Company Valuation: Consolidated Construction Consortium Limited

Data adjusted to current consolidation scope
Fiscal Period: March 2021 2022 2023 2024 2025 2026
Market Cap 1 259 876.7 498.1 597.8 6,407 5,741
Change - 238.46% -43.18% 20% 971.74% -10.39%
Enterprise Value (EV) 1 14,252 15,365 15,599 1,919 5,696 5,311
Change - 7.81% 1.52% -87.7% 196.88% -6.77%
P/E -0.25x -0.62x -0.44x 0.09x 6.65x 7.26x
PBR -0.07x -0.16x -0.08x 2.17x 3.21x 2.06x
PEG - -0x 0x -0x -0.1x -0.4x
Capitalization / Revenue 0.13x 0.67x 0.36x 0.46x 3.52x 1.95x
EV / Revenue 7x 11.8x 11.2x 1.47x 3.13x 1.8x
EV / EBITDA -39.2x -27.1x -50.8x -0.32x -37.1x -26.4x
EV / EBIT -31.8x -24x -42.1x -0.32x -28.2x -23.8x
EV / FCF -2,530x -65.8x -185x -0.58x -7.91x -3.13x
FCF Yield -0.04% -1.52% -0.54% -172% -12.6% -32%
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 -2.58 -3.534 -2.825 16.88 2.155 1.769
Distribution rate - - - - - -
Net sales 1 2,037 1,306 1,393 1,308 1,820 2,947
EBITDA 1 -363.9 -567.3 -307.3 -5,919 -153.4 -201.3
EBIT 1 -448.3 -639.9 -370.6 -5,973 -201.7 -223.3
Net income 1 -1,028 -1,408 -1,126 6,726 876.4 790.2
Net Debt 1 13,993 14,488 15,101 1,321 -710 -430.1
Reference price 2 0.65 2.20 1.25 1.50 14.34 12.85
Nbr of stocks (in thousands) 398,511 398,511 398,511 398,511 446,759 446,759
Announcement Date 03/11/21 02/12/22 25/07/24 25/07/24 02/07/25 02/07/26
1INR in Million2INR
Estimates

P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
68.18x2.94x28.76x0.07% 98.82B
13.19x1.07x5.85x4.46% 71.87B
40.7x4.99x27.66x0.17% 61.72B
26.14x1.99x19.33x1.19% 56.93B
56.3x4.68x29.95x1.61% 46.79B
33.26x0.78x13.22x1.91% 39.16B
28.67x0.55x8.86x2.1% 36.38B
26.77x1.73x16.73x0.18% 34.74B
4.71x0.3x6.27x6.03% 27.97B
Average 33.10x 2.12x 17.40x 1.97% 52.71B
Weighted average by Cap. 37.37x 2.38x 19.12x 1.7%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA

  1. Stock Market
  2. Stocks
  3. CCCL Stock
  4. 532902 Stock
  5. Valuation Consolidated Construction Consortium Limited