|
Market Closed -
NSE India S.E.
12:22:04 30/10/2026 GMT
|
5-day change | 1st Jan Change | ||
| 411.95 INR | -3.56% |
|
+7.39% | +30.12% |
| 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 | 40,875 | - | - |
| Change | - | -29.68% | 15.49% | -35.93% | 75% | 23.78% | - | - |
| Enterprise Value (EV) 1 | 37,779 | 31,908 | 36,542 | 26,700 | 36,292 | 44,533 | 44,349 | 43,427 |
| Change | - | -15.54% | 14.53% | -26.93% | 35.93% | 22.71% | -0.41% | -2.08% |
| P/E | 98.2x | 97.3x | -53.8x | -52.6x | 1,331x | 34.9x | 23.1x | 17.8x |
| PBR | 6.14x | 4.54x | 5.98x | 4.31x | 2.81x | 3.32x | 2.95x | 2.52x |
| PEG | - | -3.3x | 0x | 1.5x | -13x | 0x | 0.5x | 0.6x |
| Capitalization / Revenue | 0.89x | 0.5x | 0.53x | 0.31x | 0.47x | 0.49x | 0.43x | 0.39x |
| EV / Revenue | 0.93x | 0.62x | 0.66x | 0.44x | 0.52x | 0.53x | 0.46x | 0.41x |
| EV / EBITDA | 19.1x | 12.3x | 16x | 9.4x | 9.64x | 8.77x | 7.26x | 6.16x |
| EV / EBIT | 59.8x | 45.4x | 182x | 46.3x | 36.8x | 21.9x | 15.4x | 12.3x |
| EV / FCF | 40.2x | 66x | 23.4x | 16.5x | 31.7x | 14.1x | 11.9x | 8.87x |
| FCF Yield | 2.49% | 1.52% | 4.27% | 6.08% | 3.16% | 7.08% | 8.42% | 11.3% |
| 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% | 0.57% | 0.57% | 0.58% |
| 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 | 411.95 | 411.95 | 411.95 |
| 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.($) | ||
|---|---|---|---|---|---|---|
 | 36.2x | 0.55x | 9.07x | 0.55% | 445M | |
| 23.18x | 7.52x | 15.05x | 1.85% | 179B | |
| 25.43x | 7.36x | 15.31x | 1.08% | 96.23B | |
| 26.07x | 7.98x | 16.14x | 0.82% | 76.92B | |
| 27.75x | 6.82x | 15.51x | 1.58% | 76.86B | |
| 21.33x | 6.85x | 14.23x | 2.12% | 75.27B | |
| 29.12x | 5.84x | 17.5x | 0.67% | 35.74B | |
| 37.63x | 2.67x | 15.74x | -.--% | 21.43B | |
| 30.62x | 1.57x | 12.72x | 0.82% | 20.7B | |
| 21.99x | 2.07x | 11.41x | - | 16.4B | |
| Average | 27.93x | 4.92x | 14.27x | 1.06% | 59.94B | |
| Weighted average by Cap. | 25.37x | 6.74x | 15.17x | 1.41% |
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
