Valuation InterGlobe Aviation Limited

Equities

Market Closed - NSE India S.E. Other stock markets 05:19:45 05/12/2025 pm IST			5-day change	1st Jan Change
5,370.50 ^INR	-1.21%		-9.00%	+17.92%

05:08pm	IndiGo says today the number of cancellations has dropped below 850 flights, much lower compared to yesterday	RE
04:34pm	What are India's pilot safety rules that hit IndiGo operations and air travel	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	20,76,182	-	-
Change	-	23.55%	-5.07%	85.94%	44.32%	5.03%	-	-
Enterprise Value (EV) ¹	7,34,811	9,62,473	9,51,211	15,59,586	22,07,412	22,82,624	23,24,593	22,87,570
Change	-	30.98%	-1.17%	63.96%	41.54%	3.41%	1.84%	-1.59%
P/E ratio	-10.8x	-12.6x	-241x	16.8x	27.3x	27.4x	21.6x	19x
PBR	567x	-13x	-11.8x	68.6x	21.1x	12.6x	8.19x	5.93x
PEG	-	-2.08x	2.5x	-0x	-2.4x	6.17x	0.8x	1.4x
Capitalization / Revenue	4.29x	2.99x	1.35x	1.99x	2.45x	2.33x	2.05x	1.82x
EV / Revenue	5.02x	3.71x	1.75x	2.26x	2.73x	2.56x	2.29x	2x
EV / EBITDA	275x	112x	14.6x	9.56x	12.2x	10.7x	9.05x	7.8x
EV / EBIT	-15.6x	-21.3x	68.3x	15.8x	23.5x	22.7x	18.4x	15.5x
EV / FCF	-35.8x	55.2x	7.82x	7.75x	9.79x	10.4x	8.85x	8.79x
FCF Yield	-2.79%	1.81%	12.8%	12.9%	10.2%	9.59%	11.3%	11.4%
Dividend per Share ²	-	-	-	-	10	11.79	13.61	18.51
Rate of return	-	-	-	-	0.2%	0.22%	0.25%	0.34%
EPS ²	-150.9	-160	-7.93	211.6	187.7	196	249.1	282.2
Distribution rate	-	-	-	-	5.33%	6.01%	5.46%	6.56%
Net sales ¹	1,46,406	2,59,309	5,44,465	6,89,043	8,08,029	8,90,015	10,14,392	11,41,879
EBITDA ¹	2,669	8,590	64,954	1,63,176	1,80,583	2,12,484	2,56,994	2,93,144
EBIT ¹	-47,131	-45,213	13,924	98,918	93,781	1,00,491	1,26,597	1,47,492
Net income ¹	-58,064	-61,618	-3,058	81,725	72,584	73,898	95,751	1,07,687
Net Debt ¹	1,06,733	1,86,512	2,14,565	1,89,883	2,30,721	2,06,442	2,48,411	2,11,388
Reference price ²	1,631.95	2,014.15	1,910.65	3,548.65	5,115.35	5,370.50	5,370.50	5,370.50
Nbr of stocks (in thousands)	3,84,864	3,85,255	3,85,547	3,85,979	3,86,423	3,86,590	-	-
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 (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
INTERGLOBE AVIATION LIMITED	27.4x	2.56x	10.74x	0.22%	2.31TCr
DELTA AIR LINES, INC.	9.14x	0.95x	6.8x	1.02%	4.35TCr
RYANAIR HOLDINGS PLC	13.45x	1.79x	7.36x	1.67%	3.42TCr
UNITED AIRLINES HOLDINGS, INC.	10.39x	0.88x	6.38x	-.--%	3.4TCr
INTERNATIONAL CONSOLIDATED AIRLINES GROUP, S.A.	6.55x	0.83x	3.71x	2.51%	2.43TCr
AIR CHINA LIMITED	147.17x	1.85x	9.63x	-.--%	1.87TCr
CHINA SOUTHERN AIRLINES COMPANY LIMITED	138.27x	1.86x	8.15x	0.09%	1.67TCr
SINGAPORE AIRLINES LIMITED	20.73x	1.32x	6.36x	3.29%	1.54TCr
CHINA EASTERN AIRLINES CORPORATION LIMITED	134.14x	2.02x	9.1x	-.--%	1.54TCr
LATAM AIRLINES GROUP S.A.	10.77x	1.46x	5.18x	6.77%	1.54TCr
Average	51.80x	1.55x	7.34x	1.56%	2.41TCr
Weighted average by Cap.	39.95x	1.46x	7.22x	1.35%