Valuation NCC Limited

Stocks

Market Closed - Bombay S.E. 10:02:27 28/10/2026 GMT			5-day change	1st Jan Change
116.70 ^INR	+0.91%		-8.54%	-27.22%

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	73,270	-	-
Change	-	86.91%	118.63%	-9.85%	-37.52%	-10.85%	-	-
Enterprise Value (EV) ¹	41,962	70,079	145,520	132,999	93,051	83,092	83,053	72,573
Change	-	67.01%	107.65%	-8.6%	-30.04%	-10.7%	-0.05%	-12.62%
P/E	7.34x	11.6x	23.1x	17.3x	14.2x	11.2x	8.66x	7.21x
PBR	0.62x	1.05x	2.14x	1.77x	1.09x	0.9x	0.83x	0.74x
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	0.38x	0.33x	0.28x
EV / Revenue	0.42x	0.52x	0.79x	0.69x	0.53x	0.43x	0.38x	0.28x
EV / EBITDA	4.21x	5.22x	8.83x	7.62x	6.42x	5.01x	4.24x	3.13x
EV / EBIT	5.16x	6.13x	10.1x	8.68x	7.63x	5.88x	4.93x	3.56x
EV / FCF	3.88x	13.2x	14.2x	26.2x	-596x	11.4x	10.1x	-
FCF Yield	25.8%	7.58%	7.03%	3.82%	-0.17%	8.77%	9.87%	-
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%	1.87%	2.04%	2.31%
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	116.70	116.70	116.70
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 (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
NCC LIMITED	11.14x	0.43x	4.97x	1.89%	764M
QUANTA SERVICES, INC.	49.96x	2.32x	22.11x	0.08%	87.02B
VINCI	12.07x	1.03x	5.68x	4.83%	67.08B
LARSEN & TOUBRO LIMITED	24.64x	1.92x	19.21x	1.16%	53.16B
COMFORT SYSTEMS USA, INC.	25.35x	3.1x	17.2x	0.26%	45.01B
FERROVIAL N.V.	51.08x	4.06x	25.61x	1.9%	39.24B
HOCHTIEF AG	26.32x	0.66x	10.8x	2.36%	31.96B
EMCOR GROUP, INC.	19.96x	1.39x	12.85x	0.23%	29.39B
CHINA STATE CONSTRUCTION ENGINEERING CORPORATION LIMITED	5.28x	0.34x	6.68x	5.33%	28.38B
ACS, ACTIVIDADES DE CONSTRUCCIÓN Y SERVICIOS, S.A.	21.83x	0.41x	6.5x	2.81%	27.2B
Average	24.76x	1.57x	13.16x	2.09%	40.92B
Weighted average by Cap.	28.82x	1.84x	15.15x	1.93%