Valuation Tiger Logistics (India) Limited

Stocks

Delayed Bombay S.E. 01:13:36 2026-09-23 EDT			5-day change	1st Jan Change
26.99 ^INR	+2.78%		-0.04%	-24.19%

08-17	Tiger Logistics Limited Receives Compounding Order From Reserve Bank Of India For FEMA Contravention	CI
08-14	Tiger Logistics Limited Receives Air Import Contracts from Hindustan Petroleum Corporation Limited Valued At Inr 88 Million	CI

Data adjusted to current consolidation scope

Fiscal Period: March	2021	2022	2023	2024	2025	2026
Market Cap ¹	447.7	2,233	3,841	4,863	5,022	2,497
Change	-	398.7%	72.02%	26.62%	3.26%	-50.27%
Enterprise Value (EV) ¹	523.6	1,917	3,317	4,566	4,854	2,590
Change	-	266.21%	73%	37.66%	6.3%	-46.65%
P/E	-3.6x	6.64x	16.5x	37.5x	18.6x	11.6x
PBR	1.07x	3x	3.93x	4.39x	3.63x	0x
PEG	-	-0x	-0.5x	-0.8x	0x	-0.6x
Capitalization / Revenue	0.26x	0.36x	0.89x	2.02x	0.94x	0.44x
EV / Revenue	0.31x	0.31x	0.77x	1.9x	0.91x	0.45x
EV / EBITDA	-7.53x	5.16x	12.8x	30.6x	15.8x	9.88x
EV / EBIT	-6.67x	5.27x	13.1x	32.1x	16.1x	10.2x
EV / FCF	1.81x	9.32x	26.3x	-22.7x	-19x	-12.9x
FCF Yield	55.2%	10.7%	3.8%	-4.41%	-5.26%	-7.75%
Dividend per Share ²	-	0.1	-	-	-	-
Rate of return	-	0.47%	-	-	-	-
EPS ²	-1.175	3.181	2.195	1.226	2.555	2.035
Distribution rate	-	3.14%	-	-	-	-
Net sales ¹	1,691	6,151	4,333	2,403	5,363	5,728
EBITDA ¹	-69.53	371.6	260.1	149.3	308	262.1
EBIT ¹	-78.44	363.6	252.3	142.4	300.7	253.7
Net income ¹	-124.2	336.3	232.1	129.6	270.1	215.2
Net Debt ¹	75.82	-315.6	-524	-297.1	-167.9	92.43
Reference price ²	4.24	21.12	36.33	46.00	47.50	23.62
Nbr of stocks (in thousands)	105,725	105,725	105,725	105,725	105,725	105,725
Announcement Date	9/4/21	8/29/22	9/5/23	8/26/24	9/3/25	9/2/26

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.($)
TIGER LOGISTICS (INDIA) LIMITED	-	-	-	-	29.04M
DSV A/S	28.54x	1.21x	10.33x	0.58%	44.29B
KUEHNE UND NAGEL INTERNATIONAL AG	25.37x	1.19x	12.49x	3.02%	33.43B
HYUNDAI GLOVIS CO., LTD.	9.12x	0.4x	4.41x	3.08%	11.22B
NIPPON EXPRESS HOLDINGS, INC.	18.61x	0.73x	6.48x	1.8%	8.61B
LOGISTA HOLDINGS	17.04x	1.14x	4.23x	5.89%	5.41B
MITSUBISHI LOGISTICS CORPORATION	19.96x	2.18x	16.99x	2.77%	3.32B
KAMIGUMI CO., LTD.	16.51x	1.59x	9.41x	4.33%	3.06B
SEINO HOLDINGS CO., LTD.	15.46x	0.54x	6.25x	3.89%	2.82B
Average	18.83x	1.12x	8.82x	3.17%	12.47B
Weighted average by Cap.	23.43x	1.11x	9.86x	2.16%