|
Market Closed -
NSE India S.E.
11:05:09 28/10/2026 GMT
|
5-day change | 1st Jan Change | ||
| 431.35 INR | -0.66% |
|
+8.52% | +36.24% |
| 10-23 | Mahindra Logistics Limited, Q2 2027 Earnings Call, Oct 23, 2026 | |
| 10-23 | Mahindra Logistics Limited Reports Earnings Results for the Second Quarter and Six Months Ended September 30, 2026 | CI |
Company Valuation: Mahindra Logistics Limited
Data adjusted to current consolidation scope
| Fiscal Period: March | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 | 2029 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 36,266 | 25,501 | 29,452 | 18,870 | 33,021 | 42,800 | - | - |
| Change | - | -29.68% | 15.49% | -35.93% | 75% | 29.61% | - | - |
| Enterprise Value (EV) 1 | 37,779 | 31,908 | 36,542 | 26,700 | 36,292 | 46,458 | 46,274 | 45,352 |
| Change | - | -15.54% | 14.53% | -26.93% | 35.93% | 28.01% | -0.4% | -1.99% |
| P/E | 98.2x | 97.3x | -53.8x | -52.6x | 1,331x | 36.6x | 24.2x | 18.7x |
| PBR | 6.14x | 4.54x | 5.98x | 4.31x | 2.81x | 3.47x | 3.09x | 2.64x |
| PEG | - | -3.3x | 0x | 1.5x | -13x | 0x | 0.5x | 0.6x |
| Capitalization / Revenue | 0.89x | 0.5x | 0.53x | 0.31x | 0.47x | 0.51x | 0.45x | 0.4x |
| EV / Revenue | 0.93x | 0.62x | 0.66x | 0.44x | 0.52x | 0.55x | 0.48x | 0.43x |
| EV / EBITDA | 19.1x | 12.3x | 16x | 9.4x | 9.64x | 9.15x | 7.57x | 6.44x |
| EV / EBIT | 59.8x | 45.4x | 182x | 46.3x | 36.8x | 22.8x | 16.1x | 12.9x |
| EV / FCF | 40.2x | 66x | 23.4x | 16.5x | 31.7x | 14.7x | 12.4x | 9.27x |
| FCF Yield | 2.49% | 1.52% | 4.27% | 6.08% | 3.16% | 6.79% | 8.07% | 10.8% |
| Dividend per Share 2 | 2 | 2.5 | 2.5 | 2.5 | 2.5 | 2.333 | 2.333 | 2.4 |
| Rate of return | 0.4% | 0.71% | 0.61% | 0.96% | 0.75% | 0.54% | 0.54% | 0.56% |
| EPS 2 | 5.14 | 3.64 | -7.6 | -4.97 | 0.25 | 11.8 | 17.84 | 23.12 |
| Distribution rate | 38.9% | 68.7% | -32.9% | -50.3% | 1,000% | 19.8% | 13.1% | 10.4% |
| Net sales 1 | 40,830 | 51,283 | 55,060 | 61,048 | 69,993 | 84,134 | 95,453 | 105,966 |
| EBITDA 1 | 1,977 | 2,598 | 2,290 | 2,840 | 3,765 | 5,076 | 6,112 | 7,046 |
| EBIT 1 | 631.5 | 702.6 | 200.5 | 577.2 | 986 | 2,035 | 2,879 | 3,526 |
| Net income 1 | 370.7 | 262.8 | -547.4 | -358.5 | 22.9 | 1,170 | 1,768 | 2,234 |
| Net Debt 1 | 1,512 | 6,406 | 7,090 | 7,830 | 3,271 | 3,658 | 3,474 | 2,552 |
| Reference price 2 | 504.60 | 354.30 | 408.85 | 261.60 | 332.80 | 431.35 | 431.35 | 431.35 |
| Nbr of stocks (in thousands) | 71,872 | 71,977 | 72,036 | 72,131 | 99,222 | 99,222 | - | - |
| Announcement Date | 26/04/22 | 24/04/23 | 22/04/24 | 21/04/25 | 23/04/26 | - | - | - |
1INR in Million2INR
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 36.8x | 0.56x | 9.21x | 0.54% | 454M | |
| 23.02x | 7.48x | 14.95x | 1.87% | 178B | |
| 25.45x | 7.36x | 15.31x | 1.08% | 96.29B | |
| 26.33x | 8.29x | 16.38x | 0.78% | 80.11B | |
| 27.55x | 6.78x | 15.42x | 1.6% | 76.31B | |
| 21.62x | 6.94x | 14.42x | 2.09% | 76.14B | |
| 31.92x | 6.4x | 19.18x | 0.62% | 38.78B | |
| 38.64x | 2.73x | 16.12x | -.--% | 22B | |
| 31.98x | 1.64x | 13.25x | 0.79% | 21.62B | |
| 21.75x | 2.05x | 11.31x | - | 16.22B | |
| Average | 28.51x | 5.02x | 14.55x | 1.04% | 60.61B | |
| Weighted average by Cap. | 25.67x | 6.81x | 15.34x | 1.39% |
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
- MAHLOG Stock
- Valuation Mahindra Logistics Limited
Select your edition
All financial news and data tailored to specific country editions
