|
Market Closed -
NSE India S.E.
14:05:10 28/08/2026 +03
|
5-day change | 1st Jan Change | ||
| 295.95 INR | +0.70% |
|
+0.17% | +10.35% |
| 08-05 | VRL Logistics Limited, Q1 2027 Earnings Call, Aug 05, 2026 | |
| 08-04 | VRL Logistics Limited authorizes a Buyback Plan. | CI |
Company Valuation: VRL Logistics Limited
Data adjusted to current consolidation scope
| Fiscal Period: March | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 | 2029 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 43,668 | 55,886 | 48,138 | 41,390 | 40,918 | 51,773 | - | - |
| Change | - | 27.98% | -13.86% | -14.02% | -1.14% | 26.53% | - | - |
| Enterprise Value (EV) 1 | 44,958 | 56,925 | 50,742 | 45,323 | 45,318 | 59,761 | 59,028 | 57,455 |
| Change | - | 26.62% | -10.86% | -10.68% | -0.01% | 31.87% | -1.23% | -2.67% |
| P/E | 27.3x | 17.3x | 54.2x | 22.6x | 17.3x | 16.2x | 15.6x | 14.2x |
| PBR | 6.7x | 5.73x | 5.09x | 3.82x | 3.58x | 4.09x | 3.59x | 3x |
| PEG | - | 0x | -0.8x | 0x | 0.6x | 0.5x | 4.03x | 1.44x |
| Capitalization / Revenue | 1.82x | 2.11x | 1.67x | 1.31x | 1.27x | 1.41x | 1.31x | 1.22x |
| EV / Revenue | 1.88x | 2.15x | 1.76x | 1.43x | 1.41x | 1.63x | 1.49x | 1.35x |
| EV / EBITDA | 11.1x | 14.2x | 12.9x | 7.91x | 6.97x | 7.94x | 7.47x | 6.96x |
| EV / EBIT | 19x | 23.5x | 28.6x | 14.2x | 11.6x | 12.1x | 11.6x | 10.6x |
| EV / FCF | 25.3x | -60.5x | 36.5x | 41.6x | 12.7x | 13.9x | 13.5x | 12.8x |
| FCF Yield | 3.95% | -1.65% | 2.74% | 2.4% | 7.85% | 7.17% | 7.41% | 7.84% |
| Dividend per Share 2 | 4 | 2.5 | - | 5 | - | 4.82 | 8.04 | 7.1 |
| Rate of return | 1.62% | 0.79% | - | 2.11% | - | 1.64% | 2.74% | 2.42% |
| EPS 2 | 9.06 | 18.27 | 5.08 | 10.46 | 13.54 | 18.1 | 18.8 | 20.65 |
| Distribution rate | 44.2% | 13.7% | - | 47.8% | - | 26.6% | 42.8% | 34.4% |
| Net sales 1 | 23,937 | 26,485 | 28,886 | 31,609 | 32,211 | 36,684 | 39,628 | 42,579 |
| EBITDA 1 | 4,042 | 4,017 | 3,934 | 5,730 | 6,502 | 7,527 | 7,897 | 8,252 |
| EBIT 1 | 2,362 | 2,425 | 1,773 | 3,193 | 3,892 | 4,930 | 5,075 | 5,411 |
| Net income 1 | 1,601 | 3,232 | 848.5 | 1,825 | 2,368 | 3,081 | 3,199 | 3,476 |
| Net Debt 1 | 1,290 | 1,039 | 2,603 | 3,933 | 4,401 | 7,988 | 7,256 | 5,682 |
| Reference price 2 | 247.15 | 316.30 | 275.18 | 236.60 | 233.90 | 293.90 | 293.90 | 293.90 |
| Nbr of stocks (in thousands) | 176,687 | 176,687 | 174,937 | 174,937 | 174,937 | 174,937 | - | - |
| Announcement Date | 5/27/22 A | 5/20/23 A | 5/20/24 A | 5/21/25 A | 5/18/26 A | - | - | - |
1INR in Million2INR
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 16.24x | 1.62x | 7.89x | 1.64% | 538M | |
| 26.76x | 8.46x | 16.55x | 0.76% | 82.53B | |
| 21.46x | 6.93x | 14.24x | 2.1% | 76.33B | |
| 39.95x | 2.8x | 16.59x | -.--% | 22.43B | |
| 24.93x | 1.03x | 17.58x | 1.66% | 17.66B | |
| 38.7x | 1.61x | 10.11x | 1.16% | 11.21B | |
| 17.62x | 1.28x | 5.87x | 1.44% | 9.51B | |
| 33.76x | 1.03x | 8.82x | 1.12% | 6.18B | |
| 18.06x | 3.41x | 6.16x | 1.57% | 5.31B | |
| Average | 26.39x | 3.13x | 11.53x | 1.27% | 25.74B | |
| Weighted average by Cap. | 26.32x | 5.89x | 14.66x | 1.28% |
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
- VRLLOG Stock
- Valuation VRL Logistics Limited
Select your edition
All financial news and data tailored to specific country editions
