Valuation VRL Logistics Limited

Stocks

Market Closed - NSE India S.E. Other stock markets 07:05:10 2026-07-10 EDT			5-day change	1st Jan Change
231.21 ^INR	+0.55%		-2.57%	-13.79%

05-19	VRL Logistics Limited, Q4 2026 Earnings Call, May 19, 2026
05-18	VRL Logistics Limited Reports Earnings Results for the Fourth Quarter and Full Year Ended March 31, 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: March	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	20,500	43,668	55,886	48,138	41,390	40,447	-	-
Change	-	113.01%	27.98%	-13.86%	-14.02%	-2.28%	-	-
Enterprise Value (EV) ¹	21,353	44,958	56,925	50,742	45,323	45,318	51,383	50,376
Change	-	110.55%	26.62%	-10.86%	-10.68%	-0.01%	0.16%	-1.96%
P/E	46.5x	27.3x	17.3x	54.2x	22.6x	17.3x	16.4x	14.8x
PBR	3.43x	6.7x	5.73x	5.09x	3.82x	3.58x	3.15x	2.8x
PEG	-	0x	0x	-0.8x	0x	0.6x	1.2x	1.4x
Capitalization / Revenue	1.16x	1.82x	2.11x	1.67x	1.31x	1.27x	1.16x	1.07x
EV / Revenue	1.21x	1.88x	2.15x	1.76x	1.43x	1.41x	1.48x	1.34x
EV / EBITDA	8.63x	11.1x	14.2x	12.9x	7.91x	6.97x	7.58x	6.94x
EV / EBIT	24.3x	19x	23.5x	28.6x	14.2x	11.6x	12.4x	11.5x
EV / FCF	9.2x	25.3x	-60.5x	36.5x	41.6x	12.7x	13.4x	12.1x
FCF Yield	10.9%	3.95%	-1.65%	2.74%	2.4%	7.85%	7.46%	8.29%
Dividend per Share ²	2	4	2.5	-	5	5.82	6.775	7.55
Rate of return	1.72%	1.62%	0.79%	-	2.11%	2.52%	2.93%	3.27%
EPS ²	2.495	9.06	18.27	5.08	10.46	13.54	14.08	15.58
Distribution rate	80.2%	44.2%	13.7%	-	47.8%	46.9%	48.1%	48.4%
Net sales ¹	17,629	23,937	26,485	28,886	31,609	32,211	34,794	37,637
EBITDA ¹	2,475	4,042	4,017	3,934	5,730	6,502	6,780	7,256
EBIT ¹	877	2,362	2,425	1,773	3,193	3,892	4,154	4,397
Net income ¹	450.7	1,601	3,232	848.5	1,825	2,368	2,465	2,727
Net Debt ¹	852.6	1,290	1,039	2,603	3,933	4,401	10,936	9,929
Reference price ²	116.02	247.15	316.30	275.18	236.60	231.21	231.21	231.21
Nbr of stocks (in thousands)	176,687	176,687	176,687	174,937	174,937	174,937	-	-
Announcement Date	6/12/21	5/27/22	5/20/23	5/20/24	5/21/25	5/18/26	-	-

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.($)
VRL LOGISTICS LIMITED	18.62x	1.6x	8.02x	2.52%	424M
CANADIAN PACIFIC KANSAS CITY LIMITED	26.07x	8.47x	16.39x	0.77%	80.13B
CANADIAN NATIONAL RAILWAY COMPANY	22.32x	7.18x	14.78x	2.11%	75.71B
XPO, INC.	46.82x	3.09x	18.64x	-.--%	24.41B
C.H. ROBINSON WORLDWIDE, INC.	31.77x	1.4x	22.64x	1.3%	22.81B
KNIGHT-SWIFT TRANSPORTATION HOLDINGS INC.	43.2x	1.75x	11.29x	1.05%	12.22B
U-HAUL HOLDING COMPANY	51.02x	-	-	-	11.69B
RYDER SYSTEM, INC.	18.91x	1.35x	6.09x	1.37%	10.4B
SCHNEIDER NATIONAL, INC.	39.46x	1.09x	9.46x	1.08%	6.37B
RUMO S.A.	15.07x	3.32x	6.01x	2.12%	5.22B
Average	31.33x	3.25x	12.59x	1.37%	24.94B
Weighted average by Cap.	29.29x	5.85x	15.57x	1.25%