InterGlobe Aviation Limited
INDIGO · Airlines · NSE
₹4,634
Current Market Price
Fair Value (DCF)
₹3,748
Margin of Safety
-19.1%
Updated just now
YieldIQ Score
56/100
Piotroski F-Score
6/9
Economic Moat
Narrow
Confidence
19%
ROE
77.5%
Debt/Equity
0.00
WACC
10.4%
Market Cap
₹1.79 Lakh Cr
Quality & Valuation
Neutral model outputs — no recommendations.
ROCE
15.5%
Return on capital employed
EV / EBITDA
17.2×
Enterprise multiple
Debt / EBITDA
4.7×
Leverage vs earnings
Interest Coverage
2.5×
EBIT covers interest
Current Ratio
1.48×
Short-term liquidity
Asset Turnover
0.73×
Revenue per ₹ of assets
Revenue CAGR (3Y)
16.6%
3-year revenue growth
Revenue CAGR (5Y)
42.2%
5-year revenue growth
DCF Scenario Analysis
vs CMP ₹4,634.3
Bear case
₹1,929.2
MoS -140.2%
Base case
₹3,747.5
MoS -23.7%
Bull case
₹5,260.48
MoS +11.9%
Ratio Trends
INDIGO · last 8 annual periods
ROE
77.5%
ROCE
28.0%
Operating Margin
—
Debt / Equity
7.13×
PE
80.4×
EV / EBITDA
9.5×
Historical Financials
INDIGO · Annual, last 5 years· amounts in ₹Cr unless noted
| Metric | 2021 | 2022 | 2023 | 2024 | 2025 | CAGR |
|---|---|---|---|---|---|---|
| Revenue | ₹14.6K Cr | ₹25.9K Cr | ₹53.6K Cr | ₹67.4K Cr | ₹77.6K Cr | +51.7% |
| EBITDA | — | ₹1273 Cr | ₹7919 Cr | ₹18.6K Cr | ₹21.4K Cr | +102.4% |
| EBIT | ₹-3676 Cr | ₹-3796 Cr | ₹1838 Cr | ₹2870 Cr | — | — |
| PAT | ₹-5806 Cr | ₹-6162 Cr | ₹919 Cr | ₹8173 Cr | ₹7258 Cr | — |
| EPS (diluted) | ₹-150.89 | ₹-160.01 | ₹23.81 | ₹49.03 | — | — |
| CFO | ₹-1614 Cr | ₹2091 Cr | ₹12.7K Cr | ₹21.2K Cr | ₹24.2K Cr | — |
| CapEx | — | — | — | — | ₹-1605 Cr | — |
| FCF | — | — | — | — | ₹22.5K Cr | +0.0% |
| Total Assets | — | ₹46.0K Cr | ₹59.2K Cr | ₹82.2K Cr | ₹115.8K Cr | +26.0% |
| Total Debt | — | — | ₹2252 Cr | ₹1892 Cr | ₹66.8K Cr | +133.4% |
| Shareholders' Equity | — | — | ₹-6247 Cr | ₹1996 Cr | ₹9368 Cr | — |
CAGR computed across the visible window. Signs reverse if start value is zero or negative.
Peer Comparison
INDIGO vs 5 closest peers by market-cap band
| Peer | MoS | Score | Verdict | ROE | PE |
|---|---|---|---|---|---|
| ABB ABB | — | — | Pending | 21.3% | 65.7× |
| CUMMINSIND CUMMINSIND | — | — | Pending | 26.4% | — |
| SIEMENS SIEMENS | — | — | Pending | 15.9% | — |
| POWERINDIA POWERINDIA | — | — | Pending | 9.1% | — |
| POLYCAB POLYCAB | — | — | Pending | 20.4% | — |
Click a ticker to view its fair-value analysis.
Dividend History
5 ex-dividend events on file. Source: NSE corporate-actions feed.
Total paid (5Y)
₹10.00/sh
Last payout
2025-08-13
₹10.00
Peak payout
₹34.00
Trailing yield
0.22%
Amounts parsed from NSE subject lines; percent-of-face-value declarations are not converted and shown as missing.
AI Analysis Summary
Model-generated description of metrics. Not investment advice. InterGlobe Aviation Limited (INDIGO.NS) trades at 4634.30 vs a model fair value of 3747.50, a gap of -19.1%. Piotroski F-score: 6/9. Moat...
Read full AI analysis →Reverse DCF
Market-implied growth
What FCF growth is priced in →
Risk Analysis
Volatility & drawdown
Risk profile of INDIGO →
DuPont
ROE decomposition
Why ROE is what it is →
Technicals
RSI, MACD, MAs
Reference indicators →
News & Filings
Recent activity
BSE filings + news for INDIGO →
Compare
Head-to-head with peers
Compare INDIGO side by side →
Run Full Interactive Analysis
Interactive DCF sliders, sensitivity heatmap, peer comparison, and more.
Analyse INDIGONow →Model estimates using publicly available data. Not investment advice. YieldIQ is not registered with SEBI as an investment adviser or research analyst. Past performance does not guarantee future results.