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 (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
- - - - 16Cr
16.07x1.13x8.29x6.73% 8.29TCr
16.47x0.99x7.29x3.43% 7.25TCr
14.3x0.87x7.67x2% 6.95TCr
30.32x1.25x10.69x0.58% 4.43TCr
12.49x9.2x28.52x5.46% 4.13TCr
25.61x1.2x12.79x2.98% 3.34TCr
24.81x1.86x17.7x0.8% 2.55TCr
14.18x0.41x4.05x2.93% 2.33TCr
10.22x1.47x5.43x4.12% 1.53TCr
Average 18.28x 2.04x 11.38x 3.22% 4.08TCr
Weighted average by Cap. 18.02x 1.91x 10.92x 3.55%

Y-o-Y evolution of P/E

Valuation ratios - P/E - Allcargo Logistics Limited

Historical PBR trend

Valuation ratios - PBR - Allcargo Logistics Limited

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - Allcargo Logistics Limited

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - Allcargo Logistics Limited

  1. Stock Market
  2. Stocks
  3. ALLCARGO Stock
  4. Valuation Allcargo Logistics Limited