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 18,255 - -
Change - 190.44% -0.77% -19.47% -60.06% -35.05% - -
Enterprise Value (EV) 30,319 88,057 87,382 70,367 28,108 18,255 18,255 18,255
Change - 190.44% -0.77% -19.47% -60.06% -35.05% 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 0.47x - -
PEG - 0x -0.4x -0.6x -1x -1.7x - -
Capitalization / Revenue 0.29x 0.44x 0.48x 0.53x 0.18x 0.34x 0.11x 0.11x
EV / Revenue 0x 0x 0x 0x 0x 0.11x 0.11x 0.11x
EV / EBITDA 0x 0x 0x 0x 0x 2.89x 3x 2.56x
EV / EBIT 0x 0x 0x 0x 0x 5.87x - -
EV / FCF 0x 0x 0x -0x 0x 3.45x - -
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% 4.11% - -
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 12.17 12.17 12.17
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 (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
6.41x - - 4.11% 191M
16.91x1.17x8.52x6.42% 86.79B
15.61x0.95x8.28x1.67% 76.94B
16.16x0.97x7.15x3.55% 72.37B
24.33x1.81x17.22x0.84% 24.41B
22.19x0.8x8.97x-.--% 12.83B
29.02x2.5x9.4x-.--% 9.05B
9.01x0.33x6.55x6.73% 6.19B
14.95x0.68x7.73x3.45% 5.88B
27.88x0.51x7.52x-.--% 5.24B
Average 18.24x 1.08x 9.04x 2.68% 29.99B
Weighted average by Cap. 17.57x 1.10x 8.81x 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. Valuation Allcargo Logistics Limited