Valuation Nesco Limited

Equities

Delayed Bombay S.E. Other stock markets 11:00:32 06/03/2026 am IST			5-day change	1st Jan Change
1,083.20 ^INR	-2.04%		-3.63%	-11.69%

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	77,911	-
Change	-	4.83%	-6.46%	60.38%	10.02%	21.18%	-
Enterprise Value (EV)	37,161	38,954	36,438	58,439	64,295	77,911	77,911
Change	-	4.83%	-6.46%	60.38%	10.02%	21.18%	0%
P/E ratio	21.5x	20.6x	12.5x	16.1x	17.1x	18.8x	16.3x
PBR	2.43x	2.29x	1.85x	2.54x	2.44x	2.59x	2.26x
PEG	-	2.13x	0.2x	0.6x	5x	1.8x	1.1x
Capitalization / Revenue	12.8x	11.5x	6.67x	8.62x	8.78x	8.68x	7.63x
EV / Revenue	0x	0x	0x	0x	0x	8.68x	7.63x
EV / EBITDA	0x	0x	0x	0x	0x	15.8x	13.4x
EV / EBIT	0x	0x	0x	0x	0x	17.7x	15.4x
EV / FCF	0x	0x	0x	0x	-0x	34.9x	49.4x
FCF Yield	1.94%	0.37%	7.8%	4.65%	-6.76%	2.86%	2.02%
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%	0.4%	0.46%
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	1,105.75	1,105.75
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.($)
NESCO LIMITED	18.3x	-	-	0.41%	85Cr
SUN HUNG KAI PROPERTIES LIMITED	17.88x	5.31x	14.78x	2.8%	5.3TCr
MITSUBISHI ESTATE CO., LTD.	26.83x	4.93x	20.71x	0.95%	3.78TCr
EMAAR PROPERTIES	6.49x	0.99x	1.97x	6.57%	3.53TCr
MITSUI FUDOSAN CO., LTD.	19.73x	3.61x	17.82x	1.76%	3.41TCr
SUMITOMO REALTY & DEVELOPMENT CO., LTD.	21x	7.83x	22.21x	0.9%	2.93TCr
CHINA RESOURCES LAND LIMITED	7.93x	1.21x	6.57x	4.5%	2.75TCr
CK ASSET HOLDINGS LIMITED	12.78x	3.05x	10.54x	3.74%	2.12TCr
HENDERSON LAND DEVELOPMENT COMPANY LIMITED	21.6x	8.58x	28.29x	5.36%	2.1TCr
AZRIELI GROUP LTD.	19.94x	29.9x	-	1.48%	1.95TCr
Average	17.25x	7.27x	15.36x	2.85%	2.8TCr
Weighted average by Cap.	17.26x	6.16x	15.02x	3.03%