|
Delayed
NSE India S.E.
02:15:53 29/10/2026 pm IST
|
5-day change | 1st Jan Change | ||
| 270.80 INR | +0.45% |
|
+1.56% | +0.93% |
| 08/10 | VRL Logistics Limited Announces Resignation of Ashok Shettar as Non-Executive Director, Effective October 7, 2026 | CI |
| 05/08 | VRL Logistics Limited, Q1 2027 Earnings Call, Aug 05, 2026 |
Company Valuation: VRL Logistics Limited
Data adjusted to current consolidation scope
| Fiscal Period: March | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 | 2029 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 43,668 | 55,886 | 48,138 | 41,390 | 40,918 | 47,163 | - | - |
| Change | - | 27.98% | -13.86% | -14.02% | -1.14% | 15.26% | - | - |
| Enterprise Value (EV) 1 | 44,958 | 56,925 | 50,742 | 45,323 | 45,318 | 58,369 | 58,270 | 57,736 |
| Change | - | 26.62% | -10.86% | -10.68% | -0.01% | 28.8% | -0.17% | -0.92% |
| P/E | 27.3x | 17.3x | 54.2x | 22.6x | 17.3x | 14.9x | 14.3x | 13.1x |
| PBR | 6.7x | 5.73x | 5.09x | 3.82x | 3.58x | 3.75x | 3.29x | 2.76x |
| PEG | - | 0x | -0.8x | 0x | 0.6x | 0.4x | 3.7x | 1.33x |
| Capitalization / Revenue | 1.82x | 2.11x | 1.67x | 1.31x | 1.27x | 1.28x | 1.19x | 1.11x |
| EV / Revenue | 1.88x | 2.15x | 1.76x | 1.43x | 1.41x | 1.59x | 1.47x | 1.35x |
| EV / EBITDA | 11.1x | 14.2x | 12.9x | 7.91x | 6.97x | 7.74x | 7.36x | 6.98x |
| EV / EBIT | 19x | 23.5x | 28.6x | 14.2x | 11.6x | 11.8x | 11.6x | 10.6x |
| EV / FCF | 25.3x | -60.5x | 36.5x | 41.6x | 12.7x | 13.6x | 13.3x | 12.8x |
| FCF Yield | 3.95% | -1.65% | 2.74% | 2.4% | 7.85% | 7.34% | 7.51% | 7.8% |
| Dividend per Share 2 | 4 | 2.5 | - | 5 | 5 | 4.82 | 8.04 | 7.1 |
| Rate of return | 1.62% | 0.79% | - | 2.11% | 2.14% | 1.79% | 2.98% | 2.63% |
| EPS 2 | 9.06 | 18.27 | 5.08 | 10.46 | 13.54 | 18.1 | 18.8 | 20.65 |
| Distribution rate | 44.2% | 13.7% | - | 47.8% | 36.9% | 26.6% | 42.8% | 34.4% |
| Net sales 1 | 23,937 | 26,485 | 28,886 | 31,609 | 32,211 | 36,733 | 39,681 | 42,664 |
| EBITDA 1 | 4,042 | 4,017 | 3,934 | 5,730 | 6,502 | 7,542 | 7,913 | 8,277 |
| EBIT 1 | 2,362 | 2,425 | 1,773 | 3,193 | 3,892 | 4,946 | 5,035 | 5,459 |
| Net income 1 | 1,601 | 3,232 | 848.5 | 1,825 | 2,368 | 2,946 | 3,211 | 3,494 |
| Net Debt 1 | 1,290 | 1,039 | 2,603 | 3,933 | 4,401 | 11,206 | 11,107 | 10,573 |
| Reference price 2 | 247.15 | 316.30 | 275.18 | 236.60 | 233.90 | 269.60 | 269.60 | 269.60 |
| Nbr of stocks (in thousands) | 1,76,687 | 1,76,687 | 1,74,937 | 1,74,937 | 1,74,937 | 1,74,937 | - | - |
| Announcement Date | 27/05/22 | 20/05/23 | 20/05/24 | 21/05/25 | 18/05/26 | - | - | - |
1INR in Million2INR
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 14.9x | 1.59x | 7.74x | 1.79% | 50Cr | |
| 22.86x | 7.43x | 14.86x | 1.88% | 18TCr | |
| 25.31x | 7.33x | 15.24x | 1.09% | 9.58TCr | |
| 25.97x | 8.17x | 16.16x | 0.79% | 7.87TCr | |
| 27.42x | 6.76x | 15.36x | 1.6% | 7.59TCr | |
| 21.32x | 6.86x | 14.25x | 2.11% | 7.52TCr | |
| 29.39x | 5.9x | 17.5x | 0.66% | 3.59TCr | |
| 37.36x | 2.65x | 15.64x | -.--% | 2.13TCr | |
| 30.78x | 1.58x | 12.78x | 0.82% | 2.08TCr | |
| 20.85x | 0.87x | 14.67x | 1.97% | 1.47TCr | |
| Average | 25.61x | 4.91x | 14.42x | 1.27% | 5.96TCr | |
| Weighted average by Cap. | 25.18x | 6.72x | 15.18x | 1.43% |
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
- VRLLOG Stock
- Valuation VRL Logistics Limited
Select your edition
All financial news and data tailored to specific country editions
