|
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 5,230.00 INR | +4.91% |
|
-0.35% | +3.37% |
| 07-27 | India's largest airline IndiGo appoints insider Thadimarri as CFO | RE |
| 07-24 | CCI Seeks Public Comments on IndiGo's Commitments, Pauses Antitrust Probe | MT |
Company Valuation: InterGlobe Aviation Limited
Data adjusted to current consolidation scope
| Fiscal Period: March | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 628,154 | 775,961 | 736,646 | 1,369,703 | 1,976,687 | 2,022,266 | - | - |
| Change | - | 23.53% | -5.07% | 85.94% | 44.32% | 2.31% | - | - |
| Enterprise Value (EV) 1 | 734,887 | 962,473 | 951,211 | 1,559,586 | 2,207,408 | 1,804,669 | 2,381,892 | 2,520,449 |
| Change | - | 30.97% | -1.17% | 63.96% | 41.54% | -18.24% | 2.96% | 5.82% |
| P/E | -10.8x | -12.6x | -241x | 16.8x | 27.3x | -63.7x | 69x | 25.5x |
| PBR | 567x | -13x | -11.8x | 68.6x | 21.1x | 21.9x | 18.7x | 10.8x |
| PEG | - | -2.08x | 2.5x | -0x | -2.4x | 0x | -0x | 0x |
| Capitalization / Revenue | 4.29x | 2.99x | 1.35x | 1.99x | 2.45x | 1.79x | 2x | 1.78x |
| EV / Revenue | 5.02x | 3.71x | 1.75x | 2.26x | 2.73x | 2.12x | 2.36x | 2.22x |
| EV / EBITDA | 275x | 112x | 14.6x | 9.56x | 12.2x | 15.1x | 13.7x | 9.7x |
| EV / EBIT | -15.6x | -21.3x | 68.3x | 15.8x | 23.5x | 154x | 44.9x | 23x |
| EV / FCF | -35.8x | 55.2x | 7.82x | 7.75x | 9.79x | 8.29x | 11.9x | 10.9x |
| FCF Yield | -2.79% | 1.81% | 12.8% | 12.9% | 10.2% | 12.1% | 8.4% | 9.19% |
| Dividend per Share 2 | - | - | - | - | 10 | 10 | 3.286 | 8.24 |
| Rate of return | - | - | - | - | 0.2% | 0.19% | 0.06% | 0.16% |
| EPS 2 | -150.9 | -160 | -7.93 | 211.6 | 187.7 | -61.88 | 75.83 | 205.4 |
| Distribution rate | - | - | - | - | 5.33% | -70.2% | 4.33% | 4.01% |
| Net sales 1 | 146,406 | 259,309 | 544,465 | 689,043 | 808,029 | 849,619 | 1,010,718 | 1,135,615 |
| EBITDA 1 | 2,669 | 8,590 | 64,954 | 163,176 | 180,583 | 119,834 | 173,728 | 259,841 |
| EBIT 1 | -47,131 | -45,213 | 13,924 | 98,918 | 93,781 | 11,752 | 53,043 | 109,709 |
| Net income 1 | -58,064 | -61,618 | -3,058 | 81,725 | 72,584 | -23,919 | 29,619 | 79,555 |
| Net Debt 1 | 106,733 | 186,512 | 214,565 | 189,883 | 230,721 | 280,061 | 359,625 | 498,183 |
| Reference price 2 | 1,631.95 | 2,014.15 | 1,910.65 | 3,548.65 | 5,115.35 | 5,230.00 | 5,230.00 | 5,230.00 |
| Nbr of stocks (in thousands) | 384,910 | 385,255 | 385,547 | 385,979 | 386,423 | 386,667 | - | - |
| Announcement Date | 6/5/21 | 5/25/22 | 5/18/23 | 5/23/24 | 5/21/25 | 5/29/26 | - | - |
1INR in Million2INR
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | -349.79x | 2.6x | 13.71x | 0.2% | 20.02B | |
| 13.25x | 0.94x | 7.22x | 0.9% | 55.64B | |
| 10.41x | 0.82x | 6.69x | -.--% | 38.39B | |
| 13.87x | 1.41x | 6.34x | 1.8% | 28.78B | |
| 8.11x | 0.8x | 3.82x | 2.08% | 25.55B | |
| 28.52x | 1.21x | 6.21x | 3.61% | 18.44B | |
| -13.52x | 1.61x | 10.29x | -.--% | 16.25B | |
| 10.77x | 1.15x | 4.58x | 3.24% | 14.53B | |
| -119.83x | 1.51x | 8.5x | -.--% | 12.02B | |
| 8.36x | 0.4x | 3.97x | 3.65% | 11.96B | |
| Average | -38.99x | 1.25x | 7.13x | 1.55% | 24.16B | |
| Weighted average by Cap. | -25.40x | 1.18x | 7.08x | 1.31% |
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
- INDIGO Stock
- Valuation InterGlobe Aviation Limited
Select your edition
All financial news and data tailored to specific country editions
