|
Delayed
Other stock markets
|
5-day change | 1st Jan Change | ||
| 5,229.00 INR | -0.37% |
|
-0.01% | +3.35% |
| 08:23am | Honeywell Aerospace wins IndiGo avionics deal; Aeromexico to deploy runway safety technology | RE |
| 07-18 | Jet engine maker CFM to invest $2 billion to speed repairs | RE |
Company Valuation: InterGlobe Aviation Limited
Data adjusted to current consolidation scope
| Fiscal Period: March | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 628,154 | 775,961 | 736,646 | 1,369,703 | 1,976,687 | 2,029,420 | - | - |
| Change | - | 23.53% | -5.07% | 85.94% | 44.32% | 2.67% | - | - |
| Enterprise Value (EV) 1 | 734,887 | 962,473 | 951,211 | 1,559,586 | 2,207,408 | 1,804,669 | 2,338,281 | 2,458,410 |
| Change | - | 30.97% | -1.17% | 63.96% | 41.54% | -18.24% | 0.76% | 5.14% |
| P/E | -10.8x | -12.6x | -241x | 16.8x | 27.3x | -63.7x | 38x | 25.7x |
| PBR | 567x | -13x | -11.8x | 68.6x | 21.1x | 21.9x | 16.4x | 10x |
| PEG | - | -2.08x | 2.5x | -0x | -2.4x | 0x | -0x | 0.5x |
| Capitalization / Revenue | 4.29x | 2.99x | 1.35x | 1.99x | 2.45x | 1.79x | 2.07x | 1.83x |
| EV / Revenue | 5.02x | 3.71x | 1.75x | 2.26x | 2.73x | 2.12x | 2.38x | 2.22x |
| EV / EBITDA | 275x | 112x | 14.6x | 9.56x | 12.2x | 15.1x | 11.6x | 9.32x |
| EV / EBIT | -15.6x | -21.3x | 68.3x | 15.8x | 23.5x | 154x | 33.8x | 22x |
| EV / FCF | -35.8x | 55.2x | 7.82x | 7.75x | 9.79x | 8.29x | 12.8x | 11.5x |
| FCF Yield | -2.79% | 1.81% | 12.8% | 12.9% | 10.2% | 12.1% | 7.83% | 8.67% |
| Dividend per Share 2 | - | - | - | - | 10 | 10 | 9.75 | 9.732 |
| Rate of return | - | - | - | - | 0.2% | 0.19% | 0.19% | 0.19% |
| EPS 2 | -150.9 | -160 | -7.93 | 211.6 | 187.7 | -61.88 | 138 | 204 |
| Distribution rate | - | - | - | - | 5.33% | -70.2% | 7.06% | 4.77% |
| Net sales 1 | 146,406 | 259,309 | 544,465 | 689,043 | 808,029 | 849,619 | 982,531 | 1,108,942 |
| EBITDA 1 | 2,669 | 8,590 | 64,954 | 163,176 | 180,583 | 119,834 | 202,258 | 263,639 |
| EBIT 1 | -47,131 | -45,213 | 13,924 | 98,918 | 93,781 | 11,752 | 69,144 | 111,761 |
| Net income 1 | -58,064 | -61,618 | -3,058 | 81,725 | 72,584 | -23,919 | 53,366 | 81,542 |
| Net Debt 1 | 106,733 | 186,512 | 214,565 | 189,883 | 230,721 | 280,061 | 308,861 | 428,991 |
| Reference price 2 | 1,631.95 | 2,014.15 | 1,910.65 | 3,548.65 | 5,115.35 | 5,248.50 | 5,248.50 | 5,248.50 |
| Nbr of stocks (in thousands) | 384,910 | 385,255 | 385,547 | 385,979 | 386,423 | 386,667 | - | - |
| Announcement Date | 05/06/21 | 25/05/22 | 18/05/23 | 23/05/24 | 21/05/25 | 29/05/26 | - | - |
1INR in Million2INR
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | -368.28x | 2.71x | 14.34x | 0.19% | 21.07B | |
| 13.11x | 0.95x | 7.16x | 0.91% | 55.05B | |
| 10.1x | 0.82x | 6.69x | -.--% | 37.46B | |
| 13.45x | 1.5x | 6.59x | 1.8% | 31.19B | |
| 8.32x | 0.82x | 3.89x | 2.03% | 26.38B | |
| 28.91x | 1.24x | 6.29x | 3.42% | 18.67B | |
| 11.27x | 1.19x | 4.74x | 3.1% | 15.2B | |
| -13.17x | 1.5x | 9.93x | -.--% | 13.21B | |
| 8.47x | 0.41x | 3.99x | 3.55% | 12.35B | |
| -118.64x | 1.48x | 8.47x | -.--% | 11.83B | |
| Average | -40.65x | 1.26x | 7.21x | 1.5% | 24.24B | |
| Weighted average by Cap. | -27.98x | 1.21x | 7.12x | 1.31% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Stocks
- INDIGO Stock
- Valuation InterGlobe Aviation Limited
Select your edition
All financial news and data tailored to specific country editions
