Nifty
:
24870.10
Sensex
:
81306.85
-213.65 (-0.85%)
-693.86 (-0.85%)
Nifty
Sensex
:
:
24870.10
81306.85
-213.65 (-0.85%)
-693.86 (-0.85%)

Interglobe Aviation Ltd.

Airlines

Rating :
66/99

BSE: 539448 | NSE: INDIGO

NSE BSE
6086.50
22-Aug-2025
  • Open
  • High
  • Low
  • Previous Close
  •  6099
  •  6145
  •  6072.5
  •  6099.00
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  596200
  •  3637187159
  •  6232.5
  •  3780

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 2,35,191.39
  • 35.07
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 2,18,028.49
  • 0.16%
  • 20.56

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 43.54%
  • 0.97%
  • 3.59%
  • FII
  • DII
  • Others
  • 27.31%
  • 19.57%
  • 5.02%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 17.48
  • 40.73
  • 14.07

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 19.02
  • 317.62
  • 22.62

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 13.83
  • -
  • -

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 19.25
  • -
  • 20.63

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 2542.58
  • 4006.33
  • 6651.04

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 25.80
  • 29.80
  • 10.66

Earnings Forecasts:

(Updated: 06-06-2025)
Description
2024
2025
2026
2027
Adj EPS
211.84
187.93
223.63
248.05
P/E Ratio
28.73
32.39
27.22
24.54
Revenue
68904
80803
88334
100199
EBITDA
17035
19676
21856
24982
Net Income
8172
7258
8241
9661
ROA
11.6
7.3
7.4
6.8
P/B Ratio
121.61
25.10
13.67
8.92
ROE
127.74
65.91
45.78
FCFF
17195
19614
11062
15596
FCFF Yield
7.51
8.56
4.83
6.81
Net Debt
18988
23072
27735
33488
BVPS
50.05
242.45
445.15
682.27

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Jun 25
Jun 24
Var%
Mar 25
Mar 24
Var%
Dec 24
Dec 23
Var%
Sep 24
Sep 23
Var%
Net Sales
20,496.30
19,570.70
4.73%
22,151.90
17,825.30
24.27%
22,110.70
19,452.10
13.67%
16,969.60
14,943.90
13.56%
Expenses
15,269.80
14,411.50
5.96%
16,062.50
13,831.70
16.13%
16,932.10
14,302.90
18.38%
15,338.50
12,743.50
20.36%
EBITDA
5,226.50
5,159.20
1.30%
6,089.40
3,993.60
52.48%
5,178.60
5,149.20
0.57%
1,631.10
2,200.40
-25.87%
EBIDTM
25.50%
26.36%
27.49%
22.40%
23.42%
26.47%
9.61%
14.72%
Other Income
1,046.30
678.20
54.28%
945.60
679.80
39.10%
882.10
610.20
44.56%
789.40
559.00
41.22%
Interest
1,396.10
1,157.60
20.60%
1,374.20
1,099.10
25.03%
1,308.10
1,095.20
19.44%
1,240.10
1,021.30
21.42%
Depreciation
2,566.00
1,875.80
36.79%
2,491.40
1,803.30
38.16%
2,225.50
1,665.70
33.61%
2,087.50
1,549.00
34.76%
PBT
2,310.70
2,804.00
-17.59%
3,169.40
1,771.00
78.96%
2,527.10
2,998.50
-15.72%
-907.10
189.10
-
Tax
134.40
75.20
78.72%
101.90
-123.80
-
78.30
0.40
19,475.00%
79.60
0.20
39,700.00%
PAT
2,176.30
2,728.80
-20.25%
3,067.50
1,894.80
61.89%
2,448.80
2,998.10
-18.32%
-986.70
188.90
-
PATM
10.62%
13.94%
13.85%
10.63%
11.08%
15.41%
-5.81%
1.26%
EPS
56.31
70.69
-20.34%
79.39
49.09
61.72%
63.37
77.69
-18.43%
-25.54
4.90
-

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 25
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Net Sales
81,728.50
80,802.90
68,904.30
54,446.45
25,930.93
14,640.63
35,756.00
28,496.77
23,020.89
18,580.50
Net Sales Growth
13.84%
17.27%
26.55%
109.97%
77.12%
-59.05%
25.47%
23.79%
23.90%
 
Cost Of Goods Sold
401.90
383.20
342.30
286.00
116.46
55.48
177.86
139.13
125.14
123.54
Gross Profit
81,326.60
80,419.70
68,562.00
54,160.45
25,814.46
14,585.15
35,578.15
28,357.63
22,895.75
18,456.96
GP Margin
99.51%
99.53%
99.50%
99.47%
99.55%
99.62%
99.50%
99.51%
99.46%
99.34%
Total Expenditure
63,602.90
62,700.80
52,548.10
47,915.15
25,355.91
14,626.38
31,671.39
28,645.77
19,991.15
16,382.95
Power & Fuel Cost
-
26,197.30
23,904.60
23,646.02
9,695.24
3,831.28
12,453.79
11,942.79
7,760.14
6,341.51
% Of Sales
-
32.42%
34.69%
43.43%
37.39%
26.17%
34.83%
41.91%
33.71%
34.13%
Employee Cost
-
7,472.50
6,461.80
4,794.75
3,486.44
3,295.49
4,709.96
3,210.56
2,455.02
2,048.19
% Of Sales
-
9.25%
9.38%
8.81%
13.45%
22.51%
13.17%
11.27%
10.66%
11.02%
Manufacturing Exp.
-
24,263.80
18,951.50
14,517.07
10,145.70
7,171.64
11,018.41
11,480.54
8,115.14
6,432.27
% Of Sales
-
30.03%
27.50%
26.66%
39.13%
48.98%
30.82%
40.29%
35.25%
34.62%
General & Admin Exp.
-
1,349.90
1,027.70
851.41
588.59
542.48
994.43
769.25
649.34
574.76
% Of Sales
-
1.67%
1.49%
1.56%
2.27%
3.71%
2.78%
2.70%
2.82%
3.09%
Selling & Distn. Exp.
-
1,237.30
1,005.50
772.24
325.93
135.59
681.96
554.92
735.38
782.24
% Of Sales
-
1.53%
1.46%
1.42%
1.26%
0.93%
1.91%
1.95%
3.19%
4.21%
Miscellaneous Exp.
-
1,796.80
854.70
3,047.67
997.55
-405.58
1,634.99
548.57
150.99
80.43
% Of Sales
-
2.22%
1.24%
5.60%
3.85%
-2.77%
4.57%
1.93%
0.66%
0.43%
EBITDA
18,125.60
18,102.10
16,356.20
6,531.30
575.02
14.25
4,084.61
-149.00
3,029.74
2,197.55
EBITDA Margin
22.18%
22.40%
23.74%
12.00%
2.22%
0.10%
11.42%
-0.52%
13.16%
11.83%
Other Income
3,663.40
3,295.30
2,326.90
1,434.96
725.83
1,036.96
1,535.51
1,324.60
946.86
810.15
Interest
5,318.50
5,123.80
4,208.10
3,167.68
2,385.93
2,169.84
1,901.86
563.40
413.09
406.15
Depreciation
9,370.40
8,680.20
6,425.70
5,102.97
5,068.60
4,699.45
3,973.93
759.58
436.88
457.25
PBT
7,100.10
7,593.40
8,049.30
-304.38
-6,153.68
-5,818.07
-255.67
-147.38
3,126.63
2,144.30
Tax
394.20
335.00
-123.20
1.40
8.16
-11.64
-21.99
-304.63
884.30
485.15
Tax Rate
5.55%
4.41%
-1.53%
-0.46%
-0.13%
0.20%
8.60%
206.70%
28.28%
22.63%
PAT
6,705.90
7,258.40
8,172.50
-305.79
-6,161.85
-5,806.43
-233.68
157.25
2,242.32
1,659.15
PAT before Minority Interest
6,705.90
7,258.40
8,172.50
-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
0.00
PAT Margin
8.21%
8.98%
11.86%
-0.56%
-23.76%
-39.66%
-0.65%
0.55%
9.74%
8.93%
PAT Growth
-14.14%
-11.19%
-
-
-
-
-
-92.99%
35.15%
 
EPS
173.50
187.80
211.45
-7.91
-159.43
-150.23
-6.05
4.07
58.02
42.93

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 25
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Shareholder's Funds
9,368.20
1,996.50
-6,246.52
-5,988.06
110.86
5,877.94
6,945.81
7,077.35
3,779.18
Share Capital
386.40
386.00
385.55
385.25
384.91
384.80
384.41
384.41
361.47
Total Reserves
8,875.60
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
74,820.80
51,659.50
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
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
0.00
Long Term Provisions
5,390.40
4,879.00
3,985.56
3,237.48
3,200.09
3,219.16
275.82
196.89
122.39
Current Liabilities
34,220.10
30,800.50
23,853.49
22,419.49
18,926.04
16,439.81
8,010.36
6,123.03
4,784.63
Trade Payables
4,175.60
3,157.60
3,208.99
3,151.82
1,551.33
1,567.58
1,452.81
1,000.20
774.61
Other Current Liabilities
26,492.30
25,156.80
18,097.09
15,021.40
13,636.93
13,470.55
6,390.36
5,006.84
3,898.64
Short Term Borrowings
1,800.00
1,891.70
2,252.34
3,480.57
2,123.99
0.00
0.00
0.00
0.00
Short Term Provisions
1,752.20
594.40
295.07
765.70
1,613.78
1,401.68
167.18
116.00
111.38
Total Liabilities
1,18,409.10
84,456.50
61,526.32
48,317.80
45,398.60
44,459.81
25,025.88
21,129.29
15,209.74
Net Block
51,781.70
36,153.50
27,658.39
21,283.66
18,816.63
16,779.30
5,662.04
4,578.81
3,793.84
Gross Block
79,971.40
57,707.30
43,236.02
33,268.23
27,835.29
22,556.53
7,575.50
5,848.39
4,672.33
Accumulated Depreciation
28,189.70
21,553.80
15,577.63
11,984.57
9,018.65
5,777.24
1,913.46
1,269.58
878.49
Non Current Assets
67,703.70
48,601.10
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
3.00
1.40
20.82
125.36
71.77
140.24
23.63
32.49
25.19
Non Current Investment
1,318.30
974.80
0.07
0.01
0.08
0.08
0.02
0.02
0.02
Long Term Loans & Adv.
11,250.40
9,703.80
7,669.09
6,676.37
5,692.22
5,075.56
744.86
738.06
570.68
Other Non Current Assets
3,350.30
1,767.60
26.91
1.16
1.63
5.83
478.29
1,148.36
1,373.62
Current Assets
50,705.40
35,855.40
26,151.06
20,231.23
20,816.26
22,458.81
18,117.05
14,631.56
9,446.39
Current Investments
24,774.80
15,571.10
11,558.03
8,106.47
7,339.41
9,499.17
6,516.57
6,343.91
3,713.41
Inventories
820.30
624.80
591.07
408.06
316.42
286.13
211.44
183.23
163.15
Sundry Debtors
739.70
642.50
519.90
332.92
218.98
259.42
362.47
226.31
158.70
Cash & Bank
18,962.90
16,720.60
11,839.68
10,120.14
11,227.67
10,872.43
8,622.00
6,580.69
4,632.55
Other Current Assets
5,407.70
1,752.00
521.10
444.17
1,713.80
1,541.67
2,404.57
1,297.42
778.58
Short Term Loans & Adv.
2,900.60
544.40
1,121.28
819.46
832.52
764.93
1,237.80
579.94
161.41
Net Current Assets
16,485.30
5,054.90
2,297.57
-2,188.26
1,890.22
6,019.00
10,106.69
8,508.53
4,661.76
Total Assets
1,18,409.10
84,456.50
61,526.33
48,317.80
45,398.60
44,459.81
25,025.88
21,129.29
15,209.73

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 25
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Cash From Operating Activity
24,151.30
21,217.60
12,727.94
2,090.58
-1,614.15
6,971.78
3,175.54
3,903.08
3,782.07
PBT
7,593.40
8,049.30
-304.38
-6,153.68
-5,818.07
-255.67
-147.38
3,126.63
2,144.30
Adjustment
12,472.70
9,329.40
10,288.95
7,681.09
5,373.08
5,932.27
525.23
4.28
-51.65
Changes in Working Capital
4,517.70
4,350.30
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
24,583.80
21,729.00
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
0.00
Tax Paid
-432.50
-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
0.00
Extra & Other Items
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Cash From Investing Activity
-12,759.30
-11,809.00
-4,059.49
1,502.45
3,197.04
-4,568.00
-2,536.05
-4,159.53
-3,037.86
Net Fixed Assets
-22,122.20
-14,323.17
-9,854.71
-5,485.34
-5,209.42
-15,096.23
-1,718.25
-1,183.36
Net Investments
-9,948.90
-4,938.85
-3,481.74
-742.44
2,209.19
-2,982.66
-172.66
-2,630.60
Others
19,311.80
7,453.02
9,276.96
7,730.23
6,197.27
13,510.89
-645.14
-345.57
Cash from Financing Activity
-11,015.40
-9,978.50
-8,432.46
-3,087.84
-1,775.34
-2,407.48
-592.16
765.96
-1,401.21
Net Cash Inflow / Outflow
376.60
-569.90
235.99
505.19
-192.45
-3.70
47.33
509.51
-656.99
Opening Cash & Equivalents
695.30
1,267.90
1,015.33
508.88
719.07
728.42
670.72
153.12
805.37
Closing Cash & Equivalent
1,073.10
695.30
1,267.97
1,015.33
508.88
719.07
728.42
670.72
153.12

Financial Ratios

Consolidated /

Standalone
Description
Mar 25
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Book Value (Rs.)
239.70
50.15
-163.27
-156.69
1.97
152.48
179.63
182.71
103.03
ROA
7.16%
11.20%
-0.56%
-13.15%
-12.92%
-0.67%
0.68%
12.34%
10.91%
ROE
129.64%
0.00%
0.00%
0.00%
-195.40%
-3.66%
2.26%
41.73%
44.55%
ROCE
168.93%
0.00%
0.00%
-1434.91%
-79.48%
20.66%
4.40%
44.51%
40.00%
Fixed Asset Turnover
1.17
1.37
1.42
0.85
0.58
2.37
4.25
4.38
3.98
Receivable days
3.12
3.08
2.86
3.88
5.96
3.17
3.77
3.05
3.12
Inventory Days
3.26
3.22
3.35
5.10
7.51
2.54
2.53
2.75
3.20
Payable days
3492.46
3394.40
4058.91
7369.81
0.00
16.66
15.90
16.46
17.42
Cash Conversion Cycle
-3486.07
-3388.10
-4052.70
-7360.82
13.47
-10.94
-9.60
-10.66
-11.10
Total Debt/Equity
0.19
0.98
-0.36
-0.65
33.04
0.12
0.35
0.35
0.70
Interest Cover
2.48
2.91
0.90
-1.58
-1.68
0.87
0.74
8.57
6.28

Annual Reports:

FY 2025
FY 2024
FY 2023
FY 2022
FY 2021
FY 2020
FY 2019
FY 2018

News Update:


  • IndiGo, IDFC First Bank launch co-branded credit card
    18th Aug 2025, 17:23 PM

    This partnership reflects a shared commitment to delivering value, convenience, and everyday benefits to customers

    Read More
  • IndiGo to launch direct flights connecting Mumbai to Central Asian cities
    12th Aug 2025, 17:35 PM

    These new launches offer customers the perfect opportunity to plan their getaways on a wider network with IndiGo

    Read More
  • IndiGo commences construction work for new MRO facility in Bengaluru
    6th Aug 2025, 16:09 PM

    IndiGo had signed a memorandum of understanding with Bangalore International Airport for the allocation of land in May

    Read More
  • IndiGo signs agreement with ACL Airshop
    5th Aug 2025, 11:00 AM

    The agreement covers both cargo and growing passenger operations, marking ACL Airshop’s official expansion into the Indian subcontinent

    Read More
  • IndiGo extends codeshare agreement with Netherlands' carrier KLM
    31st Jul 2025, 16:22 PM

    Earlier this month, IndiGo started non-stop services from Mumbai to Amsterdam

    Read More
  • Interglobe Aviation reports 20% fall in Q1 consolidated net profit
    31st Jul 2025, 14:59 PM

    The total consolidated income of the company increased by 6.39% at Rs 21,542.60 crore for Q1FY26

    Read More
  • Interglobe Aviation - Quarterly Results
    30th Jul 2025, 16:09 PM

    Read More
  • IndiGo, The Singapore Tourism Board sign initial pact to boost tourism, travel
    29th Jul 2025, 16:39 PM

    The collaboration is the first memorandum of understanding with an Indian airline, and IndiGo's first with a national tourism board

    Read More
  • IndiGo launches daily Kolkata-Hindon flights
    21st Jul 2025, 12:11 PM

    This development offers convenient travel options for millions of residents in Ghaziabad, Noida, East and Central Delhi, and parts of Western Uttar Pradesh

    Read More
  • IndiGo inks codeshare agreement with Jetstar
    15th Jul 2025, 18:30 PM

    The agreement will allow the company to place its code on Jetstar operated routes to Australia and New Zealand, providing a convenient option for company’s customers connecting via Singapore, Bangkok and Phuket

    Read More
  • IndiGo commences direct flights between Mumbai, Adampur
    8th Jul 2025, 10:51 AM

    This new route is part of IndiGo’s strategy to enhance connectivity between key regional hubs and tier-2 cities

    Read More
  • IndiGo partners with Infiniti Software Solutions to modernize travel booking
    4th Jul 2025, 17:20 PM

    The company has adopted GroupRM -- Infiniti’s advanced group revenue management platform, to modernize, automate and enrich the travel booking experience for its group customers

    Read More
  • InterGlobe Aviation launches direct flights between Mumbai, Amsterdam
    3rd Jul 2025, 14:22 PM

    The new Mumbai-Amsterdam service will operate thrice weekly with IndiGo’s Boeing 787-9 Dreamliner aircraft

    Read More
  • IndiGo reports passenger load factor of 85% in May
    25th Jun 2025, 15:51 PM

    The company had reported PLF of 86.9% during the month of April 2025

    Read More
  • IndiGo to launch direct flights from Hindon to 8 cities across India
    20th Jun 2025, 15:42 PM

    Hindon marks IndiGo’s 93rd domestic and 136th overall station and is the second airport that the airline connects in the NCR

    Read More
  • IndiGo to unveil direct flights from Delhi to Jorhat, Tiruchirappalli
    17th Jun 2025, 10:52 AM

    The introduction of these flights will further bolster the airline’s domestic connectivity

    Read More
  • IndiGo commences operations on routes connecting Bhubaneswar with Abu Dhabi, Visakhapatnam
    12th Jun 2025, 16:30 PM

    The newly launched flights will strengthen regional as well as international connectivity from Odisha

    Read More
  • IndiGo launches direct flights to Almaty, Tashkent, Tbilisi
    11th Jun 2025, 10:59 AM

    Starting July 1, 2025, IndiGo will commence operations from Mumbai to Almaty, followed by flights to Tashkent from August 01, 2025, and to Tbilisi from August 02, 2025

    Read More
  • IndiGo launches ‘Getaway Sale’
    6th Jun 2025, 10:22 AM

    During the ‘Getaway Sale’, customers can book all-inclusive one-way domestic fares starting from Rs 1,199 and international fares from Rs 4,599

    Read More
  • IndiGo, Garuda Indonesia sign bilateral codeshare agreement
    4th Jun 2025, 18:06 PM

    Customers will benefit from a single ticket booking experience, reducing travel complexities and enhancing overall convenience

    Read More
  • IndiGo signs MoU with Airbus
    2nd Jun 2025, 10:11 AM

    This strategic move will enable IndiGo to spread its wings further and expand its long-haul international network, connecting Indian metros to different parts of the world

    Read More
  • IndiGo signs MoU with Bangalore International Airport
    31st May 2025, 14:59 PM

    Under the agreement, BIAL will allocate around 31 acres of land to IndiGo for development of maintenance, repair and overhaul infrastructure to support the airline’s expanding fleet

    Read More
  • IndiGo to commence non-stop flight between Delhi and Jorhat from mid-September
    31st May 2025, 14:20 PM

    The company has planned to enhance air connectivity to other locations in Assam

    Read More
  • InterGlobe Aviation reports 62% jump in Q4 consolidated net profit
    22nd May 2025, 12:48 PM

    The total consolidated income of the company increased by 24.82% at Rs 23097.50 crore for Q4FY25

    Read More
  • IndiGo to operate direct flights from Mumbai to Manchester, Amsterdam in July
    22nd May 2025, 10:23 AM

    Both services will be operated thrice a week and complimentary hot meals will be offered to the passengers on these routes

    Read More
  • IndiGo reports passenger load factor of 86.9% in April
    21st May 2025, 18:02 PM

    The company had reported PLF of 84.6% during the month of March 2025

    Read More
  • IndiGo rolls out discounted fares and add-ons with Plan Ahead Sale
    16th May 2025, 17:00 PM

    The offer is valid for bookings made between May 14, 2025 and May 18, 2025, for travel between June 1, 2025 and September 15, 2025

    Read More
  • InterGlobe Aviation commences daily flights between Mumbai-Fujairah
    16th May 2025, 12:00 PM

    This marks IndiGo’s fifth destination with direct connectivity in the UAE after Abu Dhabi, Dubai, Sharjah, and Ras Al Khaimah

    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.