Valuation PNC Infratech Limited

Equities

Delayed NSE India S.E. Other stock markets 03:31:13 12/02/2026 pm IST			5-day change	1st Jan Change
220.16 ^INR	-1.58%		-2.95%	-12.52%

31/12	PNC Infratech Limited Incorporates New Wholly Owned Subsidiary	CI
14/11	PNC Infratech Limited, Q2 2026 Earnings Call, Nov 13, 2025

Data adjusted to current consolidation scope

Fiscal Period: March	2021	2022	2023	2024	2025	2026	2027	2028
Capitalization ¹	66,161	66,482	74,114	1,11,941	64,956	57,385	-	-
Change	-	0.48%	11.48%	51.04%	-41.97%	-11.65%	-	-
Enterprise Value (EV) ¹	61,007	63,363	74,880	1,08,636	62,131	37,537	39,102	39,792
Change	-	3.86%	18.18%	45.08%	-42.81%	-39.58%	4.17%	1.76%
P/E ratio	18.3x	14.8x	12.1x	13.2x	9.21x	15.2x	10.6x	8.97x
PBR	2.27x	1.99x	1.88x	2.34x	1.19x	0.98x	0.89x	0.81x
PEG	-	0.6x	0.3x	0.3x	-0.5x	-0.3x	0.2x	0.5x
Capitalization / Revenue	1.34x	1.05x	1.05x	1.45x	1.18x	1.17x	0.86x	0.75x
EV / Revenue	1.24x	1x	1.06x	1.41x	1.13x	0.77x	0.59x	0.52x
EV / EBITDA	9.07x	8.05x	7.85x	8.5x	5.92x	6.09x	4.83x	4.16x
EV / EBIT	10.9x	9.64x	8.87x	9.25x	6.48x	6.89x	5.54x	4.69x
EV / FCF	69.6x	513x	-34.7x	8.96x	11.9x	4.38x	13.8x	9.49x
FCF Yield	1.44%	0.2%	-2.88%	11.2%	8.38%	22.8%	7.24%	10.5%
Dividend per Share ²	0.5	0.5	0.5	0.6	0.6	0.6857	0.8286	0.8429
Rate of return	0.19%	0.19%	0.17%	0.14%	0.24%	0.31%	0.37%	0.38%
EPS ²	14.11	17.46	23.84	33.13	27.5	14.68	21.14	24.95
Distribution rate	3.54%	2.86%	2.1%	1.81%	2.18%	4.67%	3.92%	3.38%
Net sales ¹	49,254	63,055	70,608	76,992	55,131	48,948	66,453	76,605
EBITDA ¹	6,728	7,872	9,539	12,774	10,489	6,161	8,099	9,555
EBIT ¹	5,604	6,573	8,439	11,741	9,589	5,449	7,060	8,492
Net income ¹	3,619	4,478	6,115	8,498	7,056	3,782	5,288	6,248
Net Debt ¹	-5,154	-3,119	765.7	-3,305	-2,824	-19,848	-18,283	-17,593
Reference price ²	257.90	259.15	288.90	436.35	253.20	223.69	223.69	223.69
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	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 (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
PNC INFRATECH LIMITED	15.24x	0.77x	6.09x	0.31%	63Cr
VINCI	14.57x	1.19x	6.5x	3.96%	8.78TCr
QUANTA SERVICES, INC.	77.55x	2.94x	29.17x	0.08%	7.81TCr
LARSEN & TOUBRO LIMITED	31.96x	2.3x	21.98x	0.97%	6.32TCr
FERROVIAL SE	52.08x	5.42x	35.83x	1.29%	5.3TCr
COMFORT SYSTEMS USA, INC.	50.96x	5.28x	34.72x	0.14%	4.71TCr
EMCOR GROUP, INC.	32.07x	2.08x	20.06x	0.12%	3.62TCr
HOCHTIEF AG	33.56x	0.75x	13.14x	1.73%	3.34TCr
CHINA STATE CONSTRUCTION ENGINEERING CORPORATION LIMITED	4.45x	0.27x	5.07x	5.36%	3.04TCr
ACS, ACTIVIDADES DE CONSTRUCCIÓN Y SERVICIOS, S.A.	30.44x	0.54x	8.7x	2.18%	3.02TCr
Average	34.29x	2.15x	18.13x	1.62%	4.6TCr
Weighted average by Cap.	38.83x	2.48x	20.34x	1.7%