Valuation NBCC (India) Limited

Equities

Market Closed - Bombay S.E. Other stock markets 03:59:54 16/01/2026 pm IST			5-day change	1st Jan Change
103.75 ^INR	-1.38%		-5.08%	-14.78%

06/01	NBCC (India) Wins Projects Worth INR1.34 Billion in Odisha, India	MT
05/01	NBCC gets work orders worth 1.34 billion rupees	RE

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	2,80,125	-	-
Change	-	-22.1%	-2.51%	236.39%	3.18%	26.69%	-	-
Enterprise Value (EV)	83,880	65,340	63,702	2,14,290	2,21,103	2,80,125	2,80,125	2,80,125
Change	-	-22.1%	-2.51%	236.39%	3.18%	26.69%	0%	0%
P/E ratio	37.9x	29x	-	53.4x	40.9x	38.4x	33.5x	28.8x
PBR	-	-	-	-	-	-	-	-
PEG	-	17.84x	-	-	1.2x	1.1x	2.3x	1.8x
Capitalization / Revenue	1.23x	0.85x	0.73x	2.05x	1.84x	2.14x	1.83x	1.54x
EV / Revenue	0x	0x	0x	0x	0x	2.14x	1.83x	1.54x
EV / EBITDA	0x	0x	0x	0x	0x	40.5x	33.4x	28x
EV / EBIT	0x	0x	0x	0x	0x	41.4x	34.2x	28.7x
EV / FCF	0x	0x	-0x	0x	0x	25.6x	24.2x	22.2x
FCF Yield	5.07%	1.12%	-7.09%	0.26%	1.53%	3.91%	4.13%	4.5%
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%	0.77%	0.96%	1.06%
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	103.75	103.75	103.75
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 (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
NBCC (INDIA) LIMITED	38.43x	-	-	0.77%	308.74Cr
VINCI	13.82x	1.16x	6.38x	4.11%	7.57TCr
QUANTA SERVICES, INC.	68.87x	2.64x	26.16x	0.09%	6.96TCr
LARSEN & TOUBRO LIMITED	29.14x	2.13x	20.24x	1.09%	5.85TCr
FERROVIAL SE	48.6x	5.15x	34.05x	1.37%	4.88TCr
COMFORT SYSTEMS USA, INC.	42.68x	4.41x	29x	0.17%	3.94TCr
HOCHTIEF AG	33.42x	0.75x	13.08x	1.74%	3.26TCr
EMCOR GROUP, INC.	27.73x	1.79x	17.24x	0.14%	3.13TCr
CHINA STATE CONSTRUCTION ENGINEERING CORPORATION LIMITED	4.48x	0.27x	5.08x	5.3%	3.03TCr
ACS, ACTIVIDADES DE CONSTRUCCIÓN Y SERVICIOS, S.A.	29.97x	0.52x	8.53x	2.24%	2.86TCr
Average	33.71x	2.09x	17.75x	1.7%	4.18TCr
Weighted average by Cap.	35.10x	2.23x	18.46x	1.78%