Valuation Ircon International Limited

Equities

Delayed NSE India S.E. Other stock markets 03:42:44 21/04/2026 pm IST			5-day change	1st Jan Change
153.13 ^INR	+1.08%		+8.32%	-13.80%

25/03	Centre Eyes RVNL, Ircon Merger to Scale Execution Capacity in Rail Infra	CI
06/03	Ircon International says not engaged in any Ircon-RVNL merger discussions	RE

Data adjusted to current consolidation scope

Fiscal Period: March	2021	2022	2023	2024	2025	2026	2027	2028
Capitalization ¹	41,524	37,433	52,669	2,06,584	1,47,172	1,42,479	-	-
Change	-	-9.85%	40.7%	292.23%	-28.76%	-3.19%	-	-
Enterprise Value (EV) ¹	41,524	37,433	52,669	2,06,584	1,47,172	1,03,619	1,42,479	1,42,479
Change	-	-9.85%	40.7%	292.23%	-28.76%	-29.59%	37.5%	0%
P/E ratio	10.3x	7.52x	6.78x	24x	20x	23.7x	18.8x	17.8x
PBR	0.47x	0.81x	-	3.58x	2.36x	2.13x	1.98x	1.83x
PEG	-	0.3x	0.1x	2.2x	-1.4x	-1.3x	0.7x	3.14x
Capitalization / Revenue	0.84x	0.54x	-	1.73x	1.44x	1.66x	1.37x	1.25x
EV / Revenue	0.84x	0.54x	-	1.73x	1.44x	1.2x	1.37x	1.25x
EV / EBITDA	11.5x	9.93x	-	27x	30.7x	27.9x	25.5x	24x
EV / EBIT	12.4x	10.7x	-	28.4x	33.4x	22.2x	25.5x	25.1x
EV / FCF	-	-	-	-	-	-9.58x	-16.7x	-60x
FCF Yield	-	-	-	-	-	-10.4%	-5.97%	-1.67%
Dividend per Share ²	-	-	-	3.1	2.65	2.4	2.95	2.967
Rate of return	-	-	-	1.41%	1.69%	1.58%	1.95%	1.96%
EPS ²	4.3	5.29	8.26	9.17	7.84	6.4	8.075	8.533
Distribution rate	-	-	-	33.8%	33.8%	37.5%	36.5%	34.8%
Net sales ¹	49,478	69,102	-	1,19,504	1,01,931	86,056	1,04,016	1,14,026
EBITDA ¹	3,610	3,771	-	7,639	4,792	3,715	5,596	5,932
EBIT ¹	3,362	3,496	-	7,277	4,409	4,675	5,584	5,684
Net income ¹	4,046	5,443	7,768	8,629	7,376	5,994	7,597	8,029
Net Debt ¹	-	-	-	-	-	-38,860	-	-
Reference price ²	44.15	39.80	56.00	219.65	156.48	151.49	151.49	151.49
Nbr of stocks (in thousands)	9,40,516	9,40,516	9,40,516	9,40,516	9,40,516	9,40,516	-	-
Announcement Date	30/06/21	27/05/22	24/05/23	21/05/24	21/05/25	-	-	-

¹INR in Million²INR

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
IRCON INTERNATIONAL LIMITED	23.67x	1.2x	27.89x	1.58%	153.2Cr
QUANTA SERVICES, INC.	68.33x	2.85x	27.76x	0.07%	9.08TCr
VINCI	15.02x	1.22x	6.71x	3.92%	8.91TCr
LARSEN & TOUBRO LIMITED	31.97x	2.26x	21.72x	1%	5.99TCr
COMFORT SYSTEMS USA, INC.	45.9x	5.23x	31.33x	0.16%	5.9TCr
FERROVIAL SE	60.54x	5.04x	32.11x	1.39%	5.14TCr
HOCHTIEF AG	34.92x	0.8x	13.8x	1.81%	4.1TCr
ACS, ACTIVIDADES DE CONSTRUCCIÓN Y SERVICIOS, S.A.	29.84x	0.59x	9.45x	1.94%	3.76TCr
EMCOR GROUP, INC.	29.49x	1.95x	18.57x	0.16%	3.7TCr
CHINA STATE CONSTRUCTION ENGINEERING CORPORATION LIMITED	5.38x	0.31x	5.5x	5.56%	2.96TCr
Average	34.51x	2.15x	19.49x	1.76%	4.97TCr
Weighted average by Cap.	38.47x	2.43x	19.59x	1.64%