Valuation PNC Infratech Limited

Equities

Market Closed - NSE India S.E. Other stock markets 05:10:31 19/09/2024 pm IST			5-day change	1st Jan Change
434.75 ^INR	-2.94%		-3.44%	+23.70%

30/08	PNC Infratech Limited Provides Update on Law Enforcement Action by Central Bureau of Investigation	CI
28/08	PNC Infratech Emerges as Lowest Bidder for Highway-Cum-Bridge Project in India	MT

Fiscal Period: March	2020	2021	2022	2023	2024	2025	2026	2027
Capitalization ¹	24,115	66,161	66,482	74,114	1,11,941	1,11,530	-	-
Change	-	174.36%	0.48%	11.48%	51.04%	-0.37%	-	-
Enterprise Value (EV) ¹	18,955	61,007	63,363	74,880	1,08,636	89,441	85,049	1,11,530
Change	-	221.85%	3.86%	18.18%	45.08%	-17.67%	-4.91%	31.14%
P/E ratio	5.24x	18.3x	14.8x	12.1x	13.2x	13.7x	14.7x	14.1x
PBR	0.95x	2.27x	1.99x	1.88x	2.34x	1.98x	1.75x	1.47x
PEG	-	-0.9x	0.6x	0.3x	0.3x	-3.1x	-2.23x	3.52x
Capitalization / Revenue	0.49x	1.34x	1.05x	1.05x	1.45x	1.57x	1.32x	1.19x
EV / Revenue	0.39x	1.24x	1x	1.06x	1.41x	1.26x	1x	1.19x
EV / EBITDA	2.48x	9.07x	8.05x	7.85x	8.5x	8.54x	7.87x	9.43x
EV / EBIT	2.97x	10.9x	9.64x	8.87x	9.25x	9.61x	8.83x	10.6x
EV / FCF	2.63x	69.6x	513x	-34.7x	8.96x	7.79x	11.6x	18.7x
FCF Yield	38%	1.44%	0.2%	-2.88%	11.2%	12.8%	8.64%	5.36%
Dividend per Share ²	0.5	0.5	0.5	0.5	0.6	0.6454	0.7	0.7
Rate of return	0.53%	0.19%	0.19%	0.17%	0.14%	0.15%	0.16%	0.16%
EPS ²	17.94	14.11	17.46	23.84	33.13	31.67	29.58	30.76
Distribution rate	2.79%	3.54%	2.86%	2.1%	1.81%	2.04%	2.37%	2.28%
Net sales ¹	48,779	49,254	63,055	70,608	76,992	71,157	84,760	93,942
EBITDA ¹	7,643	6,728	7,872	9,539	12,774	10,474	10,810	11,830
EBIT ¹	6,379	5,604	6,573	8,439	11,741	9,306	9,637	10,476
Net income ¹	4,603	3,619	4,478	6,115	8,498	8,565	7,804	7,893
Net Debt ¹	-5,159	-5,154	-3,119	765.7	-3,305	-22,089	-26,481	-
Reference price ²	94.00	257.90	259.15	288.90	436.35	434.75	434.75	434.75
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	-	-	-

¹INR in Million²INR

Estimates

Add to a list Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E ratio	EV / Sales	EV / EBITDA	Yield (Y)	Capi. ($)
PNC INFRATECH LIMITED	14.14x	1.3x	8.86x	+0.14%	137.34Cr
VINCI	13.11x	1.14x	6.56x	+4.25%	7.01TCr
LARSEN & TOUBRO LIMITED	33.01x	2.41x	22x	+0.94%	6.13TCr
QUANTA SERVICES, INC.	45.89x	1.83x	19.19x	+0.13%	4.04TCr
FERROVIAL SE	50.79x	3.84x	26.11x	+1.99%	3.1TCr
CHINA STATE CONSTRUCTION ENGINEERING CORPORATION LIMITED	3.46x	0.25x	4.66x	+6.04%	2.82TCr
WSP GLOBAL INC.	38.71x	2.77x	15.35x	+0.65%	2.13TCr
EMCOR GROUP, INC.	20.91x	-	-	+0.23%	1.91TCr
CHINA RAILWAY GROUP LIMITED	3.79x	0.29x	6.09x	+4.42%	1.63TCr
Average	24.87x	1.73x	13.60x	+2.09%	3.21TCr
Weighted average by Cap.	26.89x	1.83x	14.68x	+2.36%