Valuation PNC Infratech Limited

Equities

Delayed NSE India S.E. Other stock markets 12:47:57 15/07/2025 pm IST			5-day change	1st Jan Change
304.20 ^INR	-0.28%		-0.03%	-8.80%

03/07	PNC Infratech Limited, Q4 2025 Earnings Call, Jun 04, 2025
25/06	Adani, Vedanta, Dalmia Bharat Reportedly Among Bidders for Jaiprakash Associates	CI

Data adjusted to current consolidation scope

Fiscal Period: March	2020	2021	2022	2023	2024	2025	2026	2027
Capitalization ¹	24,115	66,161	66,482	74,114	1,11,941	78,257	-	-
Change	-	174.36%	0.48%	11.48%	51.04%	-30.09%	-	-
Enterprise Value (EV) ¹	18,955	61,007	63,363	74,880	1,08,636	62,131	64,719	64,278
Change	-	221.85%	3.86%	18.18%	45.08%	-42.81%	24.53%	-0.68%
P/E ratio	5.24x	18.3x	14.8x	12.1x	13.2x	9.21x	14.1x	11.3x
PBR	0.95x	2.27x	1.99x	1.88x	2.34x	1.19x	1.3x	1.17x
PEG	-	-0.9x	0.6x	0.3x	0.3x	-0.5x	-2.73x	0.5x
Capitalization / Revenue	0.49x	1.34x	1.05x	1.05x	1.45x	1.18x	1.22x	1x
EV / Revenue	0.39x	1.24x	1x	1.06x	1.41x	1.13x	1x	0.82x
EV / EBITDA	2.48x	9.07x	8.05x	7.85x	8.5x	5.92x	8.12x	6.51x
EV / EBIT	2.97x	10.9x	9.64x	8.87x	9.25x	6.48x	9.04x	7.12x
EV / FCF	2.63x	69.6x	513x	-34.7x	8.96x	11.9x	9.14x	15.3x
FCF Yield	38%	1.44%	0.2%	-2.88%	11.2%	8.38%	10.9%	6.55%
Dividend per Share ²	0.5	0.5	0.5	0.5	0.6	0.6	0.6625	0.6625
Rate of return	0.53%	0.19%	0.19%	0.17%	0.14%	0.24%	0.22%	0.22%
EPS ²	17.94	14.11	17.46	23.84	33.13	27.5	21.58	26.97
Distribution rate	2.79%	3.54%	2.86%	2.1%	1.81%	2.18%	3.07%	2.46%
Net sales ¹	48,779	49,254	63,055	70,608	76,992	55,131	64,398	78,556
EBITDA ¹	7,643	6,728	7,872	9,539	12,774	10,489	7,966	9,867
EBIT ¹	6,379	5,604	6,573	8,439	11,741	9,589	7,160	9,033
Net income ¹	4,603	3,619	4,478	6,115	8,498	7,056	5,537	6,918
Net Debt ¹	-5,159	-5,154	-3,119	765.7	-3,305	-2,824	-13,538	-13,980
Reference price ²	94.00	257.90	259.15	288.90	436.35	305.05	305.05	305.05
Nbr of stocks (in thousands)	2,56,539	2,56,539	2,56,539	2,56,539	2,56,539	2,56,539	-	-
Announcement Date	24/06/20	25/06/21	28/05/22	26/05/23	24/05/24	30/05/25	-	-

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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
PNC INFRATECH LIMITED	13.4x	0.92x	6.07x	0.18%	91Cr
VINCI	14.74x	1.19x	6.56x	3.85%	7.97TCr
QUANTA SERVICES, INC.	52.92x	2.22x	21.93x	0.1%	5.74TCr
LARSEN & TOUBRO LIMITED	26.19x	1.95x	18.14x	1.18%	5.59TCr
FERROVIAL SE	38.47x	4.06x	26.1x	1.78%	3.81TCr
CHINA STATE CONSTRUCTION ENGINEERING CORPORATION LIMITED	5.2x	0.3x	5.6x	4.86%	3.53TCr
WSP GLOBAL INC.	41.66x	3x	16.44x	0.53%	2.72TCr
EMCOR GROUP, INC.	23.53x	1.44x	14.54x	0.18%	2.49TCr
COMFORT SYSTEMS USA, INC.	27.92x	2.4x	18.18x	0.32%	1.91TCr
Average	27.12x	1.94x	14.84x	1.44%	3.76TCr
Weighted average by Cap.	28.32x	1.95x	15.21x	1.9%