Valuation InterGlobe Aviation Limited Bombay S.E.

Stocks

Market Closed - Bombay S.E. Other stock markets 03:47:11 30/07/2026 pm IST			5-day change	1st Jan Change
5,231.70 ^INR	-0.87%		+4.14%	+3.39%

28/07	IndiGo Announces Change of Chief Financial Officer	CI
28/07	InterGlobe Aviation Announces Appointment of Kiran Thadimarri as Key Managerial Personnel, Effective July 28, 2026	CI

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	20,22,460	-	-
Change	-	-5.07%	85.94%	44.32%	-22.87%	32.65%	-	-
Enterprise Value (EV) ¹	9,62,473	9,51,211	15,59,586	22,07,408	18,04,669	23,82,085	25,20,642	28,63,807
Change	-	-1.17%	63.96%	41.54%	-18.24%	32%	5.82%	13.61%
P/E	-12.6x	-241x	16.8x	27.3x	-63.7x	69x	25.5x	20.5x
PBR	-13x	-11.8x	68.6x	21.1x	21.9x	18.7x	10.8x	7.07x
PEG	-	2.5x	-0x	-2.4x	0x	-0x	0x	0.8x
Capitalization / Revenue	2.99x	1.35x	1.99x	2.45x	1.79x	2x	1.78x	1.54x
EV / Revenue	3.71x	1.75x	2.26x	2.73x	2.12x	2.36x	2.22x	2.18x
EV / EBITDA	112x	14.6x	9.56x	12.2x	15.1x	13.7x	9.7x	9.14x
EV / EBIT	-21.3x	68.3x	15.8x	23.5x	154x	44.9x	23x	20.2x
EV / FCF	55.2x	7.82x	7.75x	9.79x	8.29x	12.1x	10.8x	10.8x
FCF Yield	1.81%	12.8%	12.9%	10.2%	12.1%	8.24%	9.3%	9.3%
Dividend per Share ²	-	-	-	10	-	3.286	8.24	12.57
Rate of return	-	-	-	0.2%	-	0.06%	0.16%	0.24%
EPS ²	-160	-7.93	211.6	187.7	-61.88	75.83	205.4	255.1
Distribution rate	-	-	-	5.33%	-	4.33%	4.01%	4.93%
Net sales ¹	2,59,309	5,44,465	6,89,043	8,08,029	8,49,619	10,10,718	11,35,615	13,12,607
EBITDA ¹	8,590	64,954	1,63,176	1,80,583	1,19,834	1,73,728	2,59,841	3,13,360
EBIT ¹	-45,213	13,924	98,918	93,781	11,752	53,043	1,09,709	1,41,488
Net income ¹	-61,618	-3,058	81,725	72,584	-23,919	29,619	79,555	96,649
Net Debt ¹	1,86,512	2,14,565	1,89,883	2,30,721	2,80,061	3,59,625	4,98,183	8,41,348
Reference price ²	2,014.15	1,910.65	3,548.65	5,115.35	3,943.50	5,230.50	5,230.50	5,230.50
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

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.	13.44x	0.96x	7.3x	0.89%	5.64TCr
UNITED AIRLINES HOLDINGS, INC.	10.51x	0.83x	6.74x	-.--%	3.88TCr
RYANAIR HOLDINGS PLC	13.94x	1.42x	6.37x	1.8%	2.89TCr
INTERNATIONAL CONSOLIDATED AIRLINES GROUP, S.A.	8.04x	0.8x	3.8x	2.1%	2.53TCr
SINGAPORE AIRLINES LIMITED	29.94x	1.21x	6.24x	3.09%	1.83TCr
AIR CHINA LIMITED	-14.28x	1.63x	11.12x	-.--%	1.68TCr
LATAM AIRLINES GROUP S.A.	11.1x	1.18x	4.69x	3.14%	1.5TCr
LUFTHANSA	8.51x	0.41x	4.01x	3.58%	1.21TCr
CHINA SOUTHERN AIRLINES COMPANY LIMITED	-123.16x	1.55x	8.72x	-.--%	1.24TCr
Average	-4.66x	1.11x	6.55x	1.62%	2.49TCr
Weighted average by Cap.	3.67x	1.06x	6.61x	1.35%