Financials NBCC (India) Limited NSE India S.E.
Equities
NBCC
INE095N01031
Construction & Engineering
|
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 113.05 INR | -1.23% |
|
+0.13% | +21.62% |
| 08/07 | NBCC (India) remits AED 1 mln as equity in Dubai subsidiary | RE |
| 08/07 | NBCC Limited, Q4 2025 Earnings Call, May 30, 2025 |
Projected Income Statement: NBCC (India) Limited
| Fiscal Period: March | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 |
|---|---|---|---|---|---|---|---|---|
| Net sales 1 | 80,871 | 68,321 | 76,906 | 87,544 | 1,04,326 | 1,20,386 | 1,30,894 | 1,52,920 |
| Change | - | -15.52% | 12.57% | 13.83% | 19.17% | 15.39% | 8.73% | 16.83% |
| EBITDA 1 | 1,035 | 1,190 | 2,040 | 3,412 | 5,133 | 6,241 | 6,917 | 8,386 |
| Change | - | 14.95% | 71.41% | 67.28% | 50.43% | 21.58% | 10.83% | 21.24% |
| EBIT 1 | - | 1,134 | 1,994 | 3,360 | 5,080 | 6,167 | 6,822 | 8,271 |
| Change | - | - | 75.79% | 68.5% | 51.19% | 21.39% | 10.63% | 21.24% |
| Interest Paid 1 | -66.86 | -66.22 | -56.78 | -14.75 | -0.507 | -0.616 | -1 | -1 |
| Earnings before Tax (EBT) 1 | - | 2,871 | 3,147 | 3,719 | 5,585 | 7,550 | 9,096 | 10,864 |
| Change | - | - | 9.62% | 18.16% | 50.18% | 35.18% | 20.47% | 19.44% |
| Net income 1 | 782.3 | 2,218 | 2,243 | 2,667 | 4,016 | 5,411 | 7,200 | 8,575 |
| Change | - | 183.51% | 1.14% | 18.88% | 50.58% | 34.76% | 33.05% | 19.1% |
| Announcement Date | 06/07/20 | 29/06/21 | 30/05/22 | 29/05/23 | 28/05/24 | 29/05/25 | - | - |
1INR in Million
Estimates
Forecast Balance Sheet: NBCC (India) Limited
| Fiscal Period: March | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 |
|---|---|---|---|---|---|---|---|---|
| Net Debt | - | - | - | - | - | - | - | - |
| Change | - | - | - | - | - | - | - | - |
| Announcement Date | 06/07/20 | 29/06/21 | 30/05/22 | 29/05/23 | 28/05/24 | 29/05/25 | - | - |
Estimates
Cash Flow Forecast: NBCC (India) Limited
| Fiscal Period: March | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 |
|---|---|---|---|---|---|---|---|---|
| CAPEX 1 | 88.49 | 53.58 | 64.4 | 112.2 | 164 | 3,198 | 220 | 220 |
| Change | - | -39.45% | 20.19% | 74.18% | 46.21% | 1,850.06% | 0% | 0% |
| Free Cash Flow (FCF) 1 | 1,040 | 4,252 | 731.7 | -4,516 | 566.5 | 3,374 | 10,959 | 11,686 |
| Change | - | 308.93% | -82.79% | -717.14% | 112.55% | 495.53% | 34,346.88% | 6.63% |
| Announcement Date | 06/07/20 | 29/06/21 | 30/05/22 | 29/05/23 | 28/05/24 | 29/05/25 | - | - |
1INR in Million
Estimates
Forecast Financial Ratios: NBCC (India) Limited
| Fiscal Period: March | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 |
|---|---|---|---|---|---|---|---|---|
Profitability | ||||||||
| EBITDA Margin (%) | 1.28% | 1.74% | 2.65% | 3.9% | 4.92% | 5.18% | 5.28% | 5.48% |
| EBIT Margin (%) | - | 1.66% | 2.59% | 3.84% | 4.87% | 5.12% | 5.21% | 5.41% |
| EBT Margin (%) | - | 4.2% | 4.09% | 4.25% | 5.35% | 6.27% | 6.95% | 7.1% |
| Net margin (%) | 0.97% | 3.25% | 2.92% | 3.05% | 3.85% | 4.49% | 5.5% | 5.61% |
| FCF margin (%) | 1.29% | 6.22% | 0.95% | -5.16% | 0.54% | 2.8% | 8.37% | 7.64% |
| FCF / Net Income (%) | 132.92% | 191.71% | 32.62% | -169.34% | 14.11% | 62.35% | 152.21% | 136.28% |
Profitability | ||||||||
| ROA | - | - | - | - | - | - | - | - |
| ROE | - | 14.37% | 13.15% | 14.37% | 19.26% | 23% | 26.3% | 25.9% |
Financial Health | ||||||||
| Leverage (Debt/EBITDA) | - | - | - | - | - | - | - | - |
| Debt / Free cash flow | - | - | - | - | - | - | - | - |
Capital Intensity | ||||||||
| CAPEX / Current Assets (%) | 0.11% | 0.08% | 0.08% | 0.13% | 0.16% | 2.66% | 0.17% | 0.14% |
| CAPEX / EBITDA (%) | 8.55% | 4.5% | 3.16% | 3.29% | 3.19% | 51.24% | 3.18% | 2.62% |
| CAPEX / FCF (%) | 8.51% | 1.26% | 8.8% | -2.48% | 28.95% | 94.79% | 2.01% | 1.88% |
Items per share | ||||||||
| Cash flow per share 1 | - | - | - | - | - | - | - | - |
| Change | - | - | - | - | - | - | - | - |
| Dividend per Share 1 | 0.09 | 0.3133 | 0.3333 | 0.36 | 0.42 | 0.67 | 0.8 | 1 |
| Change | - | 248.14% | 6.38% | 8% | 16.67% | 59.52% | 14.29% | 25% |
| Book Value Per Share 1 | - | - | - | - | - | - | - | - |
| Change | - | - | - | - | - | - | - | - |
| EPS 1 | 0.2867 | 0.82 | 0.8333 | - | 1.487 | 2 | 2.7 | 3.2 |
| Change | - | 186.04% | 1.63% | - | - | 34.53% | 22.73% | 18.52% |
| Nbr of stocks (in thousands) | 27,00,000 | 27,00,000 | 27,00,000 | 27,00,000 | 27,00,000 | 27,00,000 | 27,00,000 | 27,00,000 |
| Announcement Date | 06/07/20 | 29/06/21 | 30/05/22 | 29/05/23 | 28/05/24 | 29/05/25 | - | - |
1INR
Estimates
| 2025 | 2026 * | |
|---|---|---|
| P/E ratio | 40.9x | 41.9x |
| PBR | - | - |
| EV / Sales | 1.84x | 2.33x |
| Yield | 0.82% | 0.71% |
More valuation ratios
* Estimated data
EPS & Dividend
Year-on-year evolution of the PER
Year-on-year evolution of the Yield
Sell
Buy
Mean consensus
BUY
Number of Analysts
1
Last Close Price
113.05INR
Average target price
143.00INR
Spread / Average Target
+26.49%
Quarterly revenue - Rate of surprise
- Stock Market
- Equities
- NBCC Stock
- NBCC Stock
- Financials NBCC (India) Limited
Select your edition
All financial news and data tailored to specific country editions
MarketScreener is also available in this country: United States.
Switch edition
Stay in the current country edition