Company Valuation: Allcargo Logistics Limited

Data adjusted to current consolidation scope
Fiscal Period: March 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 30,319 88,057 87,382 70,367 28,108 13,590 - -
Change - 190.44% -0.77% -19.47% -60.06% -51.65% - -
Enterprise Value (EV) 30,319 88,057 87,382 70,367 28,108 13,590 13,590 13,590
Change - 190.44% -0.77% -19.47% -60.06% -51.65% 0% 0%
P/E Ratio 17.5x 9.51x 13.9x 47.1x 77.3x 144x - -
PBR 1.33x 2.79x 3.11x 2.79x 1.16x 0.35x - -
PEG - 0x -0.4x -0.6x -1x -1.7x - -
Capitalization / Revenue 0.29x 0.44x 0.48x 0.53x 0.18x 0.34x 0.08x 0.08x
EV / Revenue 0x 0x 0x 0x 0x 0.08x 0.08x 0.08x
EV / EBITDA 0x 0x 0x 0x 0x 2.15x 2.23x 1.9x
EV / EBIT 0x 0x 0x 0x 0x 4.37x - -
EV / FCF 0x 0x 0x -0x 0x 2.57x - -
FCF Yield 3.68% 6.66% 17% -4.17% 6.53% 41.9% - -
Dividend per Share 2 0.5 0.75 0.8125 1 1 0.5 - -
Rate of return 1.62% 0.84% 0.91% 1.4% 3.5% 5.52% - -
EPS 2 1.76 9.42 6.405 1.52 0.37 0.05 - -
Distribution rate 28.4% 7.96% 12.7% 65.8% 270% 26.3% - -
Net sales 1 104,981 200,721 180,508 131,878 160,215 20,580 163,008 173,381
EBITDA 1 6,338 15,156 11,295 4,670 5,181 2,330 6,095 7,134
EBIT 1 3,277 11,723 8,514 668.6 894.1 290 - -
Net income 1 1,729 9,257 6,296 1,497 356 80 - -
Net Debt - - - - - - - -
Reference price 2 30.850 89.600 88.912 71.600 28.600 9.060 9.060 9.060
Nbr of stocks (in thousands) 982,782 982,782 982,782 982,782 982,782 1,500,000 - -
Announcement Date 6/23/21 5/26/22 5/30/23 5/25/24 5/24/25 5/14/26 - -
1INR in Million2INR
Estimates

P/E Ratio, Detailed evolution

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
15.36x1.24x9.05x6.03% 92.51B
19.67x1.01x8.69x1.7% 80.83B
15.85x0.97x7.19x3.76% 67.12B
24.04x1.74x16.58x0.96% 21.35B
19.87x0.66x7.48x-.--% 10.35B
25.18x2.4x8.97x-.--% 8.87B
27.16x0.54x7.94x-.--% 5.79B
14.43x0.67x7.57x3.66% 5.5B
9.02x0.28x5.37x7.84% 5.53B
Average 18.95x 1.06x 8.76x 2.66% 33.09B
Weighted average by Cap. 17.81x 1.13x 8.90x 3.46%

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
- 40% : Our Best Subscriber-Only Tools to Spot Tomorrow’s Top Investments!
d
:
:
SEIZE THE OFFER!