|
Delayed
Other stock markets
|
5-day change | 1st Jan Change | ||
| 5,393.50 INR | -0.93% |
|
+1.52% | +6.65% |
| 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 |
Company Valuation: InterGlobe Aviation Limited
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 | 2,104,955 | - | - |
| Change | - | 23.53% | -5.07% | 85.94% | 44.32% | 6.49% | - | - |
| Enterprise Value (EV) 1 | 734,887 | 962,473 | 951,211 | 1,559,586 | 2,207,408 | 1,804,669 | 2,447,272 | 2,533,131 |
| Change | - | 30.97% | -1.17% | 63.96% | 41.54% | -18.24% | 2.14% | 3.51% |
| P/E | -10.8x | -12.6x | -241x | 16.8x | 27.3x | -63.7x | 39.3x | 27.2x |
| 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 | 1.9x |
| EV / Revenue | 5.02x | 3.71x | 1.75x | 2.26x | 2.73x | 2.12x | 2.49x | 2.29x |
| EV / EBITDA | 275x | 112x | 14.6x | 9.56x | 12.2x | 15.1x | 12.1x | 9.63x |
| EV / EBIT | -15.6x | -21.3x | 68.3x | 15.8x | 23.5x | 154x | 36.2x | 23x |
| EV / FCF | -35.8x | 55.2x | 7.82x | 7.75x | 9.79x | 8.29x | 13.3x | 11.4x |
| FCF Yield | -2.79% | 1.81% | 12.8% | 12.9% | 10.2% | 12.1% | 7.49% | 8.74% |
| 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 | 982,261 | 1,108,301 |
| EBITDA 1 | 2,669 | 8,590 | 64,954 | 163,176 | 180,583 | 119,834 | 201,897 | 263,058 |
| EBIT 1 | -47,131 | -45,213 | 13,924 | 98,918 | 93,781 | 11,752 | 67,566 | 109,993 |
| Net income 1 | -58,064 | -61,618 | -3,058 | 81,725 | 72,584 | -23,919 | 53,838 | 82,012 |
| Net Debt 1 | 106,733 | 186,512 | 214,565 | 189,883 | 230,721 | 280,061 | 342,317 | 428,176 |
| Reference price 2 | 1,631.95 | 2,014.15 | 1,910.65 | 3,548.65 | 5,115.35 | 5,444.00 | 5,444.00 | 5,444.00 |
| 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
P/E, Detailed evolution
| P/E (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | -382x | 2.8x | 14.8x | 0.18% | 22.11B | |
| 18.73x | 1.05x | 8.92x | 0.84% | 60.61B | |
| 12.92x | 0.92x | 7.53x | -.--% | 43.27B | |
| 14.42x | 1.61x | 7.13x | 1.7% | 33.16B | |
| 9.56x | 0.87x | 4.22x | 1.87% | 28.4B | |
| 26.04x | 1.27x | 6.2x | 3.49% | 18.79B | |
| 12.01x | 1.25x | 5.07x | 2.91% | 16.2B | |
| -14.13x | 1.53x | 10.12x | -.--% | 13.93B | |
| 9.64x | 0.43x | 4.27x | 3.12% | 13.7B | |
| -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% |
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
