Valuation Nesco Limited NSE India S.E.

Equities

Market Closed - NSE India S.E. Other stock markets 04:35:09 14/05/2026 pm IST			5-day change	1st Jan Change
1,240.20 ^INR	-0.69%		-4.88%	+1.23%

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	87,430	-
Change	-	4.83%	-6.46%	60.38%	10.02%	35.98%	-
Enterprise Value (EV)	37,161	38,954	36,438	58,439	64,295	87,430	87,430
Change	-	4.83%	-6.46%	60.38%	10.02%	35.98%	0%
P/E ratio	21.5x	20.6x	12.5x	16.1x	17.1x	21.2x	18.4x
PBR	2.43x	2.29x	1.85x	2.54x	2.44x	2.92x	2.54x
PEG	-	2.13x	0.2x	0.6x	5x	2.1x	1.2x
Capitalization / Revenue	12.8x	11.5x	6.67x	8.62x	8.78x	9.74x	8.56x
EV / Revenue	0x	0x	0x	0x	0x	9.74x	8.56x
EV / EBITDA	0x	0x	0x	0x	0x	17.7x	15x
EV / EBIT	0x	0x	0x	0x	0x	19.9x	17.3x
EV / FCF	0x	0x	0x	0x	-0x	39.2x	55.5x
FCF Yield	1.94%	0.37%	7.8%	4.65%	-6.76%	2.55%	1.8%
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%	0.35%	0.41%
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	1,246.90	1,246.90
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	17.87x	5.31x	14.73x	2.8%	5.17TCr
CHINA RESOURCES LAND LIMITED	9.62x	1.58x	7.93x	3.69%	3.48TCr
MITSUBISHI ESTATE CO., LTD.	24.6x	4.64x	19.48x	1.03%	3.43TCr
MITSUI FUDOSAN CO., LTD.	17.12x	3.34x	16.51x	2.04%	2.92TCr
SUMITOMO REALTY & DEVELOPMENT CO., LTD.	21.12x	7.86x	22.3x	0.9%	2.86TCr
EMAAR PROPERTIES	6.22x	0.73x	1.63x	8.45%	2.85TCr
CK ASSET HOLDINGS LIMITED	10.35x	2.51x	8.63x	3.59%	2.26TCr
CHINA OVERSEAS LAND & INVESTMENT LIMITED	12.4x	1.83x	15.58x	3.04%	2.29TCr
HENDERSON LAND DEVELOPMENT COMPANY LIMITED	21x	7.62x	23.97x	3.75%	2.08TCr
Average	15.59x	3.94x	14.53x	3.25%	3.04TCr
Weighted average by Cap.	15.87x	3.98x	14.35x	3.16%