Company Valuation: Allcargo Logistics Limited

Data adjusted to current consolidation scope
Fiscal Period: March 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 88,057 87,382 70,367 28,108 7,056 15,158 -
Change - -0.77% -19.47% -60.06% -74.9% 114.81% -
Enterprise Value (EV) 88,057 87,382 70,367 28,108 7,056 15,158 15,158
Change - -0.77% -19.47% -60.06% -74.9% 114.81% 0%
P/E 9.51x 13.9x 47.1x 77.3x 144x - -
PBR 2.79x 3.11x 2.79x 1.16x 0.19x - -
PEG - -0.4x -0.6x -1x -1.7x - -
Capitalization / Revenue 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
EV / EBITDA 0x 0x 0x 0x 0x 2.49x 2.12x
EV / EBIT - - - - - - -
EV / FCF - - - - - - -
FCF Yield - - - - - - -
Dividend per Share 2 0.75 0.8125 1 1 - - -
Rate of return 0.84% 0.91% 1.4% 3.5% - - -
EPS 2 9.42 6.405 1.52 0.37 0.05 - -
Distribution rate 7.96% 12.7% 65.8% 270% - - -
Net sales 1 2,00,721 1,80,508 1,31,878 1,60,215 20,580 1,63,008 1,73,381
EBITDA 1 15,156 11,295 4,670 5,181 2,330 6,095 7,134
EBIT 11,723 8,514 668.6 894.1 290 - -
Net income 9,257 6,296 1,497 356 80 - -
Net Debt - - - - - - -
Reference price 2 89.60 88.91 71.60 28.60 7.18 10.12 10.12
Nbr of stocks (in thousands) 9,82,782 9,82,782 9,82,782 9,82,782 9,82,782 14,97,778 -
Announcement Date 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.($)
15.35x1.09x7.94x7.05% 7.91TCr
16.18x0.97x7.17x3.52% 7.07TCr
14.15x0.86x7.61x2.05% 6.87TCr
29.17x1.21x10.39x0.58% 4.31TCr
12.58x9.38x28.91x5.47% 4.16TCr
25.12x1.17x12.55x3.04% 3.22TCr
24.64x1.84x17.64x0.82% 2.5TCr
13.95x0.4x3.99x2.98% 2.29TCr
9.91x1.42x5.22x4.26% 1.48TCr
Average 17.89x 2.04x 11.27x 3.31% 4.42TCr
Weighted average by Cap. 17.58x 1.94x 10.86x 3.64%

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