Company Valuation: Consolidated Construction Consortium Limited

Data adjusted to current consolidation scope
Fiscal Period: March 2021 2022 2023 2024 2025 2026
Market Cap 1 259 876.7 498.1 597.8 6,407 5,741
Change - 238.46% -43.18% 20% 971.74% -10.39%
Enterprise Value (EV) 1 14,252 15,365 15,599 1,919 5,696 5,311
Change - 7.81% 1.52% -87.7% 196.88% -6.77%
P/E -0.25x -0.62x -0.44x 0.09x 6.65x 7.26x
PBR -0.07x -0.16x -0.08x 2.17x 3.21x 2.06x
PEG - -0x 0x -0x -0.1x -0.4x
Capitalization / Revenue 0.13x 0.67x 0.36x 0.46x 3.52x 1.95x
EV / Revenue 7x 11.8x 11.2x 1.47x 3.13x 1.8x
EV / EBITDA -39.2x -27.1x -50.8x -0.32x -37.1x -26.4x
EV / EBIT -31.8x -24x -42.1x -0.32x -28.2x -23.8x
EV / FCF -2,530x -65.8x -185x -0.58x -7.91x -3.13x
FCF Yield -0.04% -1.52% -0.54% -172% -12.6% -32%
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 -2.58 -3.534 -2.825 16.88 2.155 1.769
Distribution rate - - - - - -
Net sales 1 2,037 1,306 1,393 1,308 1,820 2,947
EBITDA 1 -363.9 -567.3 -307.3 -5,919 -153.4 -201.3
EBIT 1 -448.3 -639.9 -370.6 -5,973 -201.7 -223.3
Net income 1 -1,028 -1,408 -1,126 6,726 876.4 790.2
Net Debt 1 13,993 14,488 15,101 1,321 -710 -430.1
Reference price 2 0.65 2.20 1.25 1.50 14.34 12.85
Nbr of stocks (in thousands) 3,98,511 3,98,511 3,98,511 3,98,511 4,46,759 4,46,759
Announcement Date 03/11/21 02/12/22 25/07/24 25/07/24 02/07/25 02/07/26
1INR in Million2INR
Estimates

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 7.32Cr
58.08x2.52x24.66x0.08% 8.42TCr
13.23x1.07x5.84x4.46% 7.11TCr
26.44x2.02x19.86x1.17% 5.64TCr
31.36x3.93x21.33x0.22% 5.34TCr
52.26x4.43x28.27x1.59% 4.54TCr
29.97x0.73x12.17x2.06% 3.68TCr
25.63x0.49x7.67x2.38% 3.2TCr
22.95x1.48x14.24x0.21% 2.99TCr
4.78x0.3x5.8x5.97% 2.83TCr
Average 29.41x 1.89x 15.54x 2.02% 4.38TCr
Weighted average by Cap. 32.26x 2.08x 16.72x 1.83%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA

  1. Stock Market
  2. Stocks
  3. CCCL Stock
  4. Valuation Consolidated Construction Consortium Limited