|
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 5,171.00 INR | +1.23% |
|
+0.92% | +2.20% |
| 07-01 | India's IndiGo launches cheaper tickets for passengers with cabin baggage only | RE |
| 06-30 | InterGlobe Aviation Limited Announces Executive Changes | CI |
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 | 1,999,453 | - | - |
| Change | - | 23.53% | -5.07% | 85.94% | 44.32% | 1.15% | - | - |
| Enterprise Value (EV) 1 | 734,887 | 962,473 | 951,211 | 1,559,586 | 2,207,408 | 1,804,669 | 2,308,314 | 2,428,444 |
| Change | - | 30.97% | -1.17% | 63.96% | 41.54% | -18.24% | 0.77% | 5.2% |
| P/E | -10.8x | -12.6x | -241x | 16.8x | 27.3x | -63.7x | 37.1x | 25.2x |
| PBR | 567x | -13x | -11.8x | 68.6x | 21.1x | 21.9x | 16.1x | 9.81x |
| PEG | - | -2.08x | 2.5x | -0x | -2.4x | 0x | -0x | 0.5x |
| Capitalization / Revenue | 4.29x | 2.99x | 1.35x | 1.99x | 2.45x | 1.79x | 2.04x | 1.8x |
| EV / Revenue | 5.02x | 3.71x | 1.75x | 2.26x | 2.73x | 2.12x | 2.35x | 2.19x |
| EV / EBITDA | 275x | 112x | 14.6x | 9.56x | 12.2x | 15.1x | 11.4x | 9.21x |
| EV / EBIT | -15.6x | -21.3x | 68.3x | 15.8x | 23.5x | 154x | 33.1x | 21.6x |
| EV / FCF | -35.8x | 55.2x | 7.82x | 7.75x | 9.79x | 8.29x | 12.6x | 11.4x |
| FCF Yield | -2.79% | 1.81% | 12.8% | 12.9% | 10.2% | 12.1% | 7.93% | 8.78% |
| Dividend per Share 2 | - | - | - | - | 10 | 10 | 9.75 | 9.732 |
| Rate of return | - | - | - | - | 0.2% | 0.19% | 0.19% | 0.19% |
| EPS 2 | -150.9 | -160 | -7.93 | 211.6 | 187.7 | -61.88 | 139.3 | 205.2 |
| Distribution rate | - | - | - | - | 5.33% | -70.2% | 7% | 4.74% |
| 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 | 202,258 | 263,639 |
| EBIT 1 | -47,131 | -45,213 | 13,924 | 98,918 | 93,781 | 11,752 | 69,688 | 112,564 |
| Net income 1 | -58,064 | -61,618 | -3,058 | 81,725 | 72,584 | -23,919 | 53,835 | 82,011 |
| Net Debt 1 | 106,733 | 186,512 | 214,565 | 189,883 | 230,721 | 280,061 | 308,861 | 428,991 |
| Reference price 2 | 1,631.95 | 2,014.15 | 1,910.65 | 3,548.65 | 5,115.35 | 5,171.00 | 5,171.00 | 5,171.00 |
| Nbr of stocks (in thousands) | 384,910 | 385,255 | 385,547 | 385,979 | 386,423 | 386,667 | - | - |
| 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.($) | ||
|---|---|---|---|---|---|---|
 | -358.42x | 2.65x | 14x | 0.2% | 20.56B | |
| 13.87x | 0.98x | 7.37x | 0.89% | 55.93B | |
| 10.56x | 0.85x | 6.71x | -.--% | 39.06B | |
| 13.72x | 1.53x | 6.71x | 1.77% | 31.68B | |
| 9.21x | 0.84x | 4.02x | 1.94% | 27.13B | |
| 29.25x | 1.23x | 6.25x | 3.43% | 18.61B | |
| -13.63x | 1.54x | 9.96x | -.--% | 13.46B | |
| 8.62x | 0.41x | 4.04x | 3.49% | 12.53B | |
| -119.83x | 1.5x | 8.5x | -.--% | 12.03B | |
| -572.34x | 1.65x | 9.07x | -.--% | 11.06B | |
| Average | -97.90x | 1.32x | 7.66x | 1.17% | 24.2B | |
| Weighted average by Cap. | -52.88x | 1.23x | 7.38x | 1.12% |
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
Choose MarketScreener Select your edition
All financial news and data tailored to specific country editions
