Valuation InterGlobe Aviation Limited Bombay S.E.

Stocks

Market Closed - Bombay S.E. Other stock markets 03:40:46 24/07/2026 pm IST			5-day change	1st Jan Change
4,984.95 ^INR	-0.78%		-5.35%	-1.49%

04:20pm	CCI Seeks Public Comments on IndiGo's Commitments, Pauses Antitrust Probe	MT
09:43am	Indian shares log weekly losses as crude climbs, HDFC Bank tumbles	RE

Data adjusted to current consolidation scope

Fiscal Period: March	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	6,28,154	7,75,961	7,36,646	13,69,703	19,76,687	19,27,533	-	-
Change	-	23.53%	-5.07%	85.94%	44.32%	-2.49%	-	-
Enterprise Value (EV) ¹	7,34,887	9,62,473	9,51,211	15,59,586	22,07,408	18,04,669	22,87,158	24,24,116
Change	-	30.97%	-1.17%	63.96%	41.54%	-18.24%	3.09%	5.99%
P/E	-10.8x	-12.6x	-241x	16.8x	27.3x	-63.7x	66.5x	24.8x
PBR	567x	-13x	-11.8x	68.6x	21.1x	21.9x	18.6x	10.2x
PEG	-	-2.08x	2.5x	-0x	-2.4x	0x	-0x	0x
Capitalization / Revenue	4.29x	2.99x	1.35x	1.99x	2.45x	1.79x	1.92x	1.72x
EV / Revenue	5.02x	3.71x	1.75x	2.26x	2.73x	2.12x	2.28x	2.17x
EV / EBITDA	275x	112x	14.6x	9.56x	12.2x	15.1x	12.7x	9.41x
EV / EBIT	-15.6x	-21.3x	68.3x	15.8x	23.5x	154x	41.7x	21.9x
EV / FCF	-35.8x	55.2x	7.82x	7.75x	9.79x	8.29x	12.2x	11.8x
FCF Yield	-2.79%	1.81%	12.8%	12.9%	10.2%	12.1%	8.22%	8.48%
Dividend per Share ²	-	-	-	-	10	10	9.667	10.05
Rate of return	-	-	-	-	0.2%	0.2%	0.19%	0.2%
EPS ²	-150.9	-160	-7.93	211.6	187.7	-61.88	74.92	201
Distribution rate	-	-	-	-	5.33%	-70.2%	12.9%	5%
Net sales ¹	1,46,406	2,59,309	5,44,465	6,89,043	8,08,029	8,49,619	10,02,217	11,19,428
EBITDA ¹	2,669	8,590	64,954	1,63,176	1,80,583	1,19,834	1,79,635	2,57,524
EBIT ¹	-47,131	-45,213	13,924	98,918	93,781	11,752	54,868	1,10,645
Net income ¹	-58,064	-61,618	-3,058	81,725	72,584	-23,919	34,797	77,337
Net Debt ¹	1,06,733	1,86,512	2,14,565	1,89,883	2,30,721	2,80,061	3,59,625	4,96,583
Reference price ²	1,631.95	2,014.15	1,910.65	3,548.65	5,115.35	4,985.00	4,985.00	4,985.00
Nbr of stocks (in thousands)	3,84,910	3,85,255	3,85,547	3,85,979	3,86,423	3,86,667	-	-
Announcement Date	05/06/21	25/05/22	18/05/23	23/05/24	21/05/25	29/05/26	-	-

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.($)
DELTA AIR LINES, INC.	12.77x	0.92x	7.01x	0.93%	5.36TCr
UNITED AIRLINES HOLDINGS, INC.	10.15x	0.81x	6.56x	-.--%	3.74TCr
RYANAIR HOLDINGS PLC	13.3x	1.34x	6.04x	1.88%	2.76TCr
INTERNATIONAL CONSOLIDATED AIRLINES GROUP, S.A.	7.88x	0.78x	3.73x	2.14%	2.48TCr
SINGAPORE AIRLINES LIMITED	28.84x	1.21x	6.23x	3.6%	1.84TCr
LATAM AIRLINES GROUP S.A.	10.55x	1.14x	4.52x	3.31%	1.42TCr
CHINA SOUTHERN AIRLINES COMPANY LIMITED	-123.16x	1.52x	8.57x	-.--%	1.23TCr
LUFTHANSA	8.07x	0.39x	3.88x	3.78%	1.15TCr
CHINA EASTERN AIRLINES CORPORATION LIMITED	-581.88x	1.66x	9.35x	-.--%	1.12TCr
Average	-68.16x	1.09x	6.21x	1.74%	2.35TCr
Weighted average by Cap.	-26.77x	1.03x	6.23x	1.48%