InterGlobe Aviation Limited (INDIGO)

Basic

  • Market Cap

    ₹1,038.02B

  • EV

    ₹1,227.83B

  • Shares Out

    385.95M

  • Revenue

    ₹607.2B

  • Employees

    32,407

Margins

  • Gross

    30.91%

  • EBITDA

    14.86%

  • Operating

    13.58%

  • Pre-Tax

    9.26%

  • Net

    9.26%

  • FCF

    29.73%

Returns (5Yr Avg)

  • ROA

    -1.13%

  • ROE

    3.87%

  • ROCE

    -3.25%

  • ROIC

    -0.91%

Valuation (TTM)

  • P/E

    —

  • P/B

    —

  • EV/Sales

    —

  • EV/EBITDA

    —

  • EV/FCF

    —

  • EV/Gross Profit

    —

Valuation (NTM)

  • Price Target

    ₹2,986.95

  • P/E

    —

  • EV/Sales

    —

  • EV/EBITDA

    —

  • EV/FCF

    —

Per Share

  • Rev

    ₹1,574.86

  • Earnings (Dil)

    ₹145.7

  • FCF

    ₹467.8

  • Book Value

    -₹75.95

Growth (CAGR)

  • Rev 3Yr

    40.83%

  • Rev 5Yr

    18.79%

  • Rev 10Yr

    19.45%

  • Dil EPS 3Yr

    8.29%

  • Dil EPS 5Yr

    -33.26%

  • Dil EPS 10Yr

    -10.01%

  • Rev Fwd 2Yr

    14.98%

  • EBITDA Fwd 2Yr

    51.74%

  • EPS Fwd 2Yr

    76.9%

  • EPS LT Growth Est

    15%

Dividends

  • Yield

    —

  • Payout

    —

  • DPS

    —

  • DPS Growth 3Yr

    —

  • DPS Growth 5Yr

    —

  • DPS Growth 10Yr

    —

  • DPS Growth Fwd 2Yr

    60.5%

Select a metric from the list below to chart it

Mar '14
Mar '16
Mar '18
Mar '20
Mar '22
LTM
Metric
Mar '14
Mar '15
Mar '16
Mar '17
Mar '18
Mar '19
Mar '20
Mar '21
Mar '22
Mar '23
LTM

Total Revenues

284,967.7

357,560.0

146,406.3

259,309.3

544,464.5

607,205.0

Total Revenues % Chg.

23.8%

25.5%

-59.1%

77.1%

110.0%

42.3%

Cost of Goods Sold, Total

253,669.6

266,171.9

132,668.5

219,864.5

407,443.7

419,546.1

Gross Profit

31,298.1

91,388.2

13,737.8

39,444.8

137,020.8

187,658.9

Selling General & Admin Expenses, Total

1,752.1

1,898.6

1,328.6

1,494.9

1,968.3

1,968.3

Provision for Bad Debts

8.7

13.5

193.8

46.5

89.6

89.6

Depreciation & Amortization

7,595.8

39,739.3

46,994.5

50,686.0

51,029.7

56,522.7

Other Operating Expenses

26,825.8

33,274.7

17,041.0

22,868.0

40,212.8

46,613.4

Other Operating Expenses, Total

36,182.3

74,926.0

65,557.8

75,095.4

93,300.4

105,194.0

Operating Income

-4,884.2

16,462.1

-51,820.1

-35,650.6

43,720.5

82,464.9

Interest Expense, Total

-4,933.2

-18,545.6

-21,419.1

-23,400.9

-31,199.2

-37,107.5

Interest And Investment Income

5,099.6

3,558.3

2,443.9

2,019.4

4,840.2

4,840.2

Net Interest Expenses

166.4

-14,987.3

-18,975.3

-21,381.6

-26,359.0

-32,267.3

Currency Exchange Gains (Loss)

-4,831.3

-15,675.1

5,229.6

-9,587.6

-29,715.8

-8,465.2

Other Non Operating Income (Expenses)

4,037.6

5,194.5

3,457.0

2,118.0

4,869.4

10,056.0

EBT, Excl. Unusual Items

-5,511.6

-9,005.8

-62,108.7

-64,501.7

-7,485.0

51,788.6

Gain (Loss) On Sale Of Investments

3,845.0

6,525.7

4,367.7

2,347.3

4,605.2

4,605.2

Gain (Loss) On Sale Of Assets

-0.8

-49.3

22.8

757.6

11.9

11.9

Asset Writedown

-70.2

-104.0

-540.7

-153.7

-198.9

-198.9

Other Unusual Items

263.8

76.7

78.3

13.7

23.1

23.1

EBT, Incl. Unusual Items

-1,473.8

-2,556.7

-58,180.7

-61,536.8

-3,043.9

56,229.7

Income Tax Expense

-3,046.3

-219.9

-116.4

81.6

14.0

16.4

Earnings From Continuing Operations

1,572.5

-2,336.8

-58,064.3

-61,618.5

-3,057.9

56,213.4

Net Income

1,572.5

-2,336.8

-58,064.3

-61,618.5

-3,057.9

56,213.4

Net Income to Common Incl Extra Items

1,572.5

-2,336.8

-58,064.3

-61,618.5

-3,057.9

56,213.4

Net Income to Common Excl. Extra Items

1,572.5

-2,336.8

-58,064.3

-61,618.5

-3,057.9

56,213.4

Total Shares Outstanding

384.4

384.8

384.9

385.3

385.5

385.6

Weighted Avg. Shares Outstanding

384.4

384.7

384.8

385.1

385.4

385.6

Weighted Avg. Shares Outstanding Dil

384.8

384.7

384.8

385.1

385.4

385.8

EPS

4.1

-6.1

-150.9

-160.0

-7.9

145.8

EPS Diluted

4.1

-6.1

-150.9

-160.0

-7.9

145.7

EBITDA

2,437.3

20,584.1

-48,645.1

-32,940.1

45,990.3

90,227.8