Valuation NCC Limited

Stocks

Market Closed - Bombay S.E. 14:23:15 11/09/2026 +04			5-day change	1st Jan Change
141.00 ^INR	-1.57%		-5.56%	-12.07%

08-31	NCC Limited Receives Orders Totaling INR 4,301.9 Million For Buildings Division	CI
08-07	NCC Limited, Q1 2027 Earnings Call, Aug 07, 2026

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	89,939	-	-
Change	-	86.91%	118.63%	-9.85%	-37.52%	9.43%	-	-
Enterprise Value (EV) ¹	41,962	70,079	145,520	132,999	93,051	102,687	99,723	89,243
Change	-	67.01%	107.65%	-8.6%	-30.04%	10.36%	-2.89%	-10.51%
P/E	7.34x	11.6x	23.1x	17.3x	14.2x	13.4x	10.6x	8.84x
PBR	0.62x	1.05x	2.14x	1.77x	1.09x	1.11x	1.02x	0.91x
PEG	-	0.8x	2.3x	0.8x	-0.6x	0.8x	0.4x	0.4x
Capitalization / Revenue	0.36x	0.5x	0.8x	0.68x	0.47x	0.46x	0.41x	0.34x
EV / Revenue	0.42x	0.52x	0.79x	0.69x	0.53x	0.53x	0.45x	0.34x
EV / EBITDA	4.21x	5.22x	8.83x	7.62x	6.42x	6.06x	5.09x	3.85x
EV / EBIT	5.16x	6.13x	10.1x	8.68x	7.63x	7.01x	5.92x	4.38x
EV / FCF	3.88x	13.2x	14.2x	26.2x	-596x	14.1x	12.2x	-
FCF Yield	25.8%	7.58%	7.03%	3.82%	-0.17%	7.1%	8.22%	-
Dividend per Share ²	2	2.2	2.2	2.2	2.2	2.28	2.386	2.7
Rate of return	3.42%	2.07%	0.95%	1.05%	1.68%	1.59%	1.67%	1.88%
EPS ²	7.98	9.13	10.06	12.12	9.19	10.71	13.48	16.2
Distribution rate	25.1%	24.1%	21.9%	18.2%	23.9%	21.3%	17.7%	16.7%
Net sales ¹	99,300	133,513	183,144	192,053	174,635	194,249	220,173	261,099
EBITDA ¹	9,961	13,425	16,481	17,456	14,483	16,935	19,596	23,186
EBIT ¹	8,138	11,427	14,389	15,327	12,199	14,646	16,836	20,362
Net income ¹	4,901	5,692	6,315	7,611	5,768	6,726	8,459	10,166
Net Debt ¹	6,255	3,339	-391.1	1,465	10,866	12,748	9,784	-696
Reference price ²	58.55	106.30	232.40	209.50	130.90	143.25	143.25	143.25
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	13.37x	0.53x	6.06x	1.59%	941M
QUANTA SERVICES, INC.	53.95x	2.48x	23.7x	0.07%	93.02B
VINCI	12.17x	1.05x	5.73x	4.81%	71.23B
COMFORT SYSTEMS USA, INC.	32.75x	4.11x	22.32x	0.21%	55.9B
LARSEN & TOUBRO LIMITED	26.58x	2.04x	20.06x	1.15%	56.91B
FERROVIAL N.V.	50.33x	4.01x	25.51x	1.81%	40.19B
HOCHTIEF AG	28.45x	0.7x	11.59x	2.18%	35.8B
EMCOR GROUP, INC.	22.85x	1.56x	14.37x	0.2%	33.01B
ACS, ACTIVIDADES DE CONSTRUCCIÓN Y SERVICIOS, S.A.	22.61x	0.46x	7.27x	2.61%	31.19B
CHINA STATE CONSTRUCTION ENGINEERING CORPORATION LIMITED	5.07x	0.31x	5.83x	5.8%	27.03B
Average	26.81x	1.72x	14.24x	2.04%	44.52B
Weighted average by Cap.	31.17x	2.05x	16.41x	1.85%