Valuation NBCC (India) Limited NSE India S.E.

Equities

Market Closed - NSE India S.E. Other stock markets 05:19:46 23/01/2026 pm IST			5-day change	1st Jan Change
95.08 ^INR	-3.65%		-9.60%	-21.92%

20/01	NBCC gets tax demands aggregating to 945.1 million rupees	RE
06/01	NBCC (India) Wins Projects Worth INR1.34 Billion in Odisha, India	MT

Data adjusted to current consolidation scope

Fiscal Period: March	2021	2022	2023	2024	2025	2026	2027	2028
Capitalization ¹	83,880	65,340	63,702	2,14,290	2,21,103	2,56,905	-	-
Change	-	-22.1%	-2.51%	236.39%	3.18%	16.19%	-	-
Enterprise Value (EV)	83,880	65,340	63,702	2,14,290	2,21,103	2,56,905	2,56,905	2,56,905
Change	-	-22.1%	-2.51%	236.39%	3.18%	16.19%	0%	0%
P/E ratio	37.9x	29x	-	53.4x	40.9x	35.2x	30.7x	26.4x
PBR	-	-	-	-	-	-	-	-
PEG	-	17.84x	-	-	1.2x	1x	2.1x	1.6x
Capitalization / Revenue	1.23x	0.85x	0.73x	2.05x	1.84x	1.96x	1.68x	1.41x
EV / Revenue	0x	0x	0x	0x	0x	1.96x	1.68x	1.41x
EV / EBITDA	0x	0x	0x	0x	0x	37.1x	30.6x	25.7x
EV / EBIT	0x	0x	0x	0x	0x	38x	31.3x	26.3x
EV / FCF	0x	0x	-0x	0x	0x	23.4x	22.2x	20.4x
FCF Yield	5.07%	1.12%	-7.09%	0.26%	1.53%	4.27%	4.5%	4.9%
Dividend per Share ²	0.3133	0.3333	0.36	0.42	0.67	0.8	1	1.1
Rate of return	1.01%	1.38%	1.53%	0.53%	0.82%	0.84%	1.05%	1.16%
EPS ²	0.82	0.8333	-	1.487	2	2.7	3.1	3.6
Distribution rate	38.2%	40%	-	28.3%	33.5%	29.6%	32.3%	30.6%
Net sales ¹	68,321	76,906	87,544	1,04,326	1,20,386	1,30,894	1,52,962	1,82,232
EBITDA ¹	1,190	2,040	3,412	5,133	6,241	6,917	8,389	9,994
EBIT ¹	1,134	1,994	3,360	5,080	6,167	6,763	8,199	9,766
Net income ¹	2,218	2,243	2,667	4,016	5,411	7,200	8,339	9,670
Net Debt	-	-	-	-	-	-	-	-
Reference price ²	31.07	24.20	23.59	79.37	81.89	95.15	95.15	95.15
Nbr of stocks (in thousands)	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 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.($)
VINCI	13.84x	1.16x	6.39x	4.11%	7.67TCr
QUANTA SERVICES, INC.	69.17x	2.65x	26.26x	0.09%	6.99TCr
LARSEN & TOUBRO LIMITED	28.67x	2.1x	19.97x	1.11%	5.7TCr
FERROVIAL SE	47.66x	5.07x	33.49x	1.4%	4.85TCr
COMFORT SYSTEMS USA, INC.	43.12x	4.45x	29.3x	0.17%	3.98TCr
EMCOR GROUP, INC.	27.89x	1.8x	17.35x	0.14%	3.15TCr
HOCHTIEF AG	32.84x	0.74x	12.87x	1.77%	3.24TCr
CHINA STATE CONSTRUCTION ENGINEERING CORPORATION LIMITED	4.44x	0.27x	5.07x	5.34%	3.01TCr
ACS, ACTIVIDADES DE CONSTRUCCIÓN Y SERVICIOS, S.A.	29.53x	0.51x	8.38x	2.28%	2.86TCr
Average	33.02x	2.08x	17.68x	1.82%	4.61TCr
Weighted average by Cap.	34.93x	2.22x	18.36x	1.8%