|
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 10.86 INR | +0.28% |
|
-1.99% | -63.48% |
| 14/07 | ICBC's Subsidiaries Request Deregistration of Four SpiceJet-Leased Boeing Aircraft | MT |
| 14/07 | China's ICBC seeks return of four 737 MAX jets leased to SpiceJet, documents show | RE |
Company Valuation: SpiceJet Limited
Data adjusted to current consolidation scope
| Fiscal Period: March | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 41,765 | 32,708 | 18,242 | 47,012 | 62,670 | 16,528 | - | - |
| Change | - | -21.69% | -44.23% | 157.71% | 33.31% | -73.63% | - | - |
| Enterprise Value (EV) 1 | 1,27,934 | 1,15,402 | 91,383 | 98,792 | 1,01,093 | 60,290 | 64,048 | 63,502 |
| Change | - | -9.8% | -20.81% | 8.11% | 2.33% | -40.36% | 6.23% | -0.85% |
| P/E | -4.18x | -1.89x | -1.22x | -9.73x | 80.6x | -1.02x | -1.15x | -2.14x |
| PBR | -1.62x | -0.76x | -0.56x | -1.82x | 9.18x | -0.39x | -0.25x | -0.2x |
| PEG | - | -0x | 0.1x | 0.1x | -1x | 0x | 0.1x | 0x |
| Capitalization / Revenue | 0.81x | 0.5x | 0.21x | 0.67x | 1.19x | 0.34x | 0.31x | 0.28x |
| EV / Revenue | 2.49x | 1.76x | 1.03x | 1.4x | 1.91x | 1.24x | 1.21x | 1.07x |
| EV / EBITDA | 30.3x | -34.4x | -14.1x | -1,098x | 41x | -31.3x | 11x | 4.63x |
| EV / EBIT | -9.25x | -5.21x | -4.47x | -7.08x | -9.16x | -4.08x | -5.5x | -11.7x |
| EV / FCF | 42.6x | 12.2x | 115x | - | -5.78x | -22x | -6.99x | -43.9x |
| FCF Yield | 2.35% | 8.23% | 0.87% | - | -17.3% | -4.54% | -14.3% | -2.28% |
| Dividend per Share 2 | - | - | - | - | - | - | - | - |
| Rate of return | - | - | - | - | - | - | - | - |
| EPS 2 | -16.61 | -28.69 | -24.9 | -6.17 | 0.55 | -10.61 | -9.381 | -5.064 |
| Distribution rate | - | - | - | - | - | - | - | - |
| Net sales 1 | 51,334 | 65,573 | 88,688 | 70,500 | 52,840 | 48,806 | 53,001 | 59,560 |
| EBITDA 1 | 4,228 | -3,351 | -6,485 | -89.97 | 2,465 | -1,928 | 5,800 | 13,715 |
| EBIT 1 | -13,837 | -22,167 | -20,434 | -13,951 | -11,033 | -14,778 | -11,641 | -5,419 |
| Net income 1 | -9,983 | -17,255 | -15,030 | - | 580.7 | -12,873 | -6,282 | 1,379 |
| Net Debt 1 | 86,169 | 82,695 | 73,141 | 51,780 | 38,423 | 43,762 | 47,520 | 46,974 |
| Reference price 2 | 69.50 | 54.35 | 30.31 | 60.01 | 44.34 | 10.83 | 10.83 | 10.83 |
| Nbr of stocks (in thousands) | 6,00,937 | 6,01,797 | 6,01,846 | 7,83,405 | 14,13,397 | 15,26,099 | - | - |
| Announcement Date | 30/06/21 | 31/08/22 | 14/08/23 | 15/07/24 | 13/06/25 | - | - | - |
1INR in Million2INR
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | -1.02x | 1.24x | -31.27x | - | 17Cr | |
| 14.57x | 0.85x | 7.64x | 1.5% | 2.36TCr | |
| 22.33x | 0.6x | 6.88x | -.--% | 1TCr | |
| 30.93x | 2.52x | 10.94x | 2.17% | 509.6Cr | |
| 32.34x | 1.18x | 8.18x | 1.45% | 328.65Cr | |
| 15.19x | 1.16x | 6.75x | -.--% | 272.84Cr | |
| -5.99x | 1.28x | 6.87x | -.--% | 142.7Cr | |
| 17.51x | 1.46x | 4.93x | 2.81% | 112.46Cr | |
| -3.49x | 1.13x | 4.73x | -.--% | 89Cr | |
| Average | 13.60x | 1.27x | 2.85x | 0.99% | 537.39Cr | |
| Weighted average by Cap. | 18.22x | 1.05x | 7.54x | 1.13% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
- Stock Market
- Stocks
- SPICEJET Stock
- Valuation SpiceJet Limited
Select your edition
All financial news and data tailored to specific country editions
MarketScreener is also available in this country: United States.
Switch edition
Stay in the current country edition