Valuation InterGlobe Aviation Limited

Equities

Market Closed - NSE India S.E. Other stock markets 06:49:46 2026-01-23 am EST			5-day change	1st Jan Change
4,704.50 ^INR	-4.17%		-0.75%	-7.02%

Jan. 23	JM Financial Upgrades InterGlobe Aviation to Add from Reduce, Price Target is INR5,420	MT
Jan. 22	India's Nifty 50 logs steepest weekly drop in four months on tepid earnings, foreign outflows	RE

Data adjusted to current consolidation scope

Fiscal Period: March	2021	2022	2023	2024	2025	2026	2027	2028
Capitalization ¹	628,078	775,961	736,646	1,369,703	1,976,691	1,818,718	-	-
Change	-	23.55%	-5.07%	85.94%	44.32%	-7.99%	-	-
Enterprise Value (EV) ¹	734,811	962,473	951,211	1,559,586	2,207,412	2,092,367	2,132,636	2,170,295
Change	-	30.98%	-1.17%	63.96%	41.54%	-5.21%	1.92%	1.77%
P/E ratio	-10.8x	-12.6x	-241x	16.8x	27.3x	59.7x	22.9x	20.1x
PBR	567x	-13x	-11.8x	68.6x	21.1x	16.2x	9.76x	6.86x
PEG	-	-2.08x	2.5x	-0x	-2.4x	-1x	0x	1.4x
Capitalization / Revenue	4.29x	2.99x	1.35x	1.99x	2.45x	2.1x	1.83x	1.62x
EV / Revenue	5.02x	3.71x	1.75x	2.26x	2.73x	2.42x	2.15x	1.93x
EV / EBITDA	275x	112x	14.6x	9.56x	12.2x	11.7x	8.94x	7.88x
EV / EBIT	-15.6x	-21.3x	68.3x	15.8x	23.5x	32.4x	19.8x	16.8x
EV / FCF	-35.8x	55.2x	7.82x	7.75x	9.79x	10.1x	8.29x	8.24x
FCF Yield	-2.79%	1.81%	12.8%	12.9%	10.2%	9.92%	12.1%	12.1%
Dividend per Share ²	-	-	-	-	10	10	10.48	10.42
Rate of return	-	-	-	-	0.2%	0.21%	0.22%	0.22%
EPS ²	-150.9	-160	-7.93	211.6	187.7	78.76	205.2	234
Distribution rate	-	-	-	-	5.33%	12.7%	5.11%	4.45%
Net sales ¹	146,406	259,309	544,465	689,043	808,029	865,143	992,804	1,122,824
EBITDA ¹	2,669	8,590	64,954	163,176	180,583	178,782	238,619	275,540
EBIT ¹	-47,131	-45,213	13,924	98,918	93,781	64,618	107,742	129,029
Net income ¹	-58,064	-61,618	-3,058	81,725	72,584	31,346	79,838	89,920
Net Debt ¹	106,733	186,512	214,565	189,883	230,721	273,650	313,919	351,577
Reference price ²	1,631.95	2,014.15	1,910.65	3,548.65	5,115.35	4,704.50	4,704.50	4,704.50
Nbr of stocks (in thousands)	384,864	385,255	385,547	385,979	386,423	386,591	-	-
Announcement Date	6/5/21	5/25/22	5/18/23	5/23/24	5/21/25	-	-	-

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.($)
INTERGLOBE AVIATION LIMITED	59.74x	2.42x	11.7x	0.21%	19.8B
DELTA AIR LINES, INC.	9.26x	0.96x	7.01x	1.02%	44.08B
RYANAIR HOLDINGS PLC	13.66x	1.83x	7.5x	1.62%	35.44B
UNITED AIRLINES HOLDINGS, INC.	10.78x	0.91x	6.61x	-.--%	34.88B
INTERNATIONAL CONSOLIDATED AIRLINES GROUP, S.A.	7.13x	0.87x	3.84x	2.21%	25.92B
AIR CHINA LIMITED	138.5x	1.93x	9.95x	0.15%	20.28B
CHINA SOUTHERN AIRLINES COMPANY LIMITED	138.01x	1.9x	9.13x	-.--%	18.41B
LATAM AIRLINES GROUP S.A.	13.64x	1.69x	5.99x	3.92%	18.81B
CHINA EASTERN AIRLINES CORPORATION LIMITED	143.38x	2.17x	9.91x	0.05%	17.99B
SINGAPORE AIRLINES LIMITED	22.63x	1.34x	6.46x	3.26%	15.82B
Average	55.67x	1.60x	7.81x	1.24%	25.14B
Weighted average by Cap.	44.46x	1.49x	7.56x	1.17%