Valuation VRL Logistics Limited

Stocks

Market Closed - NSE India S.E. Other stock markets 07:05:10 2026-07-03 EDT			5-day change	1st Jan Change
237.30 ^INR	-0.57%		-0.95%	-11.52%

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	41,513	-	-
Change	-	113.01%	27.98%	-13.86%	-14.02%	0.3%	-	-
Enterprise Value (EV) ¹	21,353	44,958	56,925	50,742	45,323	45,318	48,458	46,536
Change	-	110.55%	26.62%	-10.86%	-10.68%	-0.01%	-7.46%	-3.97%
P/E	46.5x	27.3x	17.3x	54.2x	22.6x	17.3x	16.8x	15.2x
PBR	3.43x	6.7x	5.73x	5.09x	3.82x	3.58x	3.23x	2.88x
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	1.19x	1.1x
EV / Revenue	1.21x	1.88x	2.15x	1.76x	1.43x	1.41x	1.39x	1.24x
EV / EBITDA	8.63x	11.1x	14.2x	12.9x	7.91x	6.97x	7.15x	6.41x
EV / EBIT	24.3x	19x	23.5x	28.6x	14.2x	11.6x	12.2x	10.9x
EV / FCF	9.2x	25.3x	-60.5x	36.5x	41.6x	12.7x	12.6x	11.1x
FCF Yield	10.9%	3.95%	-1.65%	2.74%	2.4%	7.85%	7.91%	8.98%
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%	2.45%	2.86%	3.18%
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	34,755	37,594
EBITDA ¹	2,475	4,042	4,017	3,934	5,730	6,502	6,780	7,259
EBIT ¹	877	2,362	2,425	1,773	3,193	3,892	3,977	4,273
Net income ¹	450.7	1,601	3,232	848.5	1,825	2,368	2,465	2,729
Net Debt ¹	852.6	1,290	1,039	2,603	3,933	4,401	6,946	5,023
Reference price ²	116.02	247.15	316.30	275.18	236.60	237.30	237.30	237.30
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	19.12x	1.63x	8.18x	2.45%	436M
CANADIAN PACIFIC KANSAS CITY LIMITED	25.51x	8.35x	16.12x	0.78%	77.96B
CANADIAN NATIONAL RAILWAY COMPANY	21.89x	7.08x	14.54x	2.16%	73.76B
XPO, INC.	47.17x	3.07x	18.59x	-.--%	24.23B
C.H. ROBINSON WORLDWIDE, INC.	31.11x	1.38x	22.15x	1.33%	22.38B
KNIGHT-SWIFT TRANSPORTATION HOLDINGS INC.	45.67x	1.78x	11.34x	1.03%	12.41B
U-HAUL HOLDING COMPANY	51.2x	-	-	-	11.79B
RYDER SYSTEM, INC.	17.77x	1.31x	5.86x	1.45%	10.09B
SCHNEIDER NATIONAL, INC.	39.57x	1.08x	9.37x	1.1%	6.27B
RUMO S.A.	14.31x	3.23x	5.84x	2.23%	4.89B
Average	31.33x	3.21x	12.45x	1.39%	24.42B
Weighted average by Cap.	29.15x	5.75x	15.34x	1.27%