Valuation NCC Limited

Equities

Market Closed - Bombay S.E. Other stock markets 03:53:15 15/05/2026 pm IST			5-day change	1st Jan Change
159.95 ^INR	-1.14%		-5.83%	-0.25%

16/05	NCC Limited, Q4 2026 Earnings Call, May 16, 2026
15/05	NCC declares dividend of 2.2 rupees per share	RE

Data adjusted to current consolidation scope

Fiscal Period: March	2021	2022	2023	2024	2025	2026	2027	2028
Capitalization ¹	48,178	35,707	66,740	1,45,912	1,31,534	1,00,424	-	-
Change	-	-25.89%	86.91%	118.63%	-9.85%	-23.65%	-	-
Enterprise Value (EV) ¹	59,058	41,962	70,079	1,45,520	1,32,999	1,03,859	1,02,739	1,00,938
Change	-	-28.95%	67.01%	107.65%	-8.6%	-21.91%	-1.08%	-1.75%
P/E ratio	18.5x	7.34x	11.6x	23.1x	17.3x	14.2x	13.2x	10.1x
PBR	0.9x	0.62x	1.05x	2.14x	1.77x	1.27x	1.22x	1.05x
PEG	-	0.1x	0.8x	2.3x	0.8x	-0.6x	0.5x	0.3x
Capitalization / Revenue	0.66x	0.36x	0.5x	0.8x	0.68x	0.47x	0.49x	0.43x
EV / Revenue	0.81x	0.42x	0.52x	0.79x	0.69x	0.6x	0.51x	0.43x
EV / EBITDA	6.91x	4.21x	5.22x	8.83x	7.62x	7.13x	5.73x	4.7x
EV / EBIT	8.68x	5.16x	6.13x	10.1x	8.68x	8.27x	6.66x	5.36x
EV / FCF	11.9x	3.88x	13.2x	14.2x	26.2x	-31x	10.3x	10.1x
FCF Yield	8.43%	25.8%	7.58%	7.03%	3.82%	-3.23%	9.74%	9.92%
Dividend per Share ²	0.8	2	2.2	2.2	2.2	2.138	2.2	2.525
Rate of return	1.01%	3.42%	2.07%	0.95%	1.05%	1.34%	1.38%	1.58%
EPS ²	4.28	7.98	9.13	10.06	12.12	9.19	12.15	15.79
Distribution rate	18.7%	25.1%	24.1%	21.9%	18.2%	22.7%	18.1%	16%
Net sales ¹	72,557	99,300	1,33,513	1,83,144	1,92,053	1,74,635	2,03,029	2,35,393
EBITDA ¹	8,545	9,961	13,425	16,481	17,456	14,483	17,933	21,462
EBIT ¹	6,804	8,138	11,427	14,389	15,327	12,199	15,418	18,848
Net income ¹	2,611	4,901	5,692	6,315	7,611	5,768	7,512	9,825
Net Debt ¹	10,880	6,255	3,339	-391.1	1,465	3,435	2,315	513.7
Reference price ²	79.00	58.55	106.30	232.40	209.50	159.95	159.95	159.95
Nbr of stocks (in thousands)	6,09,847	6,09,847	6,27,847	6,27,847	6,27,847	6,27,847	-	-
Announcement Date	28/05/21	11/05/22	26/05/23	15/05/24	15/05/25	15/05/26	-	-

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.($)
NCC LIMITED	16.96x	0.6x	7.13x	1.34%	104.67Cr
QUANTA SERVICES, INC.	79.6x	3.41x	33.3x	0.06%	12TCr
VINCI	13.78x	1.14x	6.24x	4.27%	7.99TCr
COMFORT SYSTEMS USA, INC.	46.42x	5.74x	31.98x	0.15%	7TCr
LARSEN & TOUBRO LIMITED	25.78x	1.95x	18.9x	1.18%	5.6TCr
FERROVIAL N.V.	56.31x	4.76x	30.56x	1.48%	4.86TCr
HOCHTIEF AG	37.84x	0.89x	14.6x	1.69%	4.5TCr
EMCOR GROUP, INC.	31.32x	2.04x	19.73x	0.16%	4.06TCr
ACS, ACTIVIDADES DE CONSTRUCCIÓN Y SERVICIOS, S.A.	32.08x	0.63x	10.12x	1.89%	4.02TCr
CHINA STATE CONSTRUCTION ENGINEERING CORPORATION LIMITED	5.32x	0.31x	7.34x	5.48%	2.99TCr
Average	34.54x	2.15x	17.99x	1.77%	5.27TCr
Weighted average by Cap.	42.08x	2.63x	21.30x	1.56%