|
Market Closed -
NSE India S.E.
08:11:05 2026-08-14 EDT
|
5-day change | 1st Jan Change | ||
| 405.50 INR | -0.12% |
|
+0.70% | +28.08% |
| 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 |
Company Valuation: Mahindra Logistics Limited
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 | 40,235 | - | - |
| Change | - | -29.68% | 15.49% | -35.93% | 75% | 21.84% | - | - |
| Enterprise Value (EV) 1 | 37,779 | 31,908 | 36,542 | 26,700 | 36,292 | 44,340 | 44,670 | 44,473 |
| Change | - | -15.54% | 14.53% | -26.93% | 35.93% | 22.17% | 0.74% | -0.44% |
| P/E | 98.2x | 97.3x | -53.8x | -52.6x | 1,331x | 35.4x | 24.1x | 19.2x |
| PBR | 6.14x | 4.54x | 5.98x | 4.31x | 2.81x | 3.27x | 2.93x | - |
| PEG | - | -3.3x | 0x | 1.5x | -13x | 0x | 0.5x | 0.8x |
| Capitalization / Revenue | 0.89x | 0.5x | 0.53x | 0.31x | 0.47x | 0.49x | 0.44x | 0.39x |
| EV / Revenue | 0.93x | 0.62x | 0.66x | 0.44x | 0.52x | 0.54x | 0.48x | 0.43x |
| EV / EBITDA | 19.1x | 12.3x | 16x | 9.4x | 9.64x | 8.85x | 7.46x | 6.29x |
| EV / EBIT | 59.8x | 45.4x | 182x | 46.3x | 36.8x | 21.7x | 16x | 12.4x |
| EV / FCF | 40.2x | 66x | 23.4x | 16.5x | 31.7x | 13.3x | 11.6x | 8.96x |
| FCF Yield | 2.49% | 1.52% | 4.27% | 6.08% | 3.16% | 7.53% | 8.65% | 11.2% |
| 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 | 405.50 | 405.50 | 405.50 |
| 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
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 35.38x | 0.54x | 8.85x | 0.62% | 421M | |
| 26.69x | 8.44x | 16.5x | 0.77% | 82.21B | |
| 21.55x | 6.96x | 14.28x | 2.09% | 76.56B | |
| 44.01x | 3.04x | 18.06x | -.--% | 24.71B | |
| 24.51x | 1.01x | 17.3x | 1.69% | 17.36B | |
| 40.68x | 1.68x | 10.55x | 1.1% | 11.79B | |
| 18.75x | 1.33x | 6.08x | 1.36% | 10.12B | |
| 34.59x | 1.05x | 9.04x | 1.09% | 6.33B | |
| 16.67x | 3.38x | 6.1x | 1.18% | 4.85B | |
| Average | 29.20x | 3.05x | 11.86x | 1.1% | 26.04B | |
| Weighted average by Cap. | 27.06x | 5.87x | 14.82x | 1.25% |
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
- MAHLOG Stock
- Valuation Mahindra Logistics Limited
Select your edition
All financial news and data tailored to specific country editions
