Valuation Container Corporation of India Limited

Stocks

Market Closed - NSE India S.E. 07:05:07 2026-10-29 EDT			5-day change	1st Jan Change
421.05 ^INR	+0.73%		-1.43%	-19.79%

10-06	Chief Workshop Manager Golden Rock Workshop Southern Railway Supplies 12 Rakes of Blss Wagons with Brake Van Type Bvcm to Container Corporation of India Ltd. for Inr 871.5 Million	CI
10-05	Container Corporation of India Ltd. Announces Redesignation of Rama Kant Singh from GGM (C&O) to Executive Director (C&O), Effective September 16, 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: March	2022	2023	2024	2025	2026	2027	2028	2029
Market Cap ¹	409,537	353,543	537,459	421,388	323,916	320,679	-	-
Change	-	-13.67%	52.02%	-21.6%	-23.13%	-1%	-	-
Enterprise Value (EV) ¹	380,659	324,125	513,950	393,901	299,446	283,705	280,537	274,572
Change	-	-14.85%	58.57%	-23.36%	-23.98%	-5.26%	-1.12%	-2.13%
P/E	38.5x	30.2x	43.7x	33.1x	26.5x	23.2x	19.8x	17.1x
PBR	3.8x	3.14x	4.55x	3.41x	2.51x	2.37x	2.24x	2.08x
PEG	-	3x	8.3x	9.83x	-6.67x	1.8x	1.1x	1.1x
Capitalization / Revenue	5.39x	4.36x	6.23x	4.75x	3.58x	3.25x	2.84x	2.52x
EV / Revenue	5.01x	4x	5.95x	4.44x	3.31x	2.87x	2.49x	2.15x
EV / EBITDA	22x	17.6x	26.6x	20.7x	15.6x	13.2x	11.2x	9.67x
EV / EBIT	31.8x	25.2x	38.7x	29.5x	22.6x	18.6x	15.6x	13.4x
EV / FCF	67.6x	37.4x	80x	51.7x	81.8x	34.3x	26.7x	23.3x
FCF Yield	1.48%	2.67%	1.25%	1.94%	1.22%	2.92%	3.75%	4.3%
Dividend per Share ²	7.2	8.8	9.2	9.2	8.6	10.03	11.59	12.85
Rate of return	1.34%	1.9%	1.3%	1.66%	2.02%	2.38%	2.75%	3.05%
EPS ²	13.95	15.35	16.16	16.7	16.04	18.12	21.29	24.6
Distribution rate	51.6%	57.3%	56.9%	55.1%	53.6%	55.4%	54.4%	52.2%
Net sales ¹	75,944	81,034	86,325	88,634	90,594	98,764	112,776	127,470
EBITDA ¹	17,284	18,421	19,296	18,986	19,215	21,511	25,042	28,393
EBIT ¹	11,986	12,880	13,287	13,357	13,239	15,263	17,938	20,531
Net income ¹	10,623	11,691	12,308	12,720	12,218	13,804	16,245	18,786
Net Debt ¹	-28,878	-29,418	-23,509	-27,487	-24,470	-36,974	-40,142	-46,108
Reference price ²	537.72	464.20	705.68	553.28	425.30	421.05	421.05	421.05
Nbr of stocks (in thousands)	761,618	761,618	761,618	761,618	761,618	761,618	-	-
Announcement Date	5/19/22	5/18/23	5/16/24	5/22/25	5/25/26	-	-	-

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.($)
CONTAINER CORPORATION OF INDIA LIMITED	23.07x	2.85x	13.08x	2.4%	3.34B
UNION PACIFIC CORPORATION	22.86x	7.43x	14.86x	1.88%	177B
CSX CORPORATION	25.31x	7.33x	15.24x	1.09%	95.75B
CANADIAN PACIFIC KANSAS CITY LIMITED	25.97x	8.17x	16.16x	0.79%	78.73B
NORFOLK SOUTHERN CORPORATION	27.42x	6.76x	15.36x	1.6%	75.94B
CANADIAN NATIONAL RAILWAY COMPANY	21.32x	6.86x	14.25x	2.11%	75.15B
OLD DOMINION FREIGHT LINE, INC.	29.39x	5.9x	17.5x	0.66%	35.94B
XPO, INC.	37.36x	2.65x	15.64x	-.--%	21.27B
JB HUNT TRANSPORT SERVICES	30.78x	1.58x	12.78x	0.82%	20.81B
C.H. ROBINSON WORLDWIDE, INC.	20.85x	0.87x	14.67x	1.97%	14.73B
Average	26.43x	5.04x	14.95x	1.33%	59.86B
Weighted average by Cap.	25.18x	6.70x	15.18x	1.43%