Financials NBCC (India) Limited NSE India S.E.
Equities
NBCC
INE095N01031
Construction & Engineering
|
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 83.20 INR | -3.90% |
|
-2.85% | -31.67% |
| 23/02 | NBCC receives work orders worth 762.7 million rupees | RE |
| 18/02 | NBCC Limited Declares Third Interim Dividend for the Financial Year 2025-26 | CI |
Projected Income Statement: NBCC (India) Limited
| Fiscal Period: March | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Net sales 1 | 68,321 | 76,906 | 87,544 | 1,04,326 | 1,20,386 | 1,31,785 | 1,52,873 | 1,82,144 |
| Change | - | 12.57% | 13.83% | 19.17% | 15.39% | 9.47% | 16% | 19.15% |
| EBITDA 1 | 1,190 | 2,040 | 3,412 | 5,133 | 6,241 | 6,437 | 8,078 | 9,625 |
| Change | - | 71.41% | 67.28% | 50.43% | 21.58% | 3.14% | 25.49% | 19.15% |
| EBIT 1 | 1,134 | 1,994 | 3,360 | 5,080 | 6,167 | 6,301 | 7,876 | 9,384 |
| Change | - | 75.79% | 68.5% | 51.19% | 21.39% | 2.18% | 25% | 19.15% |
| Interest Paid 1 | -66.22 | -56.78 | -14.75 | -0.507 | -0.616 | -1 | -1 | -1 |
| Earnings before Tax (EBT) 1 | 2,871 | 3,147 | 3,719 | 5,585 | 7,550 | 9,544 | 10,221 | 11,864 |
| Change | - | 9.62% | 18.16% | 50.18% | 35.18% | 26.41% | 7.09% | 16.07% |
| Net income 1 | 2,218 | 2,243 | 2,667 | 4,016 | 5,411 | 6,870 | 7,338 | 8,490 |
| Change | - | 1.14% | 18.88% | 50.58% | 34.76% | 26.96% | 6.81% | 15.7% |
| Announcement Date | 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 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Net Debt | - | - | - | - | - | - | - | - |
| Change | - | - | - | - | - | - | - | - |
| Announcement Date | 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 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| CAPEX 1 | 53.58 | 64.4 | 112.2 | 164 | 3,198 | 220 | 220 | 220 |
| Change | - | 20.19% | 74.18% | 46.21% | 1,850.06% | -93.12% | 0% | 0% |
| Free Cash Flow (FCF) 1 | 4,252 | 731.7 | -4,516 | 566.5 | 3,374 | 11,642 | 8,881 | 13,729 |
| Change | - | -82.79% | -717.14% | 112.55% | 495.53% | 245.07% | -23.72% | 54.59% |
| Announcement Date | 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 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
Profitability | ||||||||
| EBITDA Margin (%) | 1.74% | 2.65% | 3.9% | 4.92% | 5.18% | 4.88% | 5.28% | 5.28% |
| EBIT Margin (%) | 1.66% | 2.59% | 3.84% | 4.87% | 5.12% | 4.78% | 5.15% | 5.15% |
| EBT Margin (%) | 4.2% | 4.09% | 4.25% | 5.35% | 6.27% | 7.24% | 6.69% | 6.51% |
| Net margin (%) | 3.25% | 2.92% | 3.05% | 3.85% | 4.49% | 5.21% | 4.8% | 4.66% |
| FCF margin (%) | 6.22% | 0.95% | -5.16% | 0.54% | 2.8% | 8.83% | 5.81% | 7.54% |
| FCF / Net Income (%) | 191.71% | 32.62% | -169.34% | 14.11% | 62.35% | 169.46% | 121.03% | 161.71% |
Profitability | ||||||||
| ROA | - | - | - | - | - | - | - | - |
| ROE | 14.37% | 13.15% | 14.37% | 19.26% | 23% | 25.2% | 22.7% | 22.3% |
Financial Health | ||||||||
| Leverage (Debt/EBITDA) | - | - | - | - | - | - | - | - |
| Debt / Free cash flow | - | - | - | - | - | - | - | - |
Capital Intensity | ||||||||
| CAPEX / Current Assets (%) | 0.08% | 0.08% | 0.13% | 0.16% | 2.66% | 0.17% | 0.14% | 0.12% |
| CAPEX / EBITDA (%) | 4.5% | 3.16% | 3.29% | 3.19% | 51.24% | 3.42% | 2.72% | 2.29% |
| CAPEX / FCF (%) | 1.26% | 8.8% | -2.48% | 28.95% | 94.79% | 1.89% | 2.48% | 1.6% |
Items per share | ||||||||
| Cash flow per share 1 | - | - | - | - | - | - | - | - |
| Change | - | - | - | - | - | - | - | - |
| Dividend per Share 1 | 0.3133 | 0.3333 | 0.36 | 0.42 | 0.67 | 0.8 | 0.8 | 1 |
| Change | - | 6.38% | 8% | 16.67% | 59.52% | 19.4% | 0% | 25% |
| Book Value Per Share 1 | - | - | - | - | - | - | - | - |
| Change | - | - | - | - | - | - | - | - |
| EPS 1 | 0.82 | 0.8333 | - | 1.487 | 2 | 2.5 | 2.7 | 3.1 |
| Change | - | 1.63% | - | - | 34.53% | 25% | 8% | 14.81% |
| 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 | 29/06/21 | 30/05/22 | 29/05/23 | 28/05/24 | 29/05/25 | - | - | - |
1INR
Estimates
| 2026 * | 2027 * | |
|---|---|---|
| P/E ratio | 33.3x | 30.8x |
| PBR | - | - |
| EV / Sales | 1.7x | 1.47x |
| Yield | 0.96% | 0.96% |
EPS & Dividend
Y-o-Y evolution of P/E
Year-on-year evolution of the Yield
Sell
Buy
Mean consensus
BUY
Number of Analysts
1
Last Close Price
83.18INR
Average target price
139.00INR
Spread / Average Target
+67.11%
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