|
Market Closed -
NSE India S.E.
04:35:08 15/10/2026 pm IST
|
5-day change | 1st Jan Change | ||
| 4,778.30 INR | +1.27% |
|
-4.24% | -5.56% |
| 10/09 | Interglobe Aviation Ltd Appoints Mayank Kumar as Head of Content & Creative | CI |
| 25/08 | IndiGo to Launch Gaya-Bangkok Flights From Oct. 26 | MT |
Company Valuation: InterGlobe Aviation Limited
Data adjusted to current consolidation scope
| Fiscal Period: March | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 | 2029 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 7,75,961 | 7,36,646 | 13,69,703 | 19,76,687 | 15,24,608 | 18,47,609 | - | - |
| Change | - | -5.07% | 85.94% | 44.32% | -22.87% | 21.19% | - | - |
| Enterprise Value (EV) 1 | 9,62,473 | 9,51,211 | 15,59,586 | 22,07,408 | 18,04,669 | 22,09,277 | 23,45,446 | 26,97,816 |
| Change | - | -1.17% | 63.96% | 41.54% | -18.24% | 22.42% | 6.16% | 15.02% |
| P/E | -12.6x | -241x | 16.8x | 27.3x | -63.7x | 64.1x | 23.7x | 19.4x |
| PBR | -13x | -11.8x | 68.6x | 21.1x | 21.9x | 19x | 10.5x | 6.86x |
| PEG | - | 2.5x | -0x | -2.4x | 0x | -0x | 0x | 0.9x |
| Capitalization / Revenue | 2.99x | 1.35x | 1.99x | 2.45x | 1.79x | 1.81x | 1.62x | 1.4x |
| EV / Revenue | 3.71x | 1.75x | 2.26x | 2.73x | 2.12x | 2.17x | 2.06x | 2.05x |
| EV / EBITDA | 112x | 14.6x | 9.56x | 12.2x | 15.1x | 13x | 9.17x | 8.67x |
| EV / EBIT | -21.3x | 68.3x | 15.8x | 23.5x | 154x | 43.9x | 21.8x | 19.7x |
| EV / FCF | 55.2x | 7.82x | 7.75x | 9.79x | 8.29x | 11.5x | 9.88x | 9.55x |
| FCF Yield | 1.81% | 12.8% | 12.9% | 10.2% | 12.1% | 8.72% | 10.1% | 10.5% |
| Dividend per Share 2 | - | - | - | 10 | - | 3.286 | 8.499 | 11.84 |
| Rate of return | - | - | - | 0.2% | - | 0.07% | 0.18% | 0.25% |
| EPS 2 | -160 | -7.93 | 211.6 | 187.7 | -61.88 | 74.59 | 201.7 | 246.9 |
| Distribution rate | - | - | - | 5.33% | - | 4.41% | 4.21% | 4.8% |
| Net sales 1 | 2,59,309 | 5,44,465 | 6,89,043 | 8,08,029 | 8,49,619 | 10,18,094 | 11,41,041 | 13,16,754 |
| EBITDA 1 | 8,590 | 64,954 | 1,63,176 | 1,80,583 | 1,19,834 | 1,70,238 | 2,55,684 | 3,11,199 |
| EBIT 1 | -45,213 | 13,924 | 98,918 | 93,781 | 11,752 | 50,345 | 1,07,487 | 1,36,712 |
| Net income 1 | -61,618 | -3,058 | 81,725 | 72,584 | -23,919 | 28,859 | 78,531 | 93,206 |
| Net Debt 1 | 1,86,512 | 2,14,565 | 1,89,883 | 2,30,721 | 2,80,061 | 3,61,668 | 4,97,837 | 8,50,207 |
| Reference price 2 | 2,014.15 | 1,910.65 | 3,548.65 | 5,115.35 | 3,943.50 | 4,778.30 | 4,778.30 | 4,778.30 |
| Nbr of stocks (in thousands) | 3,85,255 | 3,85,547 | 3,85,979 | 3,86,423 | 3,86,613 | 3,86,667 | - | - |
| Announcement Date | 25/05/22 | 18/05/23 | 23/05/24 | 21/05/25 | 29/05/26 | - | - | - |
1INR in Million2INR
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 63.26x | 2.15x | 12.84x | 0.07% | 1.92TCr | |
| 15.15x | 0.86x | 7.6x | 1.03% | 5.02TCr | |
| 10.39x | 0.73x | 6.97x | -.--% | 3.21TCr | |
| 13.1x | 1.28x | 5.92x | 1.94% | 2.58TCr | |
| 7.92x | 0.79x | 3.8x | 2.18% | 2.39TCr | |
| 14.54x | 0.73x | 6.96x | 1.83% | 1.92TCr | |
| 29.53x | 1.05x | 5.64x | 3.78% | 1.6TCr | |
| -10.02x | 1.59x | 11.1x | -.--% | 1.54TCr | |
| 9.44x | 1.1x | 4.61x | 3.47% | 1.36TCr | |
| -11.68x | 1.5x | 9.76x | -.--% | 1.13TCr | |
| Average | 14.16x | 1.18x | 7.52x | 1.43% | 2.27TCr | |
| Weighted average by Cap. | 15.13x | 1.09x | 7.33x | 1.32% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Stocks
- INDIGO Stock
- Valuation InterGlobe Aviation Limited
Select your edition
All financial news and data tailored to specific country editions
