Valuation Mahindra Logistics Limited

Stocks

Market Closed - NSE India S.E. 07:05:08 2026-10-16 EDT			5-day change	1st Jan Change
409.45 ^INR	-0.56%		+2.27%	+29.33%

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	40,627	-	-
Change	-	-29.68%	15.49%	-35.93%	75%	23.03%	-	-
Enterprise Value (EV) ¹	37,779	31,908	36,542	26,700	36,292	44,732	45,062	44,865
Change	-	-15.54%	14.53%	-26.93%	35.93%	23.25%	0.74%	-0.44%
P/E	98.2x	97.3x	-53.8x	-52.6x	1,331x	35.7x	24.3x	19.4x
PBR	6.14x	4.54x	5.98x	4.31x	2.81x	3.3x	2.96x	-
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	0.39x
EV / Revenue	0.93x	0.62x	0.66x	0.44x	0.52x	0.55x	0.49x	0.43x
EV / EBITDA	19.1x	12.3x	16x	9.4x	9.64x	8.93x	7.53x	6.39x
EV / EBIT	59.8x	45.4x	182x	46.3x	36.8x	21.9x	16.1x	12.5x
EV / FCF	40.2x	66x	23.4x	16.5x	31.7x	13.4x	11.7x	9.04x
FCF Yield	2.49%	1.52%	4.27%	6.08%	3.16%	7.46%	8.58%	11.1%
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%	0.61%	0.61%	-
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	103,356
EBITDA ¹	1,977	2,598	2,290	2,840	3,765	5,011	5,988	7,017
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	409.45	409.45	409.45
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.($)
MAHINDRA LOGISTICS LIMITED	35.73x	0.55x	8.93x	0.61%	428M
UNION PACIFIC CORPORATION	22.4x	7.31x	14.55x	1.92%	172B
CSX CORPORATION	24.35x	7.03x	14.76x	1.18%	90.17B
CANADIAN PACIFIC KANSAS CITY LIMITED	25.33x	8.05x	15.9x	0.81%	76.74B
CANADIAN NATIONAL RAILWAY COMPANY	21.16x	6.8x	14.1x	2.14%	73.62B
NORFOLK SOUTHERN CORPORATION	26.83x	6.62x	15.04x	1.66%	73.43B
OLD DOMINION FREIGHT LINE, INC.	32.03x	6.43x	19.25x	0.61%	38.92B
XPO, INC.	38.38x	2.71x	16.02x	-.--%	21.86B
JB HUNT TRANSPORT SERVICES	31.44x	1.63x	13.14x	0.79%	21.49B
C.H. ROBINSON WORLDWIDE, INC.	22.56x	0.94x	16.03x	1.8%	16.11B
Average	28.02x	4.81x	14.77x	1.15%	58.45B
Weighted average by Cap.	25.07x	6.59x	15.12x	1.45%