Valuation Mahindra Logistics Limited Bombay S.E.

Stocks

Market Closed - Bombay S.E. Other stock markets 06:02:25 2026-08-10 EDT			5-day change	1st Jan Change
411.05 ^INR	+2.01%		-1.09%	+29.40%

07-21	Mahindra Logistics Limited, Q1 2027 Earnings Call, Jul 21, 2026
07-20	Mahindra Logistics Limited Reports Earnings Results for the First Quarter Ended June 30, 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: March	2022	2023	2024	2025	2026	2027	2028	2029
Market Cap ¹	36,266	25,501	29,452	18,870	33,021	40,815	-	-
Change	-	-29.68%	15.49%	-35.93%	75%	23.6%	-	-
Enterprise Value (EV) ¹	37,779	31,908	36,542	26,700	36,292	44,920	45,250	45,053
Change	-	-15.54%	14.53%	-26.93%	35.93%	23.77%	0.73%	-0.44%
P/E	98.2x	97.3x	-53.8x	-52.6x	1,331x	35.1x	23.9x	19.1x
PBR	6.14x	4.54x	5.98x	4.31x	2.81x	3.25x	2.91x	-
PEG	-	-3.3x	0x	1.5x	-13x	0x	0.5x	0.8x
Capitalization / Revenue	0.89x	0.5x	0.53x	0.31x	0.47x	0.5x	0.44x	0.4x
EV / Revenue	0.93x	0.62x	0.66x	0.44x	0.52x	0.55x	0.49x	0.44x
EV / EBITDA	19.1x	12.3x	16x	9.4x	9.64x	8.96x	7.56x	6.37x
EV / EBIT	59.8x	45.4x	182x	46.3x	36.8x	22x	16.2x	12.6x
EV / FCF	40.2x	66x	23.4x	16.5x	31.7x	13.5x	11.7x	9.08x
FCF Yield	2.49%	1.52%	4.27%	6.08%	3.16%	7.43%	8.54%	11%
Dividend per Share ²	2	2.5	2.5	2.5	2.5	2.5	2.5	-
Rate of return	0.4%	0.71%	0.61%	0.96%	0.75%	0.62%	0.62%	-
EPS ²	5.14	3.64	-7.6	-4.97	0.25	11.46	16.82	21.1
Distribution rate	38.9%	68.7%	-32.9%	-50.3%	1,000%	21.8%	14.9%	-
Net sales ¹	40,830	51,283	55,060	61,048	69,993	81,637	92,222	103,126
EBITDA ¹	1,977	2,598	2,290	2,840	3,765	5,011	5,988	7,076
EBIT ¹	631.5	702.6	200.5	577.2	986	2,046	2,792	3,588
Net income ¹	370.7	262.8	-547.4	-358.5	22.9	1,138	1,669	2,090
Net Debt ¹	1,512	6,406	7,090	7,830	3,271	4,105	4,435	4,238
Reference price ²	504.60	354.30	408.85	261.60	332.80	402.70	402.70	402.70
Nbr of stocks (in thousands)	71,872	71,977	72,036	72,131	99,222	99,222	-	-
Announcement Date	4/26/22	4/24/23	4/22/24	4/21/25	4/23/26	-	-	-

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.($)
CANADIAN PACIFIC KANSAS CITY LIMITED	26.26x	8.32x	16.28x	0.78%	80.53B
CANADIAN NATIONAL RAILWAY COMPANY	21.6x	6.98x	14.32x	2.08%	76.51B
XPO, INC.	42.24x	2.93x	17.41x	-.--%	23.72B
C.H. ROBINSON WORLDWIDE, INC.	24.64x	1.02x	17.38x	1.68%	17.45B
U-HAUL HOLDING COMPANY	57.02x	-	-	-	13.01B
KNIGHT-SWIFT TRANSPORTATION HOLDINGS INC.	39.33x	1.64x	10.25x	1.14%	11.4B
RYDER SYSTEM, INC.	18.63x	1.32x	6.06x	1.37%	10.05B
SCHNEIDER NATIONAL, INC.	34.14x	1.04x	8.92x	1.11%	6.25B
ARCBEST CORPORATION	39.86x	0.67x	8.01x	0.35%	3.08B
Average	33.74x	2.99x	12.33x	1.06%	26.89B
Weighted average by Cap.	28.56x	5.82x	14.76x	1.25%