|
Market Closed -
Bombay S.E.
03:32:24 21/08/2026 pm IST
|
5-day change | 1st Jan Change | ||
| 5,092.85 INR | -1.35% |
|
-4.18% | +0.64% |
| 21/08 | India's IndiGo systems restored after booking problems for second time this week | RE |
| 21/08 | Website of India's IndiGo blocks some bookings in week's second disruption | RE |
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 | 19,75,866 | - | - |
| Change | - | -5.07% | 85.94% | 44.32% | -22.87% | 29.6% | - | - |
| Enterprise Value (EV) 1 | 9,62,473 | 9,51,211 | 15,59,586 | 22,07,408 | 18,04,669 | 23,35,492 | 24,74,049 | 28,17,214 |
| Change | - | -1.17% | 63.96% | 41.54% | -18.24% | 29.41% | 5.93% | 13.87% |
| P/E | -12.6x | -241x | 16.8x | 27.3x | -63.7x | 67.4x | 24.9x | 20x |
| PBR | -13x | -11.8x | 68.6x | 21.1x | 21.9x | 18.3x | 10.5x | 6.91x |
| PEG | - | 2.5x | -0x | -2.4x | 0x | -0x | 0x | 0.8x |
| Capitalization / Revenue | 2.99x | 1.35x | 1.99x | 2.45x | 1.79x | 1.95x | 1.74x | 1.51x |
| EV / Revenue | 3.71x | 1.75x | 2.26x | 2.73x | 2.12x | 2.31x | 2.18x | 2.15x |
| EV / EBITDA | 112x | 14.6x | 9.56x | 12.2x | 15.1x | 13.4x | 9.52x | 8.99x |
| EV / EBIT | -21.3x | 68.3x | 15.8x | 23.5x | 154x | 44x | 22.6x | 19.9x |
| EV / FCF | 55.2x | 7.82x | 7.75x | 9.79x | 8.29x | 11.9x | 10.6x | 10.6x |
| FCF Yield | 1.81% | 12.8% | 12.9% | 10.2% | 12.1% | 8.4% | 9.47% | 9.46% |
| Dividend per Share 2 | - | - | - | 10 | - | 3.286 | 8.533 | 11.92 |
| Rate of return | - | - | - | 0.2% | - | 0.06% | 0.17% | 0.23% |
| EPS 2 | -160 | -7.93 | 211.6 | 187.7 | -61.88 | 75.83 | 205.4 | 255.1 |
| Distribution rate | - | - | - | 5.33% | - | 4.33% | 4.15% | 4.67% |
| 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 | 5,110.00 | 5,110.00 | 5,110.00 |
| 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.($) | ||
|---|---|---|---|---|---|---|
 | 12.68x | 0.92x | 7.08x | 0.94% | 5.39TCr | |
| 10.13x | 0.8x | 6.49x | -.--% | 3.67TCr | |
| 13.15x | 1.33x | 5.98x | 1.9% | 2.8TCr | |
| 8.12x | 0.8x | 3.74x | 2.22% | 2.54TCr | |
| 67.38x | 2.31x | 13.44x | 0.06% | 2.07TCr | |
| 27.42x | 1.11x | 5.85x | 3.62% | 1.72TCr | |
| -11.42x | 1.58x | 11.68x | -.--% | 1.59TCr | |
| -67.12x | 1.52x | 9.1x | -.--% | 1.19TCr | |
| 8.45x | 0.97x | 4.78x | 5.74% | 1.13TCr | |
| Average | 7.64x | 1.26x | 7.57x | 1.61% | 2.45TCr | |
| Weighted average by Cap. | 11.81x | 1.17x | 7.28x | 1.31% |
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
- INDIGO Stock
- Valuation InterGlobe Aviation Limited
Select your edition
All financial news and data tailored to specific country editions
