Valuation InterGlobe Aviation Limited

Equities

Delayed NSE India S.E. Other stock markets 02:03:47 16/09/2024 pm IST			5-day change	1st Jan Change
4,950.60 ^INR	+0.17%		+3.01%	+66.94%

01/09	InterGlobe Aviation Limited Receives Penalty from Authorities	CI
30/08	InterGlobe Aviation Limited Receives Order from Joint Commissioner of State Tax, Nava Raipur Division, Chhattisgarh	CI

Fiscal Period: March	2020	2021	2022	2023	2024	2025	2026	2027
Capitalization ¹	4,10,251	6,28,078	7,75,961	7,36,646	13,69,703	19,09,038	-	-
Change	-	53.1%	23.55%	-5.07%	85.94%	39.38%	-	-
Enterprise Value (EV) ¹	2,10,000	7,34,811	9,62,473	9,51,211	15,59,586	19,25,617	18,97,148	20,40,174
Change	-	249.91%	30.98%	-1.17%	63.96%	23.47%	-1.48%	7.54%
P/E ratio	-176x	-10.8x	-12.6x	-241x	16.8x	22.7x	22.7x	20.7x
PBR	6.98x	567x	-13x	-11.8x	68.6x	19x	11x	7.47x
PEG	-	-0x	-2.08x	2.5x	-0x	8.46x	72.3x	2.2x
Capitalization / Revenue	1.15x	4.29x	2.99x	1.35x	1.99x	2.44x	2.12x	1.84x
EV / Revenue	0.59x	5.02x	3.71x	1.75x	2.26x	2.46x	2.11x	1.96x
EV / EBITDA	4.61x	275x	112x	14.6x	9.56x	10.6x	9x	8.57x
EV / EBIT	248x	-15.6x	-21.3x	68.3x	15.8x	17.6x	15.1x	15.9x
EV / FCF	3.57x	-35.8x	55.2x	7.82x	7.75x	13x	10.3x	9.09x
FCF Yield	28%	-2.79%	1.81%	12.8%	12.9%	7.67%	9.68%	11%
Dividend per Share ²	-	-	-	-	-	20.37	23.17	33.6
Rate of return	-	-	-	-	-	0.41%	0.47%	0.68%
EPS ²	-6.07	-150.9	-160	-7.93	211.6	217.3	218	238.4
Distribution rate	-	-	-	-	-	9.37%	10.6%	14.1%
Net sales ¹	3,57,560	1,46,406	2,59,309	5,44,465	6,89,043	7,82,198	9,00,197	10,39,603
EBITDA ¹	45,550	2,669	8,590	64,954	1,63,176	1,82,295	2,10,687	2,38,128
EBIT ¹	846.9	-47,131	-45,213	13,924	98,918	1,09,572	1,25,976	1,28,095
Net income ¹	-2,337	-58,064	-61,618	-3,058	81,725	83,959	84,607	93,358
Net Debt ¹	-2,00,250	1,06,733	1,86,512	2,14,565	1,89,883	16,578	-11,891	1,31,136
Reference price ²	1,066.15	1,631.95	2,014.15	1,910.65	3,548.65	4,942.35	4,942.35	4,942.35
Nbr of stocks (in thousands)	3,84,796	3,84,864	3,85,255	3,85,547	3,85,979	3,86,261	-	-
Announcement Date	02/06/20	05/06/21	25/05/22	18/05/23	23/05/24	-	-	-

¹INR in Million²INR

Estimates

Add to a list Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E ratio	EV / Sales	EV / EBITDA	Yield (Y)	Capi. ($)
INTERGLOBE AVIATION LIMITED	22.75x	2.46x	10.56x	+0.41%	2.28TCr
DELTA AIR LINES, INC.	7.82x	0.78x	5.18x	+0.88%	2.9TCr
RYANAIR HOLDINGS PLC	11.13x	1.12x	5.55x	+2.43%	1.87TCr
SINGAPORE AIRLINES LIMITED	8.58x	1.42x	6.11x	+5.30%	1.79TCr
UNITED AIRLINES HOLDINGS, INC.	5.4x	0.59x	4.27x	-.--%	1.65TCr
INTERNATIONAL CONSOLIDATED AIRLINES GROUP, S.A.	5.09x	0.62x	3.31x	+3.12%	1.28TCr
AIR CHINA LIMITED	17.06x	1.53x	8.62x	-.--%	1.25TCr
TÜRK HAVA YOLLARI ANONIM ORTAKLIGI	4.16x	0.92x	4.09x	-	1.19TCr
CHINA SOUTHERN AIRLINES COMPANY LIMITED	22.56x	1.46x	7.89x	+0.34%	1.17TCr
ANA HOLDINGS INC.	11.51x	0.74x	4.78x	+1.93%	1TCr
Average	11.61x	1.16x	6.04x	+1.60%	1.64TCr
Weighted average by Cap.	11.62x	1.20x	6.19x	+1.57%