InterGlobe Aviation Limited
INDIGO · Airlines · NSE
₹4,900
Current Market Price
Fair Value (DCF)
₹4,775
Discount to FV
-2.6%
Updated 3h ago
YieldIQ Score
35/100
Piotroski F-Score
6/9
Economic Moat
None
Confidence
53%
ROE
-34.3%
Debt/Equity
11.15
WACC
10.4%
Market Cap
₹1.89 Lakh Cr
Quality & Valuation
Neutral model outputs — no recommendations.
ROCE
17.4%
Return on capital employed
EV / EBITDA
15.5×
Enterprise multiple
Debt / EBITDA
8.2×
Leverage vs earnings
Interest Coverage
0.7×
EBIT covers interest
Current Ratio
1.51×
Short-term liquidity
Asset Turnover
0.62×
Revenue per ₹ of assets
Revenue CAGR (3Y)
9.5%
3-year revenue growth
Revenue CAGR (5Y)
27.8%
5-year revenue growth
DCF Scenario Analysis
vs CMP ₹4,900
Bear case
Margin of Safety -316.4%
Implied upside -76.0%
Base case
Margin of Safety -2.7%
Implied upside -2.6%
Bull case
Margin of Safety +26.8%
Implied upside +36.6%
Ratio Trends
INDIGO · last 9 annual periods
ROE
-34.3%
ROCE
17.4%
Operating Margin
—
Debt / Equity
11.15×
PE
—
EV / EBITDA
15.5×
Historical Financials
INDIGO · Annual, last 5 years· amounts in ₹Cr unless noted
| Metric | 2022 NSE_XBRL | 2023 NSE_XBRL | 2024 NSE_XBRL | 2025 yfinance | 2026 yfinance | CAGR |
|---|---|---|---|---|---|---|
| Revenue | ₹25.9K Cr | ₹53.6K Cr | ₹67.4K Cr | ₹80.8K Cr | ₹85.0K Cr | +34.5% |
| EBITDA | ₹1273 Cr | ₹7919 Cr | ₹18.6K Cr | ₹21.4K Cr | ₹14.7K Cr | +84.5% |
| EBIT | ₹-3796 Cr | ₹2827 Cr | ₹12.2K Cr | — | — | — |
| PAT | ₹-6162 Cr | ₹-306 Cr | ₹8173 Cr | ₹7258 Cr | ₹-2392 Cr | — |
| EPS (diluted) | ₹-160.01 | ₹-7.93 | ₹211.61 | — | — | — |
| CFO | ₹2091 Cr | ₹12.7K Cr | ₹21.2K Cr | ₹24.2K Cr | ₹23.5K Cr | +83.0% |
| CapEx | ₹-347 Cr | ₹-570 Cr | ₹-1103 Cr | ₹-1605 Cr | ₹-1710 Cr | — |
| FCF | ₹1744 Cr | ₹12.2K Cr | ₹20.1K Cr | ₹22.5K Cr | ₹21.8K Cr | +88.0% |
| Total Assets | ₹46.0K Cr | ₹59.2K Cr | ₹82.2K Cr | ₹115.8K Cr | ₹136.0K Cr | +31.2% |
| Total Debt | ₹36.9K Cr | ₹44.9K Cr | ₹51.3K Cr | ₹66.8K Cr | ₹77.7K Cr | +20.5% |
| Shareholders' Equity | ₹-5988 Cr | ₹-6247 Cr | ₹1997 Cr | ₹9368 Cr | ₹6971 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 | 27.9% | 52.8× |
 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
0.20%
Amounts parsed from NSE subject lines. Percent-of-face-value declarations are converted using the per-ticker face value (defaults to ₹10).
AI Analysis Summary
Model-generated description of metrics. Not investment advice. InterGlobe Aviation Limited (INDIGO.NS) trades at 4900.00 vs a model fair value of 4774.62, a gap of -2.6%. 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.