Company Valuation: Allcargo Logistics Limited

Data adjusted to current consolidation scope
Fiscal Period: March 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 88,057 87,382 70,367 28,108 7,056 17,898 -
Change - -0.77% -19.47% -60.06% -74.9% 153.65% -
Enterprise Value (EV) 88,057 87,382 70,367 28,108 7,056 17,898 17,898
Change - -0.77% -19.47% -60.06% -74.9% 153.65% 0%
P/E 9.51x 13.9x 47.1x 77.3x 144x - -
PBR 2.79x 3.11x 2.79x 1.16x - - -
PEG - -0.4x -0.6x -1x -1.7x - -
Capitalization / Revenue 0.44x 0.48x 0.53x 0.18x 0.34x 0.11x 0.1x
EV / Revenue 0x 0x 0x 0x 0x 0.11x 0.1x
EV / EBITDA 0x 0x 0x 0x 0x 2.94x 2.51x
EV / EBIT - - - - - - -
EV / FCF - - - - - - -
FCF Yield - - - - - - -
Dividend per Share 2 0.75 0.8125 1 1 - - -
Rate of return 0.84% 0.91% 1.4% 3.5% - - -
EPS 2 9.42 6.405 1.52 0.37 0.05 - -
Distribution rate 7.96% 12.7% 65.8% 270% - - -
Net sales 1 200,721 180,508 131,878 160,215 20,580 163,008 173,381
EBITDA 1 15,156 11,295 4,670 5,181 2,330 6,095 7,134
EBIT 11,723 8,514 668.6 894.1 290 - -
Net income 9,257 6,296 1,497 356 80 - -
Net Debt - - - - - - -
Reference price 2 89.60 88.91 71.60 28.60 7.18 11.95 11.95
Nbr of stocks (in thousands) 982,782 982,782 982,782 982,782 982,782 1,497,778 -
Announcement Date 5/26/22 5/30/23 5/25/24 5/24/25 5/14/26 - -
1INR in Million2INR
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
17.46x1.2x8.75x6.22% 89.61B
15.89x0.96x8.4x1.64% 78.31B
16.31x0.97x7.2x3.51% 72.63B
24.73x1.84x17.52x0.82% 24.82B
20.62x0.79x8.59x-.--% 12.13B
29.23x2.51x9.46x-.--% 9B
8.89x0.37x5.7x6.08% 6.54B
14.41x0.66x7.53x3.58% 5.63B
29.02x0.53x7.74x-.--% 5.46B
Average 19.62x 1.09x 8.99x 2.43% 33.79B
Weighted average by Cap. 17.82x 1.12x 8.91x 3.36%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA


  1. Stock Market
  2. Stocks
  3. ALLCARGO Stock
  4. ALLCARGO Stock
  5. Valuation Allcargo Logistics Limited