Valuation NCC Limited

Stocks

Market Closed - Bombay S.E. 10:02:26 29/10/2026 GMT			5-day change	1st Jan Change
118.20 ^INR	+1.29%		-4.18%	-26.29%

10-08	NCC Limited Receives INR 12,860.3 Million Order from Hyderabad Growth Corridor Limited for Construction of Radial Road-2 from Outer Ring Road Near Budwel to Nacharam on NH-167N	CI
09-30	NCC Limited Receives Two Other Orders Totaling INR 5,002.2 Million Excluding GST	CI

Data adjusted to current consolidation scope

Fiscal Period: March	2022	2023	2024	2025	2026	2027	2028	2029
Market Cap ¹	35,707	66,740	145,912	131,534	82,185	74,211	-	-
Change	-	86.91%	118.63%	-9.85%	-37.52%	-9.7%	-	-
Enterprise Value (EV) ¹	41,962	70,079	145,520	132,999	93,051	84,034	83,995	73,515
Change	-	67.01%	107.65%	-8.6%	-30.04%	-9.69%	-0.05%	-12.48%
P/E	7.34x	11.6x	23.1x	17.3x	14.2x	11.4x	8.77x	7.3x
PBR	0.62x	1.05x	2.14x	1.77x	1.09x	0.91x	0.84x	0.75x
PEG	-	0.8x	2.3x	0.8x	-0.6x	0.9x	0.3x	0.4x
Capitalization / Revenue	0.36x	0.5x	0.8x	0.68x	0.47x	0.39x	0.34x	0.28x
EV / Revenue	0.42x	0.52x	0.79x	0.69x	0.53x	0.44x	0.38x	0.28x
EV / EBITDA	4.21x	5.22x	8.83x	7.62x	6.42x	5.07x	4.29x	3.17x
EV / EBIT	5.16x	6.13x	10.1x	8.68x	7.63x	5.95x	4.99x	3.61x
EV / FCF	3.88x	13.2x	14.2x	26.2x	-596x	11.5x	10.2x	-
FCF Yield	25.8%	7.58%	7.03%	3.82%	-0.17%	8.67%	9.76%	-
Dividend per Share ²	2	2.2	2.2	2.2	2.2	2.186	2.385	2.7
Rate of return	3.42%	2.07%	0.95%	1.05%	1.68%	1.85%	2.02%	2.28%
EPS ²	7.98	9.13	10.06	12.12	9.19	10.38	13.48	16.2
Distribution rate	25.1%	24.1%	21.9%	18.2%	23.9%	21.1%	17.7%	16.7%
Net sales ¹	99,300	133,513	183,144	192,053	174,635	191,622	220,173	261,099
EBITDA ¹	9,961	13,425	16,481	17,456	14,483	16,577	19,596	23,186
EBIT ¹	8,138	11,427	14,389	15,327	12,199	14,126	16,836	20,362
Net income ¹	4,901	5,692	6,315	7,611	5,768	6,518	8,459	10,167
Net Debt ¹	6,255	3,339	-391.1	1,465	10,866	9,822	9,784	-696.3
Reference price ²	58.55	106.30	232.40	209.50	130.90	118.20	118.20	118.20
Nbr of stocks (in thousands)	609,847	627,847	627,847	627,847	627,847	627,847	-	-
Announcement Date	11/05/22	26/05/23	15/05/24	15/05/25	15/05/26	-	-	-

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.($)
NCC LIMITED	11.24x	0.43x	5.01x	1.87%	769M
QUANTA SERVICES, INC.	52.38x	2.43x	23.13x	0.07%	91.24B
VINCI	12.03x	1.03x	5.66x	4.85%	66.89B
LARSEN & TOUBRO LIMITED	25.33x	1.95x	19.66x	1.15%	54.96B
COMFORT SYSTEMS USA, INC.	26.47x	3.25x	18.01x	0.25%	47B
FERROVIAL N.V.	50.03x	4.01x	25.36x	2.16%	39.35B
HOCHTIEF AG	26.14x	0.65x	10.71x	2.38%	31.75B
EMCOR GROUP, INC.	20.33x	1.42x	13.1x	0.23%	29.93B
CHINA STATE CONSTRUCTION ENGINEERING CORPORATION LIMITED	5.28x	0.34x	6.68x	5.33%	28.38B
ACS, ACTIVIDADES DE CONSTRUCCIÓN Y SERVICIOS, S.A.	21.69x	0.41x	6.45x	2.83%	27.02B
Average	25.09x	1.59x	13.38x	2.11%	41.73B
Weighted average by Cap.	29.65x	1.90x	15.61x	1.92%