Company Valuation: Allcargo Logistics Limited

Data adjusted to current consolidation scope
Fiscal Period: March 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 30,319 88,057 87,382 70,367 28,108 15,150 - -
Change - 190.44% -0.77% -19.47% -60.06% -46.1% - -
Enterprise Value (EV) 30,319 88,057 87,382 70,367 28,108 15,150 15,150 15,150
Change - 190.44% -0.77% -19.47% -60.06% -46.1% 0% 0%
P/E 17.5x 9.51x 13.9x 47.1x 77.3x 144x - -
PBR 1.33x 2.79x 3.11x 2.79x 1.16x 0.39x - -
PEG - 0x -0.4x -0.6x -1x -1.7x - -
Capitalization / Revenue 0.29x 0.44x 0.48x 0.53x 0.18x 0.34x 0.09x 0.09x
EV / Revenue 0x 0x 0x 0x 0x 0.09x 0.09x 0.09x
EV / EBITDA 0x 0x 0x 0x 0x 2.4x 2.49x 2.12x
EV / EBIT 0x 0x 0x 0x 0x 4.87x - -
EV / FCF 0x 0x 0x -0x 0x 2.86x - -
FCF Yield 3.68% 6.66% 17% -4.17% 6.53% 41.9% - -
Dividend per Share 2 0.5 0.75 0.8125 1 1 0.5 - -
Rate of return 1.62% 0.84% 0.91% 1.4% 3.5% 4.95% - -
EPS 2 1.76 9.42 6.405 1.52 0.37 0.05 - -
Distribution rate 28.4% 7.96% 12.7% 65.8% 270% 26.3% - -
Net sales 1 104,981 200,721 180,508 131,878 160,215 20,580 163,008 173,381
EBITDA 1 6,338 15,156 11,295 4,670 5,181 2,330 6,095 7,134
EBIT 1 3,277 11,723 8,514 668.6 894.1 290 - -
Net income 1 1,729 9,257 6,296 1,497 356 80 - -
Net Debt - - - - - - - -
Reference price 2 30.85 89.60 88.91 71.60 28.60 10.10 10.10 10.10
Nbr of stocks (in thousands) 982,782 982,782 982,782 982,782 982,782 1,500,000 - -
Announcement Date 23/06/21 26/05/22 30/05/23 25/05/24 24/05/25 14/05/26 - -
1INR in Million2INR
Estimates

P/E, Detailed evolution

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
17.05x1.18x8.58x6.38% 87.51B
15.77x0.96x8.35x1.65% 77.72B
15.96x0.96x7.09x3.59% 71.41B
24.15x1.8x17.09x0.84% 24.24B
21.74x0.8x9.05x-.--% 12.52B
29.02x2.5x9.52x-.--% 9.03B
9.11x0.34x6.66x6.66% 6.27B
15.15x0.69x7.82x3.4% 5.98B
28.27x0.52x7.59x-.--% 5.32B
Average 19.58x 1.08x 9.08x 2.5% 33.33B
Weighted average by Cap. 17.58x 1.10x 8.83x 3.42%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA

  1. Stock Market
  2. Stocks
  3. ALLCARGO Stock
  4. ALLCARGO Stock
  5. Valuation Allcargo Logistics Limited