VRL Logistics enterprise value

Share price at each year-end

Tap a line for its trend	Currentlast 12M	FY26Mar 2026	FY25Mar 2025	FY24Mar 2024	FY23Mar 2023	FY22 and earlierAlpha Plus


4,548	—	—	—	—	FY22 and earlierEvery year the company has filed comes with Alpha Plus.
15.5	15.5	53.1	18.3	26.6
456	456	447	279	179
4,989	—	—	—	—
440	440	394	261	152
₹285.16	—	—	—	—

1,598	1,598	1,532	1,225	1,155
28.5%	28.5%	29.2%	22.8%	15.5%
0.09×	—	—	—	—

1.49×	—	—	—	—
7.28×	—	—	—	—
11.70×	—	—	—	—
14.02×	—	—	—	—
3,356	3,221	3,161	2,889	2,649
685	650	573	393	402
426	389	319	177	243
—	654	558	424	318
356	356	109	139	−94.1
—	332	101	119	−96.3
—	299	449	285	412

Open the chart

From the company's filings with NSE and BSE (Ind-AS), standalone. For information only, not investment advice.

alphave

VRLLOG₹260.00

VRL Logistics Limited

· Consumer Services

₹ CrorePeersTVSSCS TCI MAHLOG GATEWAY SHADOWFAX TCIEXP ALLCARGO NAVKARCORPMcap ₹4,548 Cr

HighlightsEnterprise Value Multiples Per ShareAnnuals · FY-end closes

In ₹ Crore except Per Share 12 Months Ending	FY23 31/03/2023	FY24 31/03/2024	FY25 31/03/2025	FY26 31/03/2026	Current/LTM TTM · last close
Market Capitalization	—	—	—	—	4,548.4
- Cash, Equiv & ST Investments	26.6	18.3	53.1	15.5	15.5
+ Total Debt	179.1	279.3	447.1	455.7	455.7
Enterprise Value	—	—	—	—	4,988.7
Net Debt (memo)	152.5	261.0	394.0	440.2	440.2
EV per Share	—	—	—	—	285.16

Total Capital	1,154.9	1,225.1	1,531.7	1,598.1	1,598.1
Total Debt/Total Capital	15.51	22.80	29.19	28.51	28.51
Total Debt/EV	—	—	—	—	0.09

EV/Sales	—	—	—	—	1.49
EV/EBITDA	—	—	—	—	7.28
EV/EBIT	—	—	—	—	11.70
EV/Free Cash Flow	—	—	—	—	14.02
Reference Items — Trailing FY Values
Sales	2,648.5	2,888.6	3,160.9	3,221.1	3,355.6
EBITDA	401.7	393.4	573.0	650.2	685.2
EBIT	242.5	177.3	319.3	389.2	426.5
Operating Cash Flow	318.3	423.9	557.8	654.4	—
Free Cash Flow	-94.1	139.2	108.9	355.8	355.8
FCFF (free cash flow to the firm)	-96.3	118.6	101.1	331.6	—
Capital Expenditure	412.4	284.8	448.9	298.6	—

Market Cap/EV/multiples pair each (split/bonus-adjusted) FY-end close with the latest filed share count; Current column uses the last close. Market Capitalization is a market-level figure — identical across Consolidated/Standalone (the accounting rows below differ). No consensus estimates → no Est columns. Click any row to chart it.

« ‹ › »Latest: FY26 · StandaloneFA Financial Analysis · alphave

Data & compliance. Descriptive financial information from official NSE/BSE filings — for information and education only, not investment advice, a recommendation, or a valuation. Standalone = parent entity; consolidated includes subsidiaries. Historical multiples pair each fiscal year's filed figures with that FY-end market close; the Current column uses the last close with the latest filed annuals. Figures are cross-verified via accounting identities and NSE×BSE agreement — XBRL cross-verified ✓ 95%.