Nifty
:
23250.10
Sensex
:
76295.36
-82.25 (-0.35%)
-322.08 (-0.42%)
Nifty
Sensex
:
:
23250.10
76295.36
-82.25 (-0.35%)
-322.08 (-0.42%)

Interglobe Aviation Ltd.

Airlines

Rating :
N/A

BSE: 539448 | NSE: INDIGO

NSE BSE
4394.85
06-Feb-2025
  • Open
  • High
  • Low
  • Previous Close
  •  4505.00
  •  4505.00
  •  4364.80
  •  4415.40
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  587111
  •  25889.20
  •  5190.35
  •  3441.05

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 1,93,359.78
  • 32.18
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 1,78,520.48
  • N/A
  • 31.23

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 49.27%
  • 0.90%
  • 3.35%
  • FII
  • DII
  • Others
  • 24.83%
  • 16.65%
  • 5.00%

Chart

Price | P:E | P:BV | EV:EBITDA | MCap:Sales | EPS

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 17.34
  • 14.02
  • 38.51

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 24.52
  • 31.98
  • 95.34

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 20.14
  • -
  • -

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 18.41
  • -
  • 17.71

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 2657.02
  • 4014.58
  • 6654.99

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 26.57
  • 29.76
  • 14.48

Earnings Forecasts:

Description
2024
2025
2026
2027
Adj EPS
211.84
176.06
214.21
242.57
P/E Ratio
20.15
24.24
19.92
17.59
Revenue
68904
77937
86743
98867
EBITDA
17035
17271
20111
23412
Net Income
8172
6231
8204
9269
ROA
11.6
8
7.7
7
P/B Ratio
82.51
20.04
10.32
6.45
ROE
125.22
66.44
45.63
FCFF
17194.68
8643.74
11118.1
13969.4
FCFF Yield
9.43
4.74
6.09
7.66

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Dec 24
Dec 23
Var%
Sep 24
Sep 23
Var%
Jun 24
Jun 23
Var%
Mar 24
Mar 23
Var%
Net Sales
22,110.70
19,452.10
13.67%
16,969.60
14,943.90
13.56%
19,570.70
16,683.10
17.31%
17,825.27
14,160.60
25.88%
Expenses
16,932.10
14,302.90
18.38%
15,338.50
12,743.50
20.36%
14,411.50
11,824.80
21.88%
13,831.76
11,661.73
18.61%
EBITDA
5,178.60
5,149.20
0.57%
1,631.10
2,200.40
-25.87%
5,159.20
4,858.30
6.19%
3,993.51
2,498.87
59.81%
EBIDTM
23.42%
26.47%
9.61%
14.72%
26.36%
29.12%
22.40%
17.65%
Other Income
882.10
610.20
44.56%
789.40
559.00
41.22%
678.20
593.90
14.19%
679.84
692.35
-1.81%
Interest
1,308.10
1,095.20
19.44%
1,240.10
1,021.30
21.42%
1,157.60
953.70
21.38%
1,099.13
918.23
19.70%
Depreciation
2,225.50
1,665.70
33.61%
2,087.50
1,549.00
34.76%
1,875.80
1,407.80
33.24%
1,803.25
1,353.16
33.26%
PBT
2,527.10
2,998.50
-15.72%
-907.10
189.10
-
2,804.00
3,090.70
-9.28%
1,770.97
919.83
92.53%
Tax
78.30
0.40
19,475.00%
79.60
0.20
39,700.00%
75.20
0.10
75,100.00%
-123.85
0.63
-
PAT
2,448.80
2,998.10
-18.32%
-986.70
188.90
-
2,728.80
3,090.60
-11.71%
1,894.82
919.20
106.14%
PATM
11.08%
15.41%
-5.81%
1.26%
13.94%
18.53%
10.63%
6.49%
EPS
63.37
77.69
-18.43%
-25.54
4.90
-
70.69
80.17
-11.82%
49.09
23.84
105.91%

Annual Results

Standalone Figures in Rs. Crores /

Consolidated
Description
TTM
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Net Sales
76,476.27
68,904.34
54,446.45
25,930.93
14,640.63
35,756.00
28,496.77
23,020.89
18,580.50
Net Sales Growth
17.22%
26.55%
109.97%
77.12%
-59.05%
25.47%
23.79%
23.90%
 
Cost Of Goods Sold
362.86
342.27
286.00
116.46
55.48
177.86
139.13
125.14
123.54
Gross Profit
76,113.41
68,562.07
54,160.45
25,814.46
14,585.15
35,578.15
28,357.63
22,895.75
18,456.96
GP Margin
99.53%
99.50%
99.47%
99.55%
99.62%
99.50%
99.51%
99.46%
99.34%
Total Expenditure
60,513.86
52,548.11
47,915.15
25,355.91
14,626.38
31,671.39
28,645.77
19,991.15
16,382.95
Power & Fuel Cost
-
23,904.58
23,646.02
9,695.24
3,831.28
12,453.79
11,942.79
7,760.14
6,341.51
% Of Sales
-
34.69%
43.43%
37.39%
26.17%
34.83%
41.91%
33.71%
34.13%
Employee Cost
-
6,461.86
4,794.75
3,486.44
3,295.49
4,709.96
3,210.56
2,455.02
2,048.19
% Of Sales
-
9.38%
8.81%
13.45%
22.51%
13.17%
11.27%
10.66%
11.02%
Manufacturing Exp.
-
18,951.51
14,517.07
10,145.70
7,171.64
11,018.41
11,480.54
8,115.14
6,432.27
% Of Sales
-
27.50%
26.66%
39.13%
48.98%
30.82%
40.29%
35.25%
34.62%
General & Admin Exp.
-
1,027.78
851.41
588.59
542.48
994.43
769.25
649.34
574.76
% Of Sales
-
1.49%
1.56%
2.27%
3.71%
2.78%
2.70%
2.82%
3.09%
Selling & Distn. Exp.
-
1,005.54
772.24
325.93
135.59
681.96
554.92
735.38
782.24
% Of Sales
-
1.46%
1.42%
1.26%
0.93%
1.91%
1.95%
3.19%
4.21%
Miscellaneous Exp.
-
854.58
3,047.67
997.55
-405.58
1,634.99
548.57
150.99
80.43
% Of Sales
-
1.24%
5.60%
3.85%
-2.77%
4.57%
1.93%
0.66%
0.43%
EBITDA
15,962.41
16,356.23
6,531.30
575.02
14.25
4,084.61
-149.00
3,029.74
2,197.55
EBITDA Margin
20.87%
23.74%
12.00%
2.22%
0.10%
11.42%
-0.52%
13.16%
11.83%
Other Income
3,029.54
2,326.82
1,434.96
725.83
1,036.96
1,535.51
1,324.60
946.86
810.15
Interest
4,804.93
4,208.02
3,167.68
2,385.93
2,169.84
1,901.86
563.40
413.09
406.15
Depreciation
7,992.05
6,425.73
5,102.97
5,068.60
4,699.45
3,973.93
759.58
436.88
457.25
PBT
6,194.97
8,049.31
-304.38
-6,153.68
-5,818.07
-255.67
-147.38
3,126.63
2,144.30
Tax
109.25
-123.16
1.40
8.16
-11.64
-21.99
-304.63
884.30
485.15
Tax Rate
1.76%
-1.53%
-0.46%
-0.13%
0.20%
8.60%
206.70%
28.28%
22.63%
PAT
6,085.72
8,172.47
-305.79
-6,161.85
-5,806.43
-233.68
157.25
2,242.32
1,659.15
PAT before Minority Interest
6,085.72
8,172.47
-305.79
-6,161.85
-5,806.43
-233.68
157.25
2,242.32
1,659.15
Minority Interest
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PAT Margin
7.96%
11.86%
-0.56%
-23.76%
-39.66%
-0.65%
0.55%
9.74%
8.93%
PAT Growth
-15.44%
-
-
-
-
-
-92.99%
35.15%
 
EPS
157.50
211.50
-7.91
-159.47
-150.27
-6.05
4.07
58.03
42.94

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Shareholder's Funds
1,996.43
-6,246.52
-5,988.06
110.86
5,877.94
6,945.81
7,077.35
3,779.18
Share Capital
385.98
385.55
385.25
384.91
384.80
384.41
384.41
361.47
Total Reserves
1,549.60
-6,680.18
-6,421.88
-309.07
5,482.63
6,520.72
6,638.94
3,362.80
Non-Current Liabilities
51,659.46
43,919.35
31,886.37
26,361.70
22,142.06
10,069.71
7,928.91
6,645.93
Secured Loans
0.00
0.00
416.17
381.63
346.59
2,193.67
2,241.37
2,395.71
Unsecured Loans
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Long Term Provisions
4,878.99
3,985.56
3,237.48
3,200.09
3,219.16
275.82
196.89
122.39
Current Liabilities
30,800.67
23,853.49
22,419.49
18,926.04
16,439.81
8,010.36
6,123.03
4,784.63
Trade Payables
3,157.61
3,208.99
3,151.82
1,551.33
1,567.58
1,452.81
1,000.20
774.61
Other Current Liabilities
25,156.95
18,097.09
15,021.40
13,636.93
13,470.55
6,390.36
5,006.84
3,898.64
Short Term Borrowings
1,891.71
2,252.34
3,480.57
2,123.99
0.00
0.00
0.00
0.00
Short Term Provisions
594.40
295.07
765.70
1,613.78
1,401.68
167.18
116.00
111.38
Total Liabilities
84,456.56
61,526.32
48,317.80
45,398.60
44,459.81
25,025.88
21,129.29
15,209.74
Net Block
36,153.55
27,658.39
21,283.66
18,816.63
16,779.30
5,662.04
4,578.81
3,793.84
Gross Block
57,707.29
43,236.02
33,268.23
27,835.29
22,556.53
7,575.50
5,848.39
4,672.33
Accumulated Depreciation
21,553.74
15,577.63
11,984.57
9,018.65
5,777.24
1,913.46
1,269.58
878.49
Non Current Assets
48,601.09
35,375.27
28,086.57
24,582.34
22,001.00
6,908.83
6,497.73
5,763.34
Capital Work in Progress
1.48
20.82
125.36
71.77
140.24
23.63
32.49
25.19
Non Current Investment
974.84
0.07
0.01
0.08
0.08
0.02
0.02
0.02
Long Term Loans & Adv.
9,703.71
7,669.09
6,676.37
5,692.22
5,075.56
744.86
738.06
570.68
Other Non Current Assets
1,767.52
26.91
1.16
1.63
5.83
478.29
1,148.36
1,373.62
Current Assets
35,855.46
26,151.06
20,231.23
20,816.26
22,458.81
18,117.05
14,631.56
9,446.39
Current Investments
15,571.12
11,558.03
8,106.47
7,339.41
9,499.17
6,516.57
6,343.91
3,713.41
Inventories
624.80
591.07
408.06
316.42
286.13
211.44
183.23
163.15
Sundry Debtors
642.52
519.90
332.92
218.98
259.42
362.47
226.31
158.70
Cash & Bank
16,720.61
11,839.68
10,120.14
11,227.67
10,872.43
8,622.00
6,580.69
4,632.55
Other Current Assets
2,296.42
521.10
444.17
881.28
1,541.67
2,404.57
1,297.42
778.58
Short Term Loans & Adv.
544.47
1,121.28
819.46
832.52
764.93
1,237.80
579.94
161.41
Net Current Assets
5,054.80
2,297.57
-2,188.26
1,890.22
6,019.00
10,106.69
8,508.53
4,661.76
Total Assets
84,456.55
61,526.33
48,317.80
45,398.60
44,459.81
25,025.88
21,129.29
15,209.73

Cash Flow

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Cash From Operating Activity
21,217.58
12,727.94
2,090.58
-1,614.15
6,971.78
3,175.54
3,903.08
3,782.07
PBT
8,049.31
-304.38
-6,153.68
-5,818.07
-255.67
-147.38
3,126.63
2,144.30
Adjustment
9,329.44
10,288.95
7,681.09
5,373.08
5,932.27
525.23
4.28
-51.65
Changes in Working Capital
4,350.22
3,132.64
761.55
-1,092.75
1,610.21
2,894.03
1,509.70
2,113.52
Cash after chg. in Working capital
21,728.97
13,117.21
2,288.96
-1,537.74
7,286.81
3,271.88
4,640.61
4,206.17
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-511.40
-389.27
-198.38
-76.41
-315.03
-96.33
-737.52
-424.10
Other Direct Exp. Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Extra & Other Items
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Cash From Investing Activity
-11,808.99
-4,059.49
1,502.45
3,197.04
-4,568.00
-2,536.05
-4,159.53
-3,037.86
Net Fixed Assets
-14,323.30
-9,854.71
-5,485.34
-5,209.42
-15,096.23
-1,718.25
-1,183.36
Net Investments
-4,938.81
-3,481.74
-742.44
2,209.19
-2,982.66
-172.66
-2,630.60
Others
7,453.12
9,276.96
7,730.23
6,197.27
13,510.89
-645.14
-345.57
Cash from Financing Activity
-9,978.53
-8,432.46
-3,087.84
-1,775.34
-2,407.48
-592.16
765.96
-1,401.21
Net Cash Inflow / Outflow
-569.94
235.99
505.19
-192.45
-3.70
47.33
509.51
-656.99
Opening Cash & Equivalents
1,267.97
1,015.33
508.88
719.07
728.42
670.72
153.12
805.37
Closing Cash & Equivalent
695.28
1,267.97
1,015.33
508.88
719.07
728.42
670.72
153.12

Financial Ratios

Standalone /

Consolidated
Description
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Book Value (Rs.)
50.15
-163.27
-156.69
1.97
152.48
179.63
182.71
103.03
ROA
11.20%
-0.56%
-13.15%
-12.92%
-0.67%
0.68%
12.34%
10.91%
ROE
0.00%
0.00%
0.00%
-195.40%
-3.66%
2.26%
41.73%
44.55%
ROCE
0.00%
0.00%
-1434.91%
-79.48%
20.66%
4.40%
44.51%
40.00%
Fixed Asset Turnover
1.37
1.42
0.85
0.58
2.37
4.25
4.38
3.98
Receivable days
3.08
2.86
3.88
5.96
3.17
3.77
3.05
3.12
Inventory Days
3.22
3.35
5.10
7.51
2.54
2.53
2.75
3.20
Payable days
3394.69
4058.91
7369.81
0.00
16.66
15.90
16.46
17.42
Cash Conversion Cycle
-3388.39
-4052.70
-7360.82
13.47
-10.94
-9.60
-10.66
-11.10
Total Debt/Equity
0.98
-0.36
-0.65
33.04
0.12
0.35
0.35
0.70
Interest Cover
2.91
0.90
-1.58
-1.68
0.87
0.74
8.57
6.28

Annual Reports:

FY 2024
FY 2023
FY 2022
FY 2021
FY 2020
FY 2019
FY 2018
FY 2017
FY 2016

News Update:


  • IndiGo launches IndiGoStretch on Delhi-Hyderabad route
    3rd Apr 2025, 14:29 PM

    By the end of this year, 45 aircraft equipped with IndiGoStretch will be inducted into the fleet

    Read More
  • IndiGo launches new direct flights connecting Bhubaneswar and Goa
    26th Mar 2025, 11:49 AM

    With the commencement of these flights, IndiGo will now operate, over 200 weekly flights from Bhubaneshwar connecting 20 destinations

    Read More
  • IndiGo launches direct connectivity between Lucknow and Srinagar
    21st Mar 2025, 16:30 PM

    The introduction of this route is expected to boost tourism and economic growth in both the regions

    Read More
  • InterGlobe Aviation gets nod to invest in equity shares of IndiGo IFSC
    12th Mar 2025, 16:11 PM

    The said investment will be completed within 3 months from the date of approval by the Board of Directors

    Read More
  • IndiGo introduces IndiGoStretch on flights connecting Delhi and Chennai
    12th Mar 2025, 15:37 PM

    By the end of this year, 45 aircraft with this product will be inducted in the IndiGo fleet, serving 12 routes with over 260 daily flights

    Read More
  • IndiGo launches Holi Getaway Sale
    10th Mar 2025, 16:30 PM

    The sale is valid for bookings made from March 10, 2025, to March 12, 2025, for travel between March 17, 2025, till September 21, 2025

    Read More
  • IndiGo introduces daily direct flights between Tiruchirappalli - Jaffna
    10th Mar 2025, 09:16 AM

    The daily direct flights will not only facilitate travel for its customers but also foster economic growth and cultural exchange between the two regions

    Read More
  • InterGlobe Aviation to commence non-stop flights to Manchester, Amsterdam
    7th Mar 2025, 14:42 PM

    The flights to Manchester (3x weekly) and Amsterdam (3x weekly) are expected to commence in July 2025

    Read More
  • IndiGo to commence direct flights between Mumbai and Krabi
    6th Mar 2025, 16:22 PM

    IndiGo's Mumbai-Krabi flights will offer a convenient connection and enjoyable travel experience

    Read More
  • IndiGo reports passenger load factor of 89.8% in January
    28th Feb 2025, 16:10 PM

    The company had reported PLF of 90.6% during the month of December 2024

    Read More
  • IndiGo inks pact with Norse Atlantic Airways for additional three wide-body Aircraft
    27th Feb 2025, 14:51 PM

    These aircraft will be arriving in India in the second half of 2025 and will be serving long-haul routes out of India

    Read More
  • IndiGo launches Valentine’s Day Sale with up to 50% discount
    14th Feb 2025, 15:09 PM

    This limited time offer is available from February 12, 2025 to February 16, 2025 for select domestic and international routes with travel dates at least 15 days after the date of booking

    Read More
  • IndiGo launches direct flights between Indore - Bhubaneswar
    30th Jan 2025, 11:59 AM

    The launch of this new route provides a convenient and efficient travel option between these two vibrant cities

    Read More
  • Interglobe Aviation - Quarterly Results
    24th Jan 2025, 16:06 PM

    Read More
  • IndiGo launches new flights between Mumbai - Jharsuguda
    23rd Jan 2025, 12:14 PM

    This new route marks IndiGo’s fourth direct connection to/from Jharsuguda, following Bengaluru, Delhi, and Kolkata

    Read More
  • IndiGo unveils incredible discounts on fares, ancillaries for domestic, international travel
    10th Jan 2025, 11:49 AM

    Travel is valid for flights commencing no earlier than 15 days from the booking date

    Read More
  • IndiGo introduces Bikaner as 90th domestic destination in 6E network
    2nd Jan 2025, 16:12 PM

    The company will enhance regional connectivity with new daily direct flights between Bikaner and Delhi, marking the airline's fifth destination in Rajasthan

    Read More
  • IndiGo unveils direct flights from Bhubaneswar to Dehradun and Dehradun to Srinagar
    1st Jan 2025, 11:29 AM

    These additions underscore IndiGo's commitment to enhancing regional and domestic connectivity across India

    Read More

Source: www.accordfintech.com | DISCLAIMER: Information is provided " as is" and solely for informational purposes, not for trading purposes or advice, and may be delayed.