Skip to content
Company Terminals IPO Intel Calculators Gold Desk Research Services Roadmap Pricing Get started →
The $13 Billion Machine: Inside the Macro-Economics of the 2026 FIFA World CupAlibaba share price is up 16% today. what next for Baba stock?IPO Allotment status check online by PAN number 2025UnitedHealth (UNH Stock): You should stay away from itQ4 results live updates: Adani Group companies in focusThe $13 Billion Machine: Inside the Macro-Economics of the 2026 FIFA World CupAlibaba share price is up 16% today. what next for Baba stock?IPO Allotment status check online by PAN number 2025UnitedHealth (UNH Stock): You should stay away from itQ4 results live updates: Adani Group companies in focus

InterGlobe Aviation Ltd

INDIGO · Airline · INE646L01027

Analyst mean 1.72 · 25 analysts · 90% bullish
₹4,973.00
Close 2026-09-01 · Balanced risk
Price
₹4,973.00
Mkt cap
₹1.92L cr
Book value
₹180.1
Consolidatedstandalone figures are read separately and never mixed into these tables
What this company actually does

A plain-language read of the business, how it actually earns, where the edge is, and the economics of every reported segment — taken from the annual report and investor presentation, not a one-line industry label.

  • Business model in plain language
  • The revenue engine — what actually generates cash
  • Segment revenue, PBIT, margin and capital employed
  • Operating KPIs — volumes, capacity, utilisation
Live once this company's filings, calls and disclosures have been read.

Price in context split-adjusted

1M
-5.3%
6M
+14.7%
1Y
-10.9%
-10.9% CAGR
3Y
+107.1%
27.5% CAGR
5Y
+157.0%
20.8% CAGR
From high
-17.0%
worst -53%
Close 50-DMA 200-DMA own P/E band (median ±1σ)
Trading at 37.8x against its own 10-year median of 24.2x1.1σ above its usual range. This compares the company with its own history, not with other companies.

Numbered markers are corporate actions and, once the filings are read, capital and governance events. Prices are split-adjusted so the series is continuous.

What you must understand

The three to six things that actually matter about this company, each with the exact filing and note it came from — never a fact without the context that makes it meaningful.

  • Reported profit vs operating profit
  • Management narrative vs the numbers
  • Standalone vs consolidated divergence
  • Audit opinion vs headline optimism
Live once this company's filings, calls and disclosures have been read.

Reading the Statements forensic interpretation

What the numbers mean when read together — computed from the filings, not a score.

Profit fell while revenue grew

Over the last year profit declined 171.7% even as revenue grew 9% — margins are compressing, and any premium being paid rests on a year that moved backwards on the bottom line.

Why this reading: Flagged because the pattern is clear, material, and not explained by the visible numbers — the kind of thing worth understanding before anything else.

Full read

Trailing revenue ₹89,049 cr (up 9%) but trailing profit ₹-4,808 cr (down 171.7%). Rising sales with falling profit points to cost inflation not passed through, mix shift to lower-margin lines, or one-off gains in the base year.

Cash is running well behind profit this year

Operating cash is -980% of trailing profit. On its own this can be working-capital timing in a growth year — worth watching whether it persists.

Why this reading: Kept at caution, not flagged: it is a single-year gap and the multi-year cash record does not (yet) show a repeated shortfall. One soft year is not a verdict.

Full read

Operating cash ₹23,470 cr vs trailing profit ₹-2,394 cr. A one-year gap below 0.5 is often growth working capital; it becomes a real concern only if it recurs.

Net margin compressing

Net margin has narrowed from 2.3% to -5.4% year-on-year — profitability per rupee of sales is shrinking.

Why this reading: Noted with caution — worth watching, but not yet conclusive on its own. Business has ups and downs; one soft reading is not a verdict.

Full read

Quarter net margin -5.4% vs 2.3% four quarters earlier. Sustained compression signals pricing pressure, cost inflation, or mix deterioration.

Borrowing while holding investments

Borrowings rose 52% over two years while the company also carries ₹27,675 cr in investments. Why borrow at interest while parking money elsewhere is a fair question.

Why this reading: Noted with caution — worth watching, but not yet conclusive on its own. Business has ups and downs; one soft reading is not a verdict.

Full read

Borrowings moved to ₹77,749 cr from ₹51,280 cr. Simultaneous large investments can be legitimate treasury management, or a sign that reported cash is not freely available.

Borrowing is funding real capacity

Debt rose over 3 years, and most of it (108%) has turned into fixed assets and projects under construction — the borrowing is building the business.

Why this reading: A positive signal: leverage taken on is visibly becoming productive capacity, not disappearing.

Full read

New borrowing ₹32,889 cr largely matched by an asset build of ₹35,537 cr. Debt that funds capacity is a different thing from debt that funds nothing.

Generates free cash

Free cash flow is positive and consistent — the business funds itself after capex.

Why this reading: A positive signal in the numbers, shown for balance alongside the concerns.

Full read

Latest free cash flow ₹21,767 cr. Negative in only 1 of 10 years. A self-funding business needs less external capital and dilutes less.

Where the return on equity comes from

ROE of -143.1% breaks into a -4.5% net margin, 1.63x asset turnover, and 19.51x leverage.

Why this reading: Surfaced for context, not as a concern — it only becomes meaningful if it persists or pairs with other signals.

Full read

ROE -143.1% = net margin -4.5% × asset turnover 1.63x × equity multiplier 19.51x. Reading ROE through its three drivers shows whether returns are built on pricing power (margin), capital efficiency (turnover), or borrowing (leverage).

Forensic modelscomputed from the filed statements

Every score below is calculated here from the reported numbers — none of it is asserted. Open the notebook at the foot of the section to see each formula with this company's figures in it.

Altman Z″

Needs current assets and current liabilities.

Piotroski F

3 / 8 1 not testable
  • Profitable this year
  • Operating cash positive
  • Return on assets improved
  • Cash exceeds profit
  • Leverage reduced
  • Liquidity improved
  • No share dilution
  • Margin improved
  • Assets working harder
What is this, and how do I read it?

Piotroski F-Score — fundamental momentum — Joseph Piotroski, University of Chicago, 2000, in a study of whether accounting signals could improve returns among cheap stocks.

Nine yes-or-no tests across profitability, leverage and operating efficiency. Each pass scores one. It asks a narrow question: is this business getting better or worse on its own terms, year over year?

Profitability (4 tests)
Positive profit, positive operating cash, improving return on assets, and cash exceeding profit. The last is the quality test — profit that outruns cash is the one to question.
Leverage and liquidity (3 tests)
Falling debt, improving current ratio, no new shares issued. Growth funded by dilution scores zero here.
Operating efficiency (2 tests)
Improving margin and improving asset turnover.

How to read it7 or more suggests improving fundamentals; 3 or fewer suggests deterioration. It measures direction, not quality — a weak company improving can score higher than a strong one holding steady.

Where it failsA single year of comparison, so one unusual year distorts it. Says nothing about valuation, competitive position or management. Piotroski designed it to rank already-cheap stocks, not to judge a company in isolation.

Beneish M

Needs trade receivables, current assets, other expenses.

Cash vs profit

21.78× 10-year cumulative

Accruals are -20.5% of assets. Free cash flow negative in 1 of 10 years.

DuPont — return on equity FY2026

Net margin-2.8%× Asset turnover0.62×× Leverage19.51×= ROE-34.3%
What is this, and how do I read it?

DuPont decomposition — Devised inside the DuPont Corporation in the 1920s and still the standard way to read a return on equity.

Splits return on equity into its three sources, so the same headline number can be traced to very different businesses.

Net margin
What the company keeps from each rupee of sales. High margin points to pricing power or a genuine cost advantage.
Asset turnover
Sales generated per rupee of assets. High turnover points to efficiency — a retailer earns this way, a utility never will.
Leverage (equity multiplier)
Assets divided by equity. This multiplies whatever the first two produce, in both directions.

How to read itA 20% ROE built on margin and turnover is a different proposition from a 20% ROE built on 3× leverage. The first survives a downturn; the second amplifies it.

Where it failsA single year. Negative equity makes it meaningless. Leverage is structural for lenders, so the third term carries no signal there.

Leverage & coverage FY2026

Debt / equity11.15×
Interest coverage0.67×
ROCE5.0%

Capital that builds FY2023 → FY2026

Capital deployed+128%
Revenue produced+56%
Still in CWIP₹59 cr

Capital is going in far faster than revenue is coming out. For a business mid-build that is expected — the test is whether it converts.

The formula notebook — every number above, worked out
Cash vs profit cumulative operating cash flow ÷ cumulative net profit ₹99,877 cr ÷ ₹4,586 cr, over 10 years 21.78× Above 1.0 means cash exceeds reported profit — the healthier reading.
Accruals (Sloan) (net profit − operating cash flow) ÷ average total assets (₹-2,394 − ₹23,470) cr ÷ average assets -20.5% Negative means cash exceeded profit — the healthier reading. Positive above ~10% is where accruals start to dominate earnings.
DuPont — return on equity net margin × asset turnover × leverage -2.8% × 0.62 × 19.51 -34.3% Splits ROE into whether returns come from operations or from borrowing.
Interest coverage EBIT ÷ finance cost ₹3,984 cr ÷ ₹5,944 cr 0.67× How many times operating profit covers the interest bill.
Debt to equity borrowings ÷ net worth ₹77,749 cr ÷ ₹6,971 cr 11.15× Read against the sector — infrastructure carries more than software.
Capital that builds growth in fixed assets + CWIP, against growth in revenue capital +128% vs revenue +56%, FY2023 to FY2026 72pp gap Money going in far faster than revenue coming out. For an incubator this is expected — the test is whether it eventually converts.

Going deepersame statements, harder questions

Montier C-Score

Needs more balance-sheet detail (only 3 of 6 flags testable).

Return on invested capital FY2026

ROIC3.5%
On new capital since FY2023 1.8%
Capital employed₹84,720 cr

NOPAT over equity plus debt less cash, at a notional 25% tax. Incremental ROIC is the return on money put in since then — the number that decides whether growth creates value or consumes it.

What is this, and how do I read it?

Return on invested capital, and incremental ROIC — Standard in corporate finance; the incremental form was popularised by Michael Mauboussin as the test of whether growth creates value.

ROIC measures what the business earns on all the capital it employs — equity plus debt, less cash. Incremental ROIC asks a sharper question: what has it earned on the money put in since a chosen year?

NOPAT
Operating profit after a notional tax charge, so the figure is independent of how the company is financed. We use 25%.
Invested capital
Equity plus borrowings less cash — the money actually at work.
Incremental ROIC
Change in NOPAT divided by change in invested capital. If it sits below the cost of capital, growth is destroying value however fast revenue rises.

How to read itROIC comfortably above the cost of capital — call it 11–13% in India — means growth compounds. Below it, growth consumes. Incremental below headline means recent investment is earning less than the legacy business.

Where it failsDistorted in the year of a large acquisition. Understated for companies mid-build, where capital is deployed but capacity has not yet been commissioned — an incubator will look poor until it does not.

Earnings quality ladder FY2026

Cash ÷ EBITDA1.95×
Cash ÷ profit-9.80×
Free cash ÷ profit-9.09×

Read downward. Cash can cover EBITDA and still not survive capex — the third rung is where a capital-hungry business shows itself.

What is this, and how do I read it?

The earnings quality ladder — Not a named model — the standard sequence an analyst walks when testing whether reported profit is real.

Three ratios read in order, each stricter than the last.

Cash ÷ EBITDA
Does operating profit arrive as cash? Below 0.8 points to working capital absorbing it.
Cash ÷ profit
Does bottom-line profit arrive as cash? Below 1.0 persistently is the classic warning.
Free cash ÷ profit
Does anything survive capex? This is where capital-hungry businesses reveal themselves — a company can pass the first two and still never generate spendable cash.

How to read itRead downward. Each rung failing where the one above passed tells you exactly where the cash is going.

Where it failsA single year of heavy capex depresses the third rung legitimately. Judge it across a cycle.

What the price implies

-2.4% free cash flow growth, every year for ten years

The growth rate that makes today's market value equal the discounted cash flows, at a 11.5% discount rate and 4.0% terminal growth. Not a forecast — the arithmetic of what is already in the price. Compare it with what the business has actually delivered.

What is this, and how do I read it?

Reverse DCF — the growth already in the price — A standard inversion of discounted cash flow, used to avoid the forecasting problem entirely.

Instead of forecasting cash flows and deriving a value, it takes today's market value as given and solves for the growth rate that would justify it. The output is not a view — it is the arithmetic of what the market is currently assuming.

Discount rate
The return required for the risk taken. We use 11.5%, roughly the long-run cost of equity in India.
Terminal growth
Growth beyond the explicit ten years. We use 4%, near long-run nominal GDP.
The output
The free-cash-flow growth rate, every year for a decade, that makes the discounted total equal today's market value.

How to read itCompare it with what the business has actually delivered. A price implying 30% a year against a decade of 15% is a demanding assumption; the reverse is a modest one.

Where it failsUseless when free cash flow is negative or unusually depressed, which is common mid-capex. Highly sensitive to the discount rate — a point either way moves the answer materially.

Cost of debt FY2026

Interest ÷ average borrowings8.22%
Average borrowings₹72,280 cr

Against a policy rate near 6%, most sound Indian corporates borrow between 7% and 10%.

What is this, and how do I read it?

Cost of debt — Interest expense over average borrowings — the effective rate the company actually pays.

What the lenders charge, which is a market verdict on credit quality that no rating agency delay affects.

Well below the policy rate
Suggests interest is being capitalised into assets rather than expensed, or that funding comes from related parties on non-market terms.
Near the policy rate plus a normal spread
Ordinary bank funding. Nothing to explain.
Well above
Lenders are pricing risk the equity market may not yet be.

How to read itAgainst a policy rate near 6%, most sound Indian corporates borrow between 7% and 10%. Read the direction over years as much as the level.

Where it failsUnderstated where a large share of interest is capitalised into projects under construction. Not meaningful for lenders, where interest is cost of goods.

Published screening frameworksrules applied, not opinions quoted

Each framework below is a set of stated, mechanical criteria from published work, run against this company's own filed numbers. Passing or failing a screen is not a verdict — different frameworks disagree by design, and that disagreement is itself informative.

Graham — defensive investor

0 / 2
  • Debt below net worth ₹77,749 cr vs ₹6,971 cr
  • Positive earnings every year 5 of 10 years

Benjamin Graham's stated criteria for a defensive stock, applied to the filed numbers. A company failing several is not disqualified — Graham designed these to be deliberately strict.

Greenblatt — magic formula

0 / 1
  • Return on capital above 20% 4.7%

Two ratios only: what the business earns on its capital, and what you pay for those earnings. Designed to be ranked across a universe rather than read in isolation.

O'Neil — CAN SLIM growth tests

0 / 4
  • Annual earnings growth above 25% -133%
  • Revenue growth above 20% 5%
  • Return on equity above 17% -34.3%
  • Share count not expanding equity capital ₹387 cr

The fundamental half of William O'Neil's framework. The market and leadership components are judgement calls and are not scored here.

Quality — compounder tests

1 / 4
  • Cash conversion above 0.9× 21.78× over 10 years
  • ROCE above 15% 5.0%
  • Interest covered more than 4× 0.67×
  • Debt below half of equity 11.15×

The characteristics long-term holders commonly look for: cash-backed earnings, high returns on capital, and debt that never forces a decision.

The page in pictures

Revenue and what it leaves behind

Bars are revenue; the line is net margin. Revenue rising while the line falls is the shape worth noticing.

FY19 · 28,497FY19FY20 · 35,756FY20FY21 · 14,641FY21FY22 · 25,931FY22FY23 · 54,446FY23FY24 · 68,904FY24FY25 · 80,803FY25FY26 · 84,962FY26
Revenue (₹ cr)Net margin %

Where the year's cash went — FY2026

Operating cash first, then what the business spent and raised.

23,470Operating cash−1,943Investing−21,276Financing

Quality over time

One year is a snapshot. These are the two lines that matter across a cycle.

282.1-23-49FY19FY20FY21FY22FY23FY24FY25FY26
Cash ÷ profit (×)ROCE (÷10)

Where cash gets stuck

Rising debtor or inventory days against flat sales is the earliest visible sign of stress.

5.24.43.62.8FY19FY20FY21FY22FY23FY24FY25FY26
Debtor daysCash cycle
Growth & valuation workspace

Set your own assumptions and watch the numbers move. A scenario calculator — the outputs are the arithmetic of your inputs.

User-driven scenario tool. Implied value and CAGR follow only from the assumptions you set — not a FinMinutes forecast, recommendation, or target price.

Valuation & quality

One canonical set of figures — the same numbers used everywhere else on this page and on the screener.

How it is fundedLeverage and what is returned to shareholders.
Book value / share
₹180.1

Ownership & Skin in the Game

How the register has moved over recent quarters — the direction matters more than the level.

Promoter ― 0.01
Sep '2541.58% Dec '2541.58% Mar '2641.57% Jun '2641.57%

Promoter held steady from 41.58% to 41.57% across these quarters.

FII ▼ 8.12
Sep '2528.44% Dec '2524.99% Mar '2621.64% Jun '2620.32%

FII trimmed from 28.44% to 20.32% across these quarters.

MF ▲ 7.05
Sep '2517.23% Dec '2520.73% Mar '2624.01% Jun '2624.28%

MF rose from 17.23% to 24.28% across these quarters.

Other ▲ 1.08
Sep '2512.75% Dec '2512.70% Mar '2612.78% Jun '2613.83%

Other rose from 12.75% to 13.83% across these quarters.

Working capital12-year series

Where cash gets stuck. A rising inventory or debtor line against flat sales is the earliest sign of trouble in the numbers.

MeasureFY2019FY2020FY2021FY2022FY2023FY2024FY2025FY2026
Debtor days
How long customers take to pay
53553333
Cash conversion cycle
Debtor + inventory − payable days
53553333
Working capital days-64-147-416-287-141-144-123-129
ROCE %
Return on capital employed
0.0%5.0%-14.0%-13.0%7.0%24.0%17.0%5.0%
Trends

The shape of the business over time (annual) — read the direction, not the single print.

Revenue (₹ cr)
FY202114.6kFY202225.9kFY202354.4kFY202468.9kFY202580.8kFY202685.0k
Net profit (₹ cr)
FY2021-5.8kFY2022-6.2kFY2023-306FY20248.2kFY20257.3kFY2026-2.4k

Annual Profit & Loss ₹ cr

LineFY2021FY2022FY2023FY2024FY2025FY2026
Revenue from operations14,64125,93154,44668,90480,80384,962
Other income1,0377261,4352,3273,2952,755
Depreciation4,6995,0695,1036,4268,68010,808
Finance cost2,1702,3863,1684,2085,1245,944
Profit before tax-5,818-6,154-3048,0497,593-1,960
Net profit (owners)-5,806-6,162-3068,1727,258-2,394
EPS (₹)-150.85-159.94-7.93211.73187.84-61.87

Exceptional items, total income and EBITDA are read from the filed statements.

Quarterly Financials ₹ cr

MetricSep 2024Dec 2024Mar 2025Jun 2025Sep 2025Dec 2025Mar 2026Jun 2026
Revenue16,97022,11122,15220,49618,55523,47222,43824,584
Expenses15,33816,93216,06215,27017,97618,10421,62821,317
Other Income7898829461,0461,044-4781,1421,030
Depreciation2,0882,2262,4912,5662,6402,7822,8202,970
Profit before tax-9072,5273,1692,311-2,482562-2,352-238
Net Profit-9872,4493,0682,176-2,582549-2,537-238
EPS-25.5463.3879.3856.31-66.7914.22-65.60-6.14

Balance Sheet ₹ cr, annual

ItemFY2021FY2022FY2023FY2024FY2025FY2026
Equity Capital385385386386386387
Reserves-274-6,373-6,6381,6108,9826,584
Borrowings29,86036,87844,86051,28066,81077,749
Fixed Assets18,81721,28427,65836,15451,78263,157
CWIP72125211359
Investments7,3398,10611,55816,54626,09327,675
Total Assets43,05145,96359,17082,224115,844136,002

Cash Flow ₹ cr

LineFY2021FY2022FY2023FY2024FY2025FY2026
Cash from operations-1,6142,09112,72821,21824,15123,470
Cash from investing3,1791,504-4,043-11,812-12,758-1,943
Cash from financing-1,775-3,088-8,432-9,979-11,015-21,276
Free cash flow-2,0351,75012,16320,12022,55821,767
Net change in cash-210506253-573378251

Cash from operations is the number profit has to answer to. Free cash flow is what remains after the business pays for its own growth.

From the filings, calls & disclosures

The part no one reads: the auditor's opinion, the contingent liabilities buried in the notes, the covenants, and the claims in the deck placed beside the figures that test them.

  • Buried in the footnotes — what the notes disclose and the summary does not
  • Risk register — every dispute, probe and contingent liability with its amount
  • Audit & governance — opinion type, emphasis of matter, going concern, subsidiary coverage
  • Guidance & forward view
  • Narrative vs numbers
  • Segment intelligence
Live once this company's filings, calls and disclosures have been read.
The analyst grilling

Where analysts pressed management on the earnings call, and exactly how management answered — the questions that were hardest to answer are usually the ones that matter.

  • The question, and who asked it
  • Management's answer, in their own framing
Live once this company's filings, calls and disclosures have been read.

Scorescomputed here, not asserted

Each score is built from disclosed evidence against a fixed rubric. Open a card to see exactly which tests passed and which did not — a score you cannot audit is worth nothing.

Capital discipline

5.0 / 10 5 of 10 points
How this was scored
  • Profit converts to cash — 21.78× over 10 years
  • Free cash flow not persistently negative — 1 of 10 years negative
  • Capital converts into revenue — capital +128% vs revenue +56%
  • Interest comfortably covered — 0.67×
DISCLAIMER: FinMinutes is a financial data and analytics platform, not a registered investment adviser. Everything here is for educational and informational purposes. Forensic interpretations are computed from disclosed data and are not recommendations. Do your own due diligence.
Chat on WhatsApp