Valuation InterGlobe Aviation Limited

Equities

Market Closed - NSE India S.E. Other stock markets 04:35:03 10/03/2026 pm IST			5-day change	1st Jan Change
4,380.40 ^INR	+3.39%		-3.10%	-13.42%

11/03	InterGlobe Aviation Limited Announces Management Changes, Effective March 10, 2026	CI
11/03	India aviation regulator seeks comments on proposed revision to rules for foreign airlines operating under bilateral air service agreements	RE

Data adjusted to current consolidation scope

Fiscal Period: March	2021	2022	2023	2024	2025	2026	2027	2028
Capitalization ¹	6,28,078	7,75,961	7,36,646	13,69,703	19,76,691	16,93,520	-	-
Change	-	23.55%	-5.07%	85.94%	44.32%	-14.33%	-	-
Enterprise Value (EV) ¹	7,34,811	9,62,473	9,51,211	15,59,586	22,07,412	19,67,169	20,07,438	20,45,096
Change	-	30.98%	-1.17%	63.96%	41.54%	-10.88%	2.05%	1.88%
P/E ratio	-10.8x	-12.6x	-241x	16.8x	27.3x	53.7x	21.2x	18.5x
PBR	567x	-13x	-11.8x	68.6x	21.1x	15.1x	9.07x	6.35x
PEG	-	-2.08x	2.5x	-0x	-2.4x	-1x	0x	1.3x
Capitalization / Revenue	4.29x	2.99x	1.35x	1.99x	2.45x	1.96x	1.71x	1.51x
EV / Revenue	5.02x	3.71x	1.75x	2.26x	2.73x	2.28x	2.02x	1.82x
EV / EBITDA	275x	112x	14.6x	9.56x	12.2x	11.2x	8.44x	7.47x
EV / EBIT	-15.6x	-21.3x	68.3x	15.8x	23.5x	30.8x	18.5x	15.9x
EV / FCF	-35.8x	55.2x	7.82x	7.75x	9.79x	9.5x	8.21x	7.76x
FCF Yield	-2.79%	1.81%	12.8%	12.9%	10.2%	10.5%	12.2%	12.9%
Dividend per Share ²	-	-	-	-	10	10	10.67	10.85
Rate of return	-	-	-	-	0.2%	0.23%	0.24%	0.25%
EPS ²	-150.9	-160	-7.93	211.6	187.7	81.6	206.6	236.3
Distribution rate	-	-	-	-	5.33%	12.3%	5.16%	4.59%
Net sales ¹	1,46,406	2,59,309	5,44,465	6,89,043	8,08,029	8,63,736	9,92,463	11,22,784
EBITDA ¹	2,669	8,590	64,954	1,63,176	1,80,583	1,76,181	2,37,843	2,73,944
EBIT ¹	-47,131	-45,213	13,924	98,918	93,781	63,872	1,08,271	1,28,406
Net income ¹	-58,064	-61,618	-3,058	81,725	72,584	29,288	80,311	90,997
Net Debt ¹	1,06,733	1,86,512	2,14,565	1,89,883	2,30,721	2,73,650	3,13,919	3,51,577
Reference price ²	1,631.95	2,014.15	1,910.65	3,548.65	5,115.35	4,380.40	4,380.40	4,380.40
Nbr of stocks (in thousands)	3,84,864	3,85,255	3,85,547	3,85,979	3,86,423	3,86,613	-	-
Announcement Date	05/06/21	25/05/22	18/05/23	23/05/24	21/05/25	-	-	-

¹INR in Million²INR

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
INTERGLOBE AVIATION LIMITED	55.32x	2.21x	10.85x	0.24%	1.78TCr
DELTA AIR LINES, INC.	8.37x	0.82x	5.64x	1.26%	3.94TCr
RYANAIR HOLDINGS PLC	12.34x	1.59x	6.53x	1.83%	3.11TCr
UNITED AIRLINES HOLDINGS, INC.	7.23x	0.77x	5.25x	-.--%	3.06TCr
INTERNATIONAL CONSOLIDATED AIRLINES GROUP, S.A.	5.84x	0.7x	3.06x	3.14%	2.19TCr
AIR CHINA LIMITED	1449.88x	1.77x	9.18x	-.--%	1.68TCr
SINGAPORE AIRLINES LIMITED	18.63x	1.27x	5.79x	4.21%	1.6TCr
CHINA SOUTHERN AIRLINES COMPANY LIMITED	92.95x	1.78x	8.51x	0.08%	1.52TCr
CHINA EASTERN AIRLINES CORPORATION LIMITED	117.78x	2x	9.18x	-.--%	1.47TCr
LATAM AIRLINES GROUP S.A.	8.93x	1.21x	4.23x	3.71%	1.36TCr
Average	177.73x	1.41x	6.82x	1.45%	2.17TCr
Weighted average by Cap.	138.25x	1.30x	6.52x	1.37%