Nifty
:
25082.30
Sensex
:
82253.46
-67.55 (-0.27%)
-247.01 (-0.30%)
Nifty
Sensex
:
:
25082.30
82253.46
-67.55 (-0.27%)
-247.01 (-0.30%)

SpiceJet Ltd.

Airlines

Rating :
43/99

BSE: 500285 | NSE: SPICEJET

NSE BSE
38.38
14-Jul-2025
  • Open
  • High
  • Low
  • Previous Close
  •  38.38
  •  38.5
  •  37.9
  •  38.33
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  3527022
  •  134587074
  •  38.5
  •  0

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 5,424.62
  • 86.31
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 6,053.64
  • N/A
  • -2.78

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 33.46%
  • 14.01%
  • 30.68%
  • FII
  • DII
  • Others
  • 11.85%
  • 3.38%
  • 6.62%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 3.01
  • -10.55
  • 2.37

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 0.25
  • -
  • -6.95

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -5.04
  • -14.71
  • -37.65

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • -

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • -23.27
  • -1.40
  • -1.22

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 4.73
  • -2.66
  • -10.11

Earnings Forecasts:

(Updated: 06-06-2025)
Description
2024
2025
2026
2027
Adj EPS
-6.39
-6.03
-4.37
-2.61
P/E Ratio
-6.01
-6.36
-8.78
-14.70
Revenue
6779
5965
6937
7785
EBITDA
-570
994
1133
1390
Net Income
-423
-773
-560
-334
ROA
-5.9
P/B Ratio
-1.16
-0.91
-1.60
-1.44
ROE
19.98
20.03
10.3
FCFF
-737
FCFF Yield
-6.78
Net Debt
5164
1775
1729
1367
BVPS
-33.01
-41.97
-24
-26.61

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 25
Mar 24
Var%
Dec 24
Dec 23
Var%
Sep 24
Sep 23
Var%
Jun 24
Jun 23
Var%
Net Sales
1,465.56
1,738.38
-15.69%
1,237.04
1,914.50
-35.39%
914.85
1,428.83
-35.97%
1,708.24
2,003.59
-14.74%
Expenses
1,392.54
1,973.40
-29.43%
1,424.72
2,145.41
-33.59%
1,290.44
1,872.21
-31.07%
1,659.37
1,738.13
-4.53%
EBITDA
73.02
-235.01
-
-187.68
-230.91
-
-375.59
-443.38
-
48.87
265.46
-81.59%
EBIDTM
4.98%
-13.52%
-15.17%
-12.06%
-41.05%
-31.03%
2.86%
13.25%
Other Income
492.48
636.34
-22.61%
417.19
242.14
72.29%
163.37
296.98
-44.99%
369.53
263.28
40.36%
Interest
57.41
101.88
-43.65%
60.74
126.45
-51.97%
88.41
114.34
-22.68%
87.91
122.80
-28.41%
Depreciation
166.35
172.57
-3.60%
148.49
183.55
-19.10%
157.63
188.69
-16.46%
172.31
208.31
-17.28%
PBT
341.74
126.87
169.36%
20.27
-298.78
-
-458.26
-449.43
-
158.19
197.63
-19.96%
Tax
0.00
0.00
0
0.00
0.00
0
0.00
0.00
0
0.00
0.00
0
PAT
341.74
126.87
169.36%
20.27
-298.78
-
-458.26
-449.43
-
158.19
197.63
-19.96%
PATM
23.32%
7.30%
1.64%
-15.61%
-50.09%
-31.45%
9.26%
9.86%
EPS
2.42
1.62
49.38%
0.16
-4.36
-
-3.57
-6.56
-
2.00
3.28
-39.02%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Net Sales
5,325.69
7,085.31
8,873.59
6,603.59
5,171.45
12,374.57
9,121.48
7,760.13
6,191.36
5,088.07
Net Sales Growth
-24.83%
-20.15%
34.38%
27.69%
-58.21%
35.66%
17.54%
25.34%
21.68%
 
Cost Of Goods Sold
49.19
70.62
2.16
65.79
17.62
12.68
13.89
3.21
0.02
0.00
Gross Profit
5,276.50
7,014.69
8,871.43
6,537.81
5,153.83
12,361.89
9,107.58
7,756.92
6,191.34
5,088.07
GP Margin
99.08%
99.00%
99.98%
99.00%
99.66%
99.90%
99.85%
99.96%
100.00%
100%
Total Expenditure
5,767.07
7,712.12
9,857.69
7,502.04
5,207.91
11,825.50
9,085.20
6,978.85
5,620.76
4,548.03
Power & Fuel Cost
-
2,996.10
4,782.87
2,956.30
1,539.60
4,630.24
3,456.30
2,441.31
1,861.46
1,395.55
% Of Sales
-
42.29%
53.90%
44.77%
29.77%
37.42%
37.89%
31.46%
30.07%
27.43%
Employee Cost
-
820.86
880.01
734.99
685.28
1,463.59
1,058.42
861.69
673.82
492.45
% Of Sales
-
11.59%
9.92%
11.13%
13.25%
11.83%
11.60%
11.10%
10.88%
9.68%
Manufacturing Exp.
-
2,463.91
2,685.02
2,840.66
2,404.47
4,165.84
3,852.46
3,121.06
2,579.65
2,200.26
% Of Sales
-
34.77%
30.26%
43.02%
46.50%
33.66%
42.24%
40.22%
41.67%
43.24%
General & Admin Exp.
-
481.63
481.88
455.01
457.64
550.00
389.70
316.45
275.22
254.77
% Of Sales
-
6.80%
5.43%
6.89%
8.85%
4.44%
4.27%
4.08%
4.45%
5.01%
Selling & Distn. Exp.
-
355.40
227.98
121.95
76.68
226.10
208.17
190.04
209.78
163.71
% Of Sales
-
5.02%
2.57%
1.85%
1.48%
1.83%
2.28%
2.45%
3.39%
3.22%
Miscellaneous Exp.
-
523.60
797.76
327.35
26.63
777.06
106.27
45.09
20.80
41.29
% Of Sales
-
7.39%
8.99%
4.96%
0.51%
6.28%
1.17%
0.58%
0.34%
0.81%
EBITDA
-441.38
-626.81
-984.10
-898.45
-36.46
549.07
36.28
781.28
570.60
540.04
EBITDA Margin
-8.29%
-8.85%
-11.09%
-13.61%
-0.71%
4.44%
0.40%
10.07%
9.22%
10.61%
Other Income
1,442.57
1,438.73
1,023.48
1,026.95
1,050.64
830.53
144.78
129.24
111.83
152.06
Interest
294.47
482.51
529.59
501.98
482.87
580.78
163.62
122.00
95.16
126.20
Depreciation
644.78
753.12
1,022.74
1,293.34
1,561.19
1,735.38
256.35
231.32
198.61
179.81
PBT
61.94
-423.71
-1,512.95
-1,666.81
-1,029.89
-936.57
-238.92
557.21
388.67
386.09
Tax
0.00
0.00
0.00
0.00
0.00
0.00
0.03
0.00
0.00
0.00
Tax Rate
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
-0.01%
0.00%
0.00%
0.00%
PAT
61.94
-422.82
-1,512.77
-1,744.08
-1,029.89
-936.57
-302.41
557.21
427.22
449.79
PAT before Minority Interest
62.77
-423.71
-1,512.95
-1,744.27
-1,029.89
-936.57
-302.41
557.21
427.22
449.79
Minority Interest
0.83
0.89
0.18
0.19
0.00
0.00
0.00
0.00
0.00
0.00
PAT Margin
1.16%
-5.97%
-17.05%
-26.41%
-19.91%
-7.57%
-3.32%
7.18%
6.90%
8.84%
PAT Growth
114.62%
-
-
-
-
-
-
30.43%
-5.02%
 
EPS
0.44
-2.99
-10.70
-12.34
-7.29
-6.63
-2.14
3.94
3.02
3.18

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Shareholder's Funds
-5,217.34
-5,850.31
-4,340.07
-2,604.24
-1,580.40
-349.96
-55.92
-612.60
-1,038.86
Share Capital
783.40
601.85
601.80
600.94
600.08
599.72
599.45
599.45
599.45
Total Reserves
-6,244.72
-6,458.05
-4,945.89
-3,213.01
-2,193.59
-955.91
-656.67
-1,212.05
-1,639.01
Non-Current Liabilities
2,591.49
3,617.03
5,282.19
6,185.36
7,900.76
1,523.20
977.66
1,132.78
1,260.12
Secured Loans
892.85
465.99
312.88
0.00
0.00
0.00
0.00
0.00
0.00
Unsecured Loans
-0.50
0.00
0.00
302.67
459.30
556.63
650.95
775.98
920.92
Long Term Provisions
149.82
162.69
277.56
279.22
628.48
428.98
249.92
289.73
263.40
Current Liabilities
9,099.26
10,004.19
8,612.63
7,770.57
6,540.19
3,631.41
3,097.51
2,470.43
2,625.45
Trade Payables
3,382.45
3,122.52
2,612.94
2,000.72
1,719.71
1,109.88
688.53
587.34
720.99
Other Current Liabilities
5,303.24
6,402.29
5,356.63
5,115.71
4,024.70
1,886.58
1,826.17
1,489.06
1,431.03
Short Term Borrowings
0.00
59.00
246.79
404.48
414.44
417.94
357.44
252.25
105.00
Short Term Provisions
413.56
420.38
396.27
249.67
381.35
217.01
225.38
141.79
368.43
Total Liabilities
6,472.17
7,770.58
9,554.56
11,351.69
12,860.55
4,804.65
4,019.25
2,990.61
2,846.71
Net Block
2,570.67
4,006.45
5,569.23
7,032.72
8,713.75
1,625.76
1,598.36
1,620.04
1,627.56
Gross Block
7,218.58
9,087.46
10,182.08
10,632.35
11,241.84
2,484.77
2,202.86
1,994.49
1,803.80
Accumulated Depreciation
4,647.91
5,081.01
4,612.85
3,599.63
2,528.09
859.01
604.49
374.45
176.25
Non Current Assets
3,962.15
5,629.49
7,388.43
8,765.37
10,646.79
3,423.23
3,078.58
2,279.37
2,166.42
Capital Work in Progress
7.24
20.41
6.34
5.84
0.00
0.00
0.00
0.00
0.00
Non Current Investment
0.03
0.03
0.02
0.06
0.05
0.02
0.02
0.02
0.00
Long Term Loans & Adv.
1,302.41
1,452.86
1,214.63
1,229.69
1,932.98
1,011.50
827.41
401.98
416.45
Other Non Current Assets
81.81
149.75
598.21
497.06
0.00
785.95
652.78
257.33
122.42
Current Assets
2,510.02
2,141.08
2,166.13
2,586.32
2,213.76
1,381.42
940.67
711.25
680.28
Current Investments
0.49
0.46
0.43
0.42
0.39
0.36
101.26
139.75
20.46
Inventories
172.00
162.83
150.87
167.29
181.59
141.32
141.87
98.55
66.55
Sundry Debtors
158.19
159.78
253.28
321.12
293.74
147.20
85.83
61.80
43.37
Cash & Bank
214.58
35.52
62.68
35.52
41.83
79.71
147.05
68.20
105.90
Other Current Assets
1,964.76
1,018.94
1,052.65
1,778.82
1,696.22
1,012.82
464.66
342.94
443.99
Short Term Loans & Adv.
1,053.68
763.56
646.21
283.16
280.86
112.98
162.30
214.90
318.77
Net Current Assets
-6,589.24
-7,863.11
-6,446.50
-5,184.25
-4,326.43
-2,249.99
-2,156.84
-1,759.19
-1,945.16
Total Assets
6,472.17
7,770.57
9,554.56
11,351.69
12,860.55
4,804.65
4,019.25
2,990.62
2,846.70

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Cash From Operating Activity
-595.87
120.36
1,003.70
228.31
1,784.06
455.53
1,035.51
479.21
711.17
PBT
-423.71
-1,512.95
-1,744.27
-1,029.89
-936.57
-238.92
557.21
388.67
386.09
Adjustment
297.81
1,193.51
1,884.20
1,600.30
2,920.06
856.61
681.52
333.40
472.60
Changes in Working Capital
-449.40
484.50
928.55
-379.52
-166.38
-156.41
-195.32
-416.82
-314.73
Cash after chg. in Working capital
-575.30
165.07
1,068.48
190.89
1,817.11
461.28
1,043.41
305.26
543.96
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-20.57
-44.70
-64.78
37.42
-33.05
-5.75
-7.90
8.12
-0.27
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
165.83
167.48
Cash From Investing Activity
35.83
511.53
-149.00
212.18
-165.50
-144.15
-825.09
-492.81
-274.64
Net Fixed Assets
1,875.95
1,114.92
450.11
606.67
-8,744.83
-260.65
-207.85
-190.41
Net Investments
-15.77
-0.68
0.03
-2.06
-0.10
100.90
38.48
-119.33
Others
-1,824.35
-602.71
-599.14
-392.43
8,579.43
15.60
-655.72
-183.07
Cash from Financing Activity
730.24
-610.14
-877.80
-436.74
-1,659.88
-363.75
-110.09
-43.35
-378.54
Net Cash Inflow / Outflow
170.20
21.76
-23.10
3.75
-41.32
-52.37
100.33
-56.95
58.00
Opening Cash & Equivalents
33.70
11.29
33.09
29.81
66.76
119.95
19.63
75.90
18.30
Closing Cash & Equivalent
203.11
33.70
11.29
33.09
29.81
66.76
119.95
19.63
75.90

Financial Ratios

Consolidated /

Standalone
Description
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Book Value (Rs.)
-69.71
-97.30
-72.19
-43.47
-26.56
-5.94
-0.95
-10.22
-17.34
ROA
-5.95%
-17.47%
-16.69%
-8.51%
-10.60%
-6.85%
15.90%
14.64%
15.80%
ROE
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
ROCE
0.00%
0.00%
0.00%
0.00%
-257.72%
-13.83%
75.90%
142.40%
301.89%
Fixed Asset Turnover
0.87
0.92
0.63
0.47
1.80
3.89
3.70
3.26
2.82
Receivable days
8.19
8.50
15.87
21.70
6.50
4.66
3.47
3.10
3.11
Inventory Days
8.62
6.45
8.79
12.31
4.76
5.67
5.65
4.87
4.77
Payable days
0.00
0.00
0.00
0.00
0.00
36.95
33.83
42.90
58.98
Cash Conversion Cycle
16.81
14.95
24.67
34.01
11.27
-26.62
-24.71
-34.93
-51.10
Total Debt/Equity
-0.21
-0.20
-0.25
-0.41
-0.69
-3.12
-22.77
-1.89
-1.18
Interest Cover
0.12
-1.86
-2.47
-1.13
-0.61
-0.85
5.57
5.49
4.56

Annual Reports:

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

News Update:


  • SpiceJet receives first two of 17 overhauled engines from StandardAero
    3rd Jul 2025, 15:00 PM

    With the receipt of the first two engines, SpiceJet expects a steady flow of additional engines in the coming months

    Read More
  • SpiceJet reports passenger load factor of 84% in May
    25th Jun 2025, 17:13 PM

    The PLF is a key indicator of the company’s performance, as it measures the average percentage of seats filled on airline’s aircraft fleet

    Read More
  • SpiceJet reports over two-fold jump in Q4 consolidated net profit
    16th Jun 2025, 11:20 AM

    The total consolidated income of the company decreased by 17.55% at Rs 1,958.05 crore for Q4FY25

    Read More
  • SpiceJet re-inducts Boeing 737 NG Plane
    10th May 2025, 10:21 AM

    Currently, the airline has an operational fleet of around 25 aircraft, including a few taken on wet lease

    Read More
  • SpiceJet commences Haj 2025 operations with inaugural flight from Gaya
    2nd May 2025, 17:51 PM

    The airline has inducted two wide-body Airbus A340 aircraft, each capable of accommodating 324 passengers

    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.