
Change	-	30.97%	-1.17%	63.96%	41.54%	-18.24%	2.15%	3.49%
P/E	-10.8x	-12.6x	-241x	16.8x	27.3x	-63.7x	39.1x	27.1x
PBR	567x	-13x	-11.8x	68.6x	21.1x	21.9x	17x	10.3x
PEG	-	-2.08x	2.5x	-0x	-2.4x	0x	-0x	0.6x
Capitalization / Revenue	4.29x	2.99x	1.35x	1.99x	2.45x	1.79x	2.14x	1.89x
EV / Revenue	5.02x	3.71x	1.75x	2.26x	2.73x	2.12x	2.48x	2.27x
EV / EBITDA	275x	112x	14.6x	9.56x	12.2x	15.1x	12.1x	9.6x
EV / EBIT	-15.6x	-21.3x	68.3x	15.8x	23.5x	154x	36.1x	23x
EV / FCF	-35.8x	55.2x	7.82x	7.75x	9.79x	8.29x	13.2x	11.9x
FCF Yield	-2.79%	1.81%	12.8%	12.9%	10.2%	12.1%	7.6%	8.44%
Dividend per Share ²	-	-	-	-	10	10	9.75	9.703
Rate of return	-	-	-	-	0.2%	0.18%	0.18%	0.18%
EPS ²	-150.9	-160	-7.93	211.6	187.7	-61.88	138.6	200.2
Distribution rate	-	-	-	-	5.33%	-70.2%	7.03%	4.85%
Net sales ¹	146,406	259,309	544,465	689,043	808,029	849,619	982,531	1,110,275
EBITDA ¹	2,669	8,590	64,954	163,176	180,583	119,834	201,887	263,032
EBIT ¹	-47,131	-45,213	13,924	98,918	93,781	11,752	67,552	109,961
Net income ¹	-58,064	-61,618	-3,058	81,725	72,584	-23,919	53,824	83,063
Net Debt ¹	106,733	186,512	214,565	189,883	230,721	280,061	342,436	427,637
Reference price ²	1,631.95	2,014.15	1,910.65	3,548.65	5,115.35	5,426.50	5,426.50	5,426.50
Nbr of stocks (in thousands)	384,910	385,255	385,547	385,979	386,423	386,656	-	-
Announcement Date	6/5/21 A	5/25/22 A	5/18/23 A	5/23/24 A	5/21/25 A	5/29/26 A	-	-

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.($)
INTERGLOBE AVIATION LIMITED	-382x	2.8x	14.8x	0.18%	22.11B
DELTA AIR LINES, INC.	18.73x	1.05x	8.92x	0.84%	60.61B
UNITED AIRLINES HOLDINGS, INC.	12.92x	0.92x	7.53x	-.--%	43.27B
RYANAIR HOLDINGS PLC	14.42x	1.61x	7.13x	1.7%	33.16B
INTERNATIONAL CONSOLIDATED AIRLINES GROUP, S.A.	9.56x	0.87x	4.22x	1.87%	28.4B
SINGAPORE AIRLINES LIMITED	26.04x	1.27x	6.2x	3.49%	18.79B
LATAM AIRLINES GROUP S.A.	12.01x	1.25x	5.07x	2.91%	16.2B
AIR CHINA LIMITED	-14.13x	1.53x	10.12x	-.--%	13.93B
LUFTHANSA	9.64x	0.43x	4.27x	3.12%	13.7B
CHINA SOUTHERN AIRLINES COMPANY LIMITED	-133.1x	1.5x	8.56x	-.--%	12.44B
Average	-42.59x	1.32x	7.68x	1.41%	26.26B
Weighted average by Cap.	-26.80x	1.27x	7.82x	1.22%