Valuation NBCC (India) Limited

Equities

Delayed Bombay S.E. Other stock markets 09:55:50 13/09/2024 am IST			5-day change	1st Jan Change
179.30 ^INR	-0.55%		+0.28%	+119.74%

12/09	NBCC (India) Signs MoU with MTNL for New Delhi Property Project	MT
11/09	NBCC Limited and Mahanagar Telephone Nigam Limited to Collaborate to Develop Prominent Land Parcel of MTNL	CI

Fiscal Period: March	2020	2021	2022	2023	2024	2025	2026
Capitalization ¹	29,430	83,880	65,340	63,702	2,14,290	3,24,540	-
Change	-	185.02%	-22.1%	-2.51%	236.39%	51.45%	-
Enterprise Value (EV)	29,430	83,880	65,340	63,702	2,14,290	3,24,540	3,24,540
Change	-	185.02%	-22.1%	-2.51%	236.39%	51.45%	0%
P/E ratio	37.2x	41.6x	35.6x	27.6x	62.3x	60.1x	50.1x
PBR	-	4.96x	-	-	10x	3.92x	3.28x
PEG	-	0x	-3.99x	1.1x	1.3x	1.1x	2.5x
Capitalization / Revenue	0.56x	1.7x	1.18x	0.95x	2.66x	3.5x	3.1x
EV / Revenue	0x	0x	0x	0x	0x	3.5x	3.1x
EV / EBITDA	0x	0x	0x	0x	0x	63.2x	51.3x
EV / EBIT	0x	0x	-	0x	0x	56.5x	47x
EV / FCF	0x	0x	0x	-0x	0x	71.6x	69x
FCF Yield	1.73%	1.02%	4.11%	-3.48%	1.65%	1.4%	1.45%
Dividend per Share ²	0.135	0.47	0.5	0.54	0.63	0.6	0.8
Rate of return	0.83%	1.01%	1.38%	1.53%	0.53%	0.33%	0.44%
EPS ²	0.44	1.12	1.02	1.28	1.91	3	3.6
Distribution rate	30.7%	42%	49%	42.2%	33%	20%	22.2%
Net sales ¹	52,103	49,475	55,466	67,363	80,506	92,613	1,04,547
EBITDA ¹	156.2	807.3	1,563	3,012	4,408	5,139	6,328
EBIT ¹	128.5	784.2	-	2,991	4,389	5,740	6,910
Net income ¹	798.7	2,017	1,829	2,311	3,444	5,462	6,459
Net Debt	-	-	-	-	-	-	-
Reference price ²	16.35	46.60	36.30	35.39	119.05	180.30	180.30
Nbr of stocks (in thousands)	18,00,000	18,00,000	18,00,000	18,00,000	18,00,000	18,00,000	-
Announcement Date	06/07/20	29/06/21	30/05/22	29/05/23	28/05/24	-	-

¹INR in Million²INR

Estimates

Add to a list Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E ratio	EV / Sales	EV / EBITDA	Yield (Y)	Capi. ($)
NBCC (INDIA) LIMITED	58.58x	-	-	+0.34%	376.67Cr
VINCI	13.04x	1.14x	6.52x	+4.27%	6.91TCr
LARSEN & TOUBRO LIMITED	31.31x	2.31x	21.05x	+0.99%	5.79TCr
QUANTA SERVICES, INC.	44.37x	1.77x	18.61x	+0.14%	3.88TCr
FERROVIAL SE	49.6x	3.78x	25.74x	+2.03%	3TCr
CHINA STATE CONSTRUCTION ENGINEERING CORPORATION LIMITED	3.47x	0.25x	4.66x	+6.03%	2.81TCr
WSP GLOBAL INC.	39.02x	2.79x	15.45x	+0.65%	2.13TCr
EMCOR GROUP, INC.	19.7x	-	-	+0.24%	1.8TCr
CHINA RAILWAY GROUP LIMITED	3.84x	0.31x	6.1x	+4.08%	1.64TCr
Average	29.21x	1.76x	14.02x	+2.08%	3.15TCr
Weighted average by Cap.	26.43x	1.78x	14.23x	+2.38%