Valuation Nesco Limited NSE India S.E.

Equities

Market Closed - NSE India S.E. Other stock markets 04:35:03 10/04/2026 pm IST			5-day change	1st Jan Change
1,147.80 ^INR	+2.11%		+7.46%	-6.31%

27/01	Nesco Limited Reports Earnings Results for the Third Quarter and Nine Months Ended December 31, 2025	CI
06/11	Nesco Sept-quarter consol net profit 1.19 billion rupees	RE

Data adjusted to current consolidation scope

Fiscal Period: March	2021	2022	2023	2024	2025	2026	2027
Capitalization ¹	37,161	38,954	36,438	58,439	64,295	80,733	-
Change	-	4.83%	-6.46%	60.38%	10.02%	25.57%	-
Enterprise Value (EV)	37,161	38,954	36,438	58,439	64,295	80,733	80,733
Change	-	4.83%	-6.46%	60.38%	10.02%	25.57%	0%
P/E ratio	21.5x	20.6x	12.5x	16.1x	17.1x	19.5x	16.9x
PBR	2.43x	2.29x	1.85x	2.54x	2.44x	2.68x	2.34x
PEG	-	2.13x	0.2x	0.6x	5x	1.9x	1.1x
Capitalization / Revenue	12.8x	11.5x	6.67x	8.62x	8.78x	8.99x	7.91x
EV / Revenue	0x	0x	0x	0x	0x	8.99x	7.91x
EV / EBITDA	0x	0x	0x	0x	0x	16.3x	13.8x
EV / EBIT	0x	0x	0x	0x	0x	18.3x	16x
EV / FCF	0x	0x	0x	0x	-0x	36.2x	51.2x
FCF Yield	1.94%	0.37%	7.8%	4.65%	-6.76%	2.76%	1.95%
Dividend per Share ²	3	3	4.5	6	6.5	4.4	5.1
Rate of return	0.57%	0.54%	0.87%	0.72%	0.71%	0.38%	0.45%
EPS ²	24.48	26.85	41.25	51.49	53.25	58.7	67.7
Distribution rate	12.3%	11.2%	10.9%	11.7%	12.2%	7.5%	7.53%
Net sales ¹	2,911	3,374	5,460	6,782	7,320	8,981	10,212
EBITDA ¹	1,857	2,190	3,487	4,263	4,377	4,938	5,835
EBIT ¹	1,599	1,907	3,159	3,721	3,878	4,403	5,055
Net income ¹	1,725	1,892	2,906	3,628	3,752	4,137	4,769
Net Debt	-	-	-	-	-	-	-
Reference price ²	527.40	552.85	517.15	829.40	912.50	1,145.80	1,145.80
Nbr of stocks (in thousands)	70,460	70,460	70,460	70,460	70,460	70,460	-
Announcement Date	28/05/21	25/05/22	24/05/23	20/05/24	16/05/25	-	-

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.($)
SUN HUNG KAI PROPERTIES LIMITED	17.75x	5.29x	14.65x	2.81%	5.13TCr
MITSUBISHI ESTATE CO., LTD.	25.17x	4.71x	19.77x	1.01%	3.48TCr
MITSUI FUDOSAN CO., LTD.	17.46x	3.39x	16.7x	2%	2.95TCr
EMAAR PROPERTIES	5.08x	0.7x	1.29x	8.4%	2.86TCr
SUMITOMO REALTY & DEVELOPMENT CO., LTD.	20.84x	7.81x	22.14x	0.91%	2.8TCr
CHINA RESOURCES LAND LIMITED	7.78x	1.19x	6.56x	4.58%	2.68TCr
CK ASSET HOLDINGS LIMITED	13.28x	3.11x	10.75x	3.66%	2.15TCr
ALPHA DHABI HOLDING	14.08x	0.9x	5.94x	2.65%	1.95TCr
HENDERSON LAND DEVELOPMENT COMPANY LIMITED	19.46x	7.9x	26.03x	5.73%	1.9TCr
Average	15.66x	3.89x	13.76x	3.53%	2.88TCr
Weighted average by Cap.	16.10x	4.01x	13.92x	3.35%