Valuation Nesco Limited NSE India S.E.

Equities

Market Closed - NSE India S.E. Other stock markets 05:19:41 17/07/2025 pm IST			5-day change	1st Jan Change
1,281.60 ^INR	-0.08%		+7.27%	+32.99%

20/05	Nesco Limited Receives Order from Office of the Asst. Commissioner of State Tax, Gujarat	CI
16/05	Nesco Limited Reports Earnings Results for the Fourth Quarter Ended March 31, 2025	CI

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	90,182	-
Change	-	4.83%	-6.46%	60.38%	10.02%	40.26%	-
Enterprise Value (EV)	37,161	38,954	36,438	58,439	64,295	90,182	90,182
Change	-	4.83%	-6.46%	60.38%	10.02%	40.26%	0%
P/E ratio	21.5x	20.6x	12.5x	16.1x	17.1x	23.1x	22.5x
PBR	2.43x	2.29x	1.85x	2.54x	2.44x	3.02x	2.68x
PEG	-	2.13x	0.2x	0.6x	5x	5.72x	8.9x
Capitalization / Revenue	12.8x	11.5x	6.67x	8.62x	8.78x	11.2x	10.7x
EV / Revenue	0x	0x	0x	0x	0x	11.2x	10.7x
EV / EBITDA	0x	0x	0x	0x	0x	18.8x	17.9x
EV / EBIT	0x	0x	0x	0x	0x	30.3x	-
EV / FCF	0x	0x	0x	0x	-0x	26.3x	123x
FCF Yield	1.94%	0.37%	7.8%	4.65%	-6.76%	3.8%	0.81%
Dividend per Share ²	3	3	4.5	6	6.5	4.2	-
Rate of return	0.57%	0.54%	0.87%	0.72%	0.71%	0.33%	-
EPS ²	24.48	26.85	41.25	51.49	53.25	55.4	56.8
Distribution rate	12.3%	11.2%	10.9%	11.7%	12.2%	7.58%	-
Net sales ¹	2,911	3,374	5,460	6,782	7,320	8,040	8,457
EBITDA ¹	1,857	2,190	3,487	4,263	4,377	4,806	5,033
EBIT ¹	1,599	1,907	3,159	3,721	3,878	2,974	-
Net income ¹	1,725	1,892	2,906	3,628	3,752	3,907	4,002
Net Debt	-	-	-	-	-	-	-
Reference price ²	527.40	552.85	517.15	829.40	912.50	1,279.90	1,279.90
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.($)
EMAAR PROPERTIES	8.62x	1.84x	3.89x	6.95%	3.5TCr
SUN HUNG KAI PROPERTIES LIMITED	11.75x	4.32x	10.72x	4.22%	3.32TCr
CHINA RESOURCES LAND LIMITED	7.36x	1.19x	6.46x	4.84%	2.58TCr
MITSUI FUDOSAN CO., LTD.	13.99x	3x	15.08x	2.5%	2.53TCr
DLF LIMITED	48x	22.03x	68.29x	0.68%	2.44TCr
MITSUBISHI ESTATE CO., LTD.	16.4x	3.71x	14.99x	1.73%	2.24TCr
ALDAR PROPERTIES	11.1x	2.53x	8.19x	2.15%	2.05TCr
CHINA OVERSEAS LAND & INVESTMENT LIMITED	8.6x	1.24x	9.39x	4.12%	1.87TCr
Average	15.73x	4.98x	17.13x	3.4%	2.56TCr
Weighted average by Cap.	15.40x	4.92x	16.48x	3.65%