Valuation InterGlobe Aviation Limited Bombay S.E.

Stocks

Market Closed - Bombay S.E. Other stock markets 06:00:52 2026-07-10 EDT			5-day change	1st Jan Change
5,311.05 ^INR	+1.58%		-2.11%	+4.95%

07-01	India's IndiGo launches cheaper tickets for passengers with cabin baggage only	RE
06-30	InterGlobe Aviation Limited Announces Executive Changes	CI

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	2,053,973	-	-
Change	-	23.53%	-5.07%	85.94%	44.32%	3.91%	-	-
Enterprise Value (EV) ¹	734,887	962,473	951,211	1,559,586	2,207,408	1,804,669	2,396,408	2,481,610
Change	-	30.97%	-1.17%	63.96%	41.54%	-18.24%	2.19%	3.56%
P/E	-10.8x	-12.6x	-241x	16.8x	27.3x	-63.7x	38.3x	25.9x
PBR	567x	-13x	-11.8x	68.6x	21.1x	21.9x	16.6x	10.1x
PEG	-	-2.08x	2.5x	-0x	-2.4x	0x	-0x	0.5x
Capitalization / Revenue	4.29x	2.99x	1.35x	1.99x	2.45x	1.79x	2.09x	1.85x
EV / Revenue	5.02x	3.71x	1.75x	2.26x	2.73x	2.12x	2.44x	2.24x
EV / EBITDA	275x	112x	14.6x	9.56x	12.2x	15.1x	11.9x	9.43x
EV / EBIT	-15.6x	-21.3x	68.3x	15.8x	23.5x	154x	34.6x	22.2x
EV / FCF	-35.8x	55.2x	7.82x	7.75x	9.79x	8.29x	13.1x	11.6x
FCF Yield	-2.79%	1.81%	12.8%	12.9%	10.2%	12.1%	7.64%	8.59%
Dividend per Share ²	-	-	-	-	10	10	9.75	9.703
Rate of return	-	-	-	-	0.2%	0.19%	0.18%	0.18%
EPS ²	-150.9	-160	-7.93	211.6	187.7	-61.88	138.6	204.9
Distribution rate	-	-	-	-	5.33%	-70.2%	7.03%	4.74%
Net sales ¹	146,406	259,309	544,465	689,043	808,029	849,619	982,531	1,110,275
EBITDA ¹	2,669	8,590	64,954	163,176	180,583	119,834	202,003	263,164
EBIT ¹	-47,131	-45,213	13,924	98,918	93,781	11,752	69,305	111,916
Net income ¹	-58,064	-61,618	-3,058	81,725	72,584	-23,919	53,835	82,011
Net Debt ¹	106,733	186,512	214,565	189,883	230,721	280,061	342,436	427,637
Reference price ²	1,631.95	2,014.15	1,910.65	3,548.65	5,115.35	5,312.00	5,312.00	5,312.00
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

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
DELTA AIR LINES, INC.	14.64x	1x	7.6x	0.89%	57.1B
UNITED AIRLINES HOLDINGS, INC.	11.14x	0.88x	6.92x	-.--%	40.9B
RYANAIR HOLDINGS PLC	14.02x	1.56x	6.86x	1.75%	32.21B
INTERNATIONAL CONSOLIDATED AIRLINES GROUP, S.A.	9.39x	0.86x	4.12x	1.89%	27.94B
SINGAPORE AIRLINES LIMITED	28.12x	1.26x	6.26x	3.41%	18.82B
LATAM AIRLINES GROUP S.A.	12.08x	1.26x	5.1x	2.89%	16.3B
AIR CHINA LIMITED	-13.78x	1.54x	10x	-.--%	13.62B
LUFTHANSA	9.08x	0.42x	4.18x	3.31%	13.04B
CHINA SOUTHERN AIRLINES COMPANY LIMITED	-121.49x	1.53x	8.67x	-.--%	12.18B
Average	-4.09x	1.15x	6.63x	1.57%	25.79B
Weighted average by Cap.	5.10x	1.11x	6.68x	1.35%