Nifty
:
23587.50
Sensex
:
78041.59
-364.20 (-1.52%)
-1176.46 (-1.49%)
Nifty
Sensex
:
:
23587.50
78041.59
-364.20 (-1.52%)
-1176.46 (-1.49%)

Interglobe Aviation Ltd.

Airlines

Rating :
N/A

BSE: 539448 | NSE: INDIGO

NSE BSE
4395.60
20-Dec-2024
  • Open
  • High
  • Low
  • Previous Close
  •  4467.00
  •  4488.00
  •  4193.35
  •  4434.05
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  876328
  •  38800.80
  •  5035.00
  •  2847.00

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 1,68,106.85
  • 25.34
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 1,53,267.55
  • N/A
  • 44.02

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 49.29%
  • 1.03%
  • 3.20%
  • FII
  • DII
  • Others
  • 25.39%
  • 16.08%
  • 5.01%

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
  • 17.88
  • -
  • -

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 2759.16
  • 4013.11
  • 6668.27

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 27.27
  • 30.31
  • 18.99

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/Bk 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
Sep 24
Sep 23
Var%
Jun 24
Jun 23
Var%
Mar 24
Mar 23
Var%
Dec 23
Dec 22
Var%
Net Sales
16,969.60
14,943.90
13.56%
19,570.70
16,683.10
17.31%
17,825.27
14,160.60
25.88%
19,452.15
14,932.97
30.26%
Expenses
15,338.50
12,743.50
20.36%
14,411.50
11,824.80
21.88%
13,831.76
11,661.73
18.61%
14,302.81
11,815.22
21.05%
EBITDA
1,631.10
2,200.40
-25.87%
5,159.20
4,858.30
6.19%
3,993.51
2,498.87
59.81%
5,149.34
3,117.75
65.16%
EBIDTM
9.61%
14.72%
26.36%
29.12%
22.40%
17.65%
26.47%
20.88%
Other Income
789.40
559.00
41.22%
678.20
593.90
14.19%
679.84
692.35
-1.81%
610.10
477.23
27.84%
Interest
1,240.10
1,021.30
21.42%
1,157.60
953.70
21.38%
1,099.13
918.23
19.70%
1,095.21
829.31
32.06%
Depreciation
2,087.50
1,549.00
34.76%
1,875.80
1,407.80
33.24%
1,803.25
1,353.16
33.26%
1,665.72
1,342.36
24.09%
PBT
-907.10
189.10
-
2,804.00
3,090.70
-9.28%
1,770.97
919.83
92.53%
2,998.51
1,423.31
110.67%
Tax
79.60
0.20
39,700.00%
75.20
0.10
75,100.00%
-123.85
0.63
-
0.39
0.71
-45.07%
PAT
-986.70
188.90
-
2,728.80
3,090.60
-11.71%
1,894.82
919.20
106.14%
2,998.12
1,422.60
110.75%
PATM
-5.81%
1.26%
13.94%
18.53%
10.63%
6.49%
15.41%
9.53%
EPS
-25.54
4.90
-
70.69
80.17
-11.82%
49.09
23.84
105.91%
77.68
36.91
110.46%

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
73,817.72
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
21.57%
26.55%
109.97%
77.12%
-59.05%
25.47%
23.79%
23.90%
 
Cost Of Goods Sold
352.34
342.27
286.00
116.46
55.48
177.86
139.13
125.14
123.54
Gross Profit
73,465.38
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
99.52%
99.50%
99.47%
99.55%
99.62%
99.50%
99.51%
99.46%
99.34%
Total Expenditure
57,884.57
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
15,933.15
16,356.23
6,531.30
575.02
14.25
4,084.61
-149.00
3,029.74
2,197.55
EBITDA Margin
21.58%
23.74%
12.00%
2.22%
0.10%
11.42%
-0.52%
13.16%
11.83%
Other Income
2,757.54
2,326.82
1,434.96
725.83
1,036.96
1,535.51
1,324.60
946.86
810.15
Interest
4,592.04
4,208.02
3,167.68
2,385.93
2,169.84
1,901.86
563.40
413.09
406.15
Depreciation
7,432.27
6,425.73
5,102.97
5,068.60
4,699.45
3,973.93
759.58
436.88
457.25
PBT
6,666.38
8,049.31
-304.38
-6,153.68
-5,818.07
-255.67
-147.38
3,126.63
2,144.30
Tax
31.34
-123.16
1.40
8.16
-11.64
-21.99
-304.63
884.30
485.15
Tax Rate
0.47%
-1.53%
-0.46%
-0.13%
0.20%
8.60%
206.70%
28.28%
22.63%
PAT
6,635.04
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
6,635.04
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
8.99%
11.86%
-0.56%
-23.76%
-39.66%
-0.65%
0.55%
9.74%
8.93%
PAT Growth
18.03%
-
-
-
-
-
-92.99%
35.15%
 
EPS
171.76
211.56
-7.92
-159.51
-150.31
-6.05
4.07
58.05
42.95

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 to connect four more US cities through Turkish airlines codeshare
    17th Dec 2024, 11:59 AM

    This expansion of IndiGo's codeshare network in partnership with Turkish Airlines now links to nine destinations across the USA

    Read More
  • IndiGo launches daily direct flights connecting Bengaluru to Ayodhya
    6th Dec 2024, 14:05 PM

    The company has also resumed its flights between Bengaluru and Gorakhpur

    Read More
  • IndiGo, Japan Airlines to commence codeshare partnership
    27th Nov 2024, 16:15 PM

    This strategic partnership will enable JAL to expand its connectivity to India initially

    Read More
  • IndiGo reports passenger load factor of 82.3% in October
    26th Nov 2024, 11:58 AM

    The company had reported PLF of 82.6% during the month of September 2024

    Read More
  • IndiGo unveils 'Student Special' to make air travel more accessible for students
    25th Nov 2024, 16:50 PM

    ‘Student Special’ fares will be available on domestic flights

    Read More
  • IndiGo unveils daily direct flights between Chennai - Penang
    23rd Nov 2024, 11:24 AM

    Additionally, IndiGo will also resume operations between Bengaluru and Kuala Lumpur from December 21, 2024

    Read More
  • IndiGo commences direct flights to 35th international destination, Mauritius
    21st Nov 2024, 15:51 PM

    With this new route, Port Louis, Mauritius becomes IndiGo’s second destination in Africa

    Read More
  • IndiGo unveils daily direct flights between Pune - Dubai
    31st Oct 2024, 12:20 PM

    The daily connectivity between Pune and Dubai will enhance accessibility between the two cities

    Read More
  • Interglobe Aviation - Quarterly Results
    25th Oct 2024, 15:55 PM

    Read More
  • IndiGo unveils direct flights connecting Pune with Bangkok, Thiruvananthapuram
    25th Oct 2024, 10:59 AM

    IndiGo will be the only airline offering direct flights between Pune and Thiruvananthapuram

    Read More
  • IndiGo’s corporate venture capital fund gets SEBI’s nod to launch venture capital fund
    16th Oct 2024, 14:59 PM

    The fund has commenced pre-investment activities, including engaging with select startups and their founders

    Read More
  • IndiGo doubles flights between Aizawl-Delhi
    7th Oct 2024, 16:00 PM

    The airline has increased the frequency of its flights from 5 to 10 per week between the two cities

    Read More
  • IndiGo launches Pune-Bhopal route
    4th Oct 2024, 14:26 PM

    The routes will operate daily, enhancing connectivity and offering greater convenience to travellers across these regions

    Read More
  • IndiGo launches annual flagship sale ‘The Grand Runaway Fest’
    25th Sep 2024, 15:45 PM

    This limited-time sale will run from September 24 to September 30, 2024, with fares starting as low as Rs 1,111

    Read More
  • IndiGo reports passenger load factor of 82.3% in August
    14th Sep 2024, 14:26 PM

    The company had reported PLF of 84.6% during the month of July 2024

    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.