Company Valuation: Consolidated Construction Consortium Limited

Data adjusted to current consolidation scope
Fiscal Period: March 2020 2021 2022 2023 2024 2025
Market Cap 1 99.63 259 876.7 498.1 597.8 6,407
Change - 160% 238.46% -43.18% 20% 971.74%
Enterprise Value (EV) 1 13,655 14,252 15,365 15,599 1,919 5,696
Change - 4.38% 7.81% 1.52% -87.7% 196.88%
P/E -0.06x -0.25x -0.62x -0.44x 0.09x 6.65x
PBR -0.03x -0.07x -0.16x -0.08x 2.17x 3.21x
PEG - 0x -0x 0x -0x -0.1x
Capitalization / Revenue 0.03x 0.13x 0.67x 0.36x 0.46x 3.52x
EV / Revenue 3.97x 7x 11.8x 11.2x 1.47x 3.13x
EV / EBITDA -33.3x -39.2x -27.1x -50.8x -0.32x -37.1x
EV / EBIT -28.8x -31.8x -24x -42.1x -0.32x -28.2x
EV / FCF 21.9x -2,530x -65.8x -185x -0.58x -7.91x
FCF Yield 4.57% -0.04% -1.52% -0.54% -172% -12.6%
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 -3.94 -2.58 -3.534 -2.825 16.88 2.155
Distribution rate - - - - - -
Net sales 1 3,439 2,037 1,306 1,393 1,308 1,820
EBITDA 1 -410.1 -363.9 -567.3 -307.3 -5,919 -153.4
EBIT 1 -474.1 -448.3 -639.9 -370.6 -5,973 -201.7
Net income 1 -1,570 -1,028 -1,408 -1,126 6,726 876.4
Net Debt 1 13,555 13,993 14,488 15,101 1,321 -710
Reference price 2 0.25 0.65 2.20 1.25 1.50 14.34
Nbr of stocks (in thousands) 398,511 398,511 398,511 398,511 398,511 446,759
Announcement Date 31/10/20 03/11/21 02/12/22 25/07/24 25/07/24 02/07/25
1INR in Million2INR
Estimates

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 87.54M
74.21x3.19x31.19x0.06% 108B
14.49x1.18x6.49x4.05% 82.38B
46.76x5.82x32.34x0.15% 70.91B
27.95x2.11x20.47x1.09% 61.52B
60.14x5.01x32.08x1.41% 50.54B
37.26x0.88x14.88x1.7% 43.69B
31.03x0.63x9.95x1.94% 38.97B
29.54x1.92x18.56x0.16% 38.34B
4.55x0.29x6.21x6.24% 27B
Average 36.22x 2.34x 19.13x 1.86% 52.13B
Weighted average by Cap. 40.99x 2.65x 21.09x 1.56%

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. Valuation Consolidated Construction Consortium Limited