Valuation Mahindra Logistics Limited Bombay S.E.

Stocks

Market Closed - Bombay S.E. 13:02:22 18/09/2026 +03			5-day change	1st Jan Change
392.60 ^INR	+0.56%		-1.02%	+23.60%

07-21	Mahindra Logistics Limited, Q1 2027 Earnings Call, Jul 21, 2026
07-20	Mahindra Logistics Limited Reports Earnings Results for the First Quarter Ended June 30, 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: March	2022	2023	2024	2025	2026	2027	2028	2029
Market Cap ¹	36,266	25,501	29,452	18,870	33,021	38,970	-	-
Change	-	-29.68%	15.49%	-35.93%	75%	18.01%	-	-
Enterprise Value (EV) ¹	37,779	31,908	36,542	26,700	36,292	43,075	43,405	43,208
Change	-	-15.54%	14.53%	-26.93%	35.93%	18.69%	0.77%	-0.45%
P/E	98.2x	97.3x	-53.8x	-52.6x	1,331x	34.3x	23.4x	18.6x
PBR	6.14x	4.54x	5.98x	4.31x	2.81x	3.17x	2.84x	-
PEG	-	-3.3x	0x	1.5x	-13x	0x	0.5x	0.7x
Capitalization / Revenue	0.89x	0.5x	0.53x	0.31x	0.47x	0.48x	0.42x	0.38x
EV / Revenue	0.93x	0.62x	0.66x	0.44x	0.52x	0.53x	0.47x	0.42x
EV / EBITDA	19.1x	12.3x	16x	9.4x	9.64x	8.6x	7.25x	6.11x
EV / EBIT	59.8x	45.4x	182x	46.3x	36.8x	21.1x	15.5x	12x
EV / FCF	40.2x	66x	23.4x	16.5x	31.7x	12.9x	11.2x	8.7x
FCF Yield	2.49%	1.52%	4.27%	6.08%	3.16%	7.75%	8.91%	11.5%
Dividend per Share ²	2	2.5	2.5	2.5	2.5	2.5	2.5	-
Rate of return	0.4%	0.71%	0.61%	0.96%	0.75%	0.64%	0.64%	-
EPS ²	5.14	3.64	-7.6	-4.97	0.25	11.46	16.82	21.1
Distribution rate	38.9%	68.7%	-32.9%	-50.3%	1,000%	21.8%	14.9%	-
Net sales ¹	40,830	51,283	55,060	61,048	69,993	81,637	92,222	103,126
EBITDA ¹	1,977	2,598	2,290	2,840	3,765	5,011	5,988	7,076
EBIT ¹	631.5	702.6	200.5	577.2	986	2,046	2,792	3,588
Net income ¹	370.7	262.8	-547.4	-358.5	22.9	1,138	1,669	2,090
Net Debt ¹	1,512	6,406	7,090	7,830	3,271	4,105	4,435	4,238
Reference price ²	504.60	354.30	408.85	261.60	332.80	392.75	392.75	392.75
Nbr of stocks (in thousands)	71,872	71,977	72,036	72,131	99,222	99,222	-	-
Announcement Date	4/26/22 A	4/24/23 A	4/22/24 A	4/21/25 A	4/23/26 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.($)
CANADIAN PACIFIC KANSAS CITY LIMITED	25.54x	8.14x	15.91x	0.8%	78.03B
CANADIAN NATIONAL RAILWAY COMPANY	20.56x	6.69x	13.74x	2.19%	72.42B
XPO, INC.	36.25x	2.58x	15.34x	-.--%	20.53B
C.H. ROBINSON WORLDWIDE, INC.	25.37x	1.05x	17.87x	1.63%	17.97B
U-HAUL HOLDING COMPANY	58.87x	-	-	-	11.12B
KNIGHT-SWIFT TRANSPORTATION HOLDINGS INC.	37.29x	1.57x	9.83x	1.2%	10.85B
RYDER SYSTEM, INC.	16.97x	1.25x	5.75x	1.5%	9.16B
SCHNEIDER NATIONAL, INC.	31.2x	0.95x	8.17x	1.21%	5.71B
RUMO S.A.	19.15x	3.42x	6.19x	1.41%	5.38B
Average	30.13x	3.21x	11.60x	1.24%	25.69B
Weighted average by Cap.	26.72x	5.65x	14.14x	1.33%