Valuation Transport Corporation of India Limited

Stocks

Market Closed - NSE India S.E. 07:05:10 2026-10-16 EDT			5-day change	1st Jan Change
864.20 ^INR	-1.20%		+1.50%	-19.83%

09-29	Transport Corporation of India Limited authorizes a Buyback Plan.	CI
09-29	Transport Corporation of India Limited announces an Equity Buyback for 1,562,500 shares, representing 2.03% for INR 1,500 million.	CI

Data adjusted to current consolidation scope

Fiscal Period: March	2022	2023	2024	2025	2026	2027	2028	2029
Market Cap ¹	46,327	48,621	63,097	84,461	70,835	66,397	-	-
Change	-	4.95%	29.77%	33.86%	-16.13%	-6.26%	-	-
Enterprise Value (EV) ¹	46,202	47,400	60,338	83,453	69,875	67,266	67,047	68,149
Change	-	2.59%	27.3%	38.31%	-16.27%	-3.73%	-0.33%	1.64%
P/E	16x	15.4x	18x	20.7x	15.5x	14.2x	12.7x	11.8x
PBR	3.24x	2.86x	3.14x	3.91x	2.75x	2.24x	2.01x	1.71x
PEG	-	1.65x	1.7x	1.1x	1.4x	5.61x	1.1x	1.43x
Capitalization / Revenue	1.42x	1.29x	1.57x	1.88x	1.44x	1.22x	1.1x	0.99x
EV / Revenue	1.42x	1.25x	1.5x	1.86x	1.42x	1.24x	1.11x	1.01x
EV / EBITDA	11.3x	10.1x	14.7x	18.1x	13.5x	11.9x	10.6x	9.51x
EV / EBIT	14.3x	13.7x	16.9x	24.3x	17.9x	15.8x	13.9x	13.2x
EV / FCF	15.8x	23.2x	106x	835x	217x	-71.6x	192x	126x
FCF Yield	6.32%	4.32%	0.94%	0.12%	0.46%	-1.4%	0.52%	0.8%
Dividend per Share ²	6	5	7	-	10	7.333	7.667	11
Rate of return	1%	0.8%	0.86%	-	1.08%	0.85%	0.89%	1.27%
EPS ²	37.34	40.83	45.06	53.32	59.38	60.88	67.85	73.45
Distribution rate	16.1%	12.2%	15.5%	-	16.8%	12%	11.3%	15%
Net sales ¹	32,567	37,826	40,242	44,918	49,168	54,215	60,191	67,210
EBITDA ¹	4,087	4,684	4,105	4,611	5,171	5,661	6,353	7,162
EBIT ¹	3,234	3,470	3,580	3,433	3,898	4,252	4,826	5,146
Net income ¹	2,896	3,173	3,508	4,125	4,563	4,683	5,200	5,658
Net Debt ¹	-125.2	-1,221	-2,759	-1,008	-960	869	650	1,752
Reference price ²	599.10	626.85	811.60	1,102.50	923.00	864.20	864.20	864.20
Nbr of stocks (in thousands)	77,328	77,563	77,744	76,609	76,744	76,831	-	-
Announcement Date	5/28/22	5/18/23	5/15/24	5/14/25	5/26/26	-	-	-

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.($)
TRANSPORT CORPORATION OF INDIA LIMITED	14.19x	1.24x	11.88x	0.85%	700M
UNION PACIFIC CORPORATION	22.43x	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	6.81x	14.14x	2.14%	73.86B
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	1.62x	13.05x	0.79%	21.33B
FEDEX FREIGHT HOLDING COMPANY, INC.	22.29x	2.12x	11.85x	-	16.93B
Average	25.84x	5.00x	14.64x	1.11%	58.56B
Weighted average by Cap.	25.05x	6.62x	15.00x	1.44%