|
Market Closed -
NSE India S.E.
08:23:46 2026-09-25 EDT
|
5-day change | 1st Jan Change | ||
| 420.25 INR | +0.05% |
|
+7.00% | +32.74% |
| 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 | 41,698 | - | - |
| Change | - | -29.68% | 15.49% | -35.93% | 75% | 26.28% | - | - |
| Enterprise Value (EV) 1 | 37,779 | 31,908 | 36,542 | 26,700 | 36,292 | 45,803 | 46,133 | 45,936 |
| Change | - | -15.54% | 14.53% | -26.93% | 35.93% | 26.21% | 0.72% | -0.43% |
| P/E | 98.2x | 97.3x | -53.8x | -52.6x | 1,331x | 36.7x | 25x | 19.9x |
| PBR | 6.14x | 4.54x | 5.98x | 4.31x | 2.81x | 3.39x | 3.04x | - |
| PEG | - | -3.3x | 0x | 1.5x | -13x | 0x | 0.5x | 0.8x |
| Capitalization / Revenue | 0.89x | 0.5x | 0.53x | 0.31x | 0.47x | 0.51x | 0.45x | 0.4x |
| EV / Revenue | 0.93x | 0.62x | 0.66x | 0.44x | 0.52x | 0.56x | 0.5x | 0.45x |
| EV / EBITDA | 19.1x | 12.3x | 16x | 9.4x | 9.64x | 9.14x | 7.7x | 6.49x |
| EV / EBIT | 59.8x | 45.4x | 182x | 46.3x | 36.8x | 22.4x | 16.5x | 12.8x |
| EV / FCF | 40.2x | 66x | 23.4x | 16.5x | 31.7x | 13.7x | 11.9x | 9.25x |
| FCF Yield | 2.49% | 1.52% | 4.27% | 6.08% | 3.16% | 7.29% | 8.38% | 10.8% |
| 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% | 0.59% | 0.59% | - |
| 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 | 420.25 | 420.25 | 420.25 |
| 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 (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 36.67x | 0.56x | 9.14x | 0.59% | 435M | |
| 25.27x | 8.07x | 15.78x | 0.81% | 76.42B | |
| 20.95x | 6.79x | 13.95x | 2.15% | 73.02B | |
| 35.8x | 2.56x | 15.17x | -.--% | 20.28B | |
| 24.26x | 1x | 17.13x | 1.71% | 17.19B | |
| 35.61x | 1.51x | 9.46x | 1.26% | 10.36B | |
| 55.94x | - | - | - | 10.54B | |
| 16.73x | 1.24x | 5.7x | 1.52% | 9.03B | |
| 18.13x | 3.57x | 6.45x | 1.44% | 5.74B | |
| 30.11x | 0.91x | 7.84x | 1.26% | 5.48B | |
| Average | 29.95x | 2.91x | 11.18x | 1.19% | 22.85B | |
| Weighted average by Cap. | 26.25x | 5.66x | 14.04x | 1.33% |
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
