Valuation ntc industries limited

Stocks

Market Closed - Bombay S.E. 14:02:31 09/11/2026 +04			5-day change	1st Jan Change
142.00 ^INR	+18.48%		+16.44%	-12.70%

11-07	Ntc industries limited Reports Earnings Results for the Second Quarter and Six Months Ended September 30, 2026	CI
08-14	Ntc industries limited Reports Earnings Results for the First Quarter Ended June 30, 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: March	2021	2022	2023	2024	2025	2026
Market Cap ¹	668.3	1,102	863	1,775	2,803	2,132
Change	-	64.88%	-21.68%	105.66%	57.93%	-23.93%
Enterprise Value (EV) ¹	646.5	1,146	901.5	2,231	3,559	2,873
Change	-	77.32%	-21.36%	147.44%	59.52%	-19.26%
P/E	7.49x	12.2x	13.6x	25.5x	22x	10.9x
PBR	0.94x	1.33x	0.97x	1.26x	1.33x	1.02x
PEG	-	12.38x	-0.5x	-1.3x	0x	0.2x
Capitalization / Revenue	2.32x	3.53x	1.75x	4.01x	4.14x	1.85x
EV / Revenue	2.25x	3.67x	1.82x	5.04x	5.25x	2.49x
EV / EBITDA	6.25x	13.6x	10.9x	31.5x	16.3x	11.8x
EV / EBIT	7.66x	18x	14.4x	44.8x	17.6x	12.6x
EV / FCF	-90.3x	-8.92x	-45.3x	-5.24x	-7.74x	-85.8x
FCF Yield	-1.11%	-11.2%	-2.21%	-19.1%	-12.9%	-1.17%
Dividend per Share ²	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-
EPS ²	7.471	7.545	5.295	4.237	8.793	13.47
Distribution rate	-	-	-	-	-	-
Net sales ¹	287.8	312	494.2	442.7	677.5	1,153
EBITDA ¹	103.4	84.12	82.82	70.78	218	242.5
EBIT ¹	84.35	63.76	62.44	49.77	202.4	227.8
Net income ¹	80.37	90.12	63.24	50.6	113.7	195.6
Net Debt ¹	-21.73	44.58	38.59	456.1	755.7	741.2
Reference price ²	55.95	92.25	72.25	107.85	193.05	146.85
Nbr of stocks (in thousands)	11,944	11,944	11,944	16,456	14,519	14,519
Announcement Date	08/09/21	02/09/22	22/08/23	07/08/24	07/08/25	04/08/26

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.($)
NTC INDUSTRIES LIMITED	-	-	-	-	22M
PHILIP MORRIS INTERNATIONAL, INC.	26.18x	7.85x	17.74x	3.13%	301B
BRITISH AMERICAN TOBACCO P.L.C.	13.56x	4.82x	10.38x	5.61%	129B
ALTRIA GROUP, INC.	13.67x	7.1x	11.19x	5.69%	126B
JAPAN TOBACCO INC.	13.97x	2.67x	8.35x	5.25%	59.19B
ITC LIMITED	20.03x	4.38x	14.95x	4.56%	37.27B
IMPERIAL BRANDS PLC	10.78x	3.06x	7.03x	5.76%	29.53B
KT&G CORPORATION	16.88x	2.8x	10.65x	4.39%	14.08B
SMOORE INTERNATIONAL HOLDINGS LIMITED	30.93x	2.25x	19.42x	2.12%	6.51B
PT HANJAYA MANDALA SAMPOERNA TBK	9.22x	0.6x	5.98x	9.88%	4.25B
Average	17.25x	3.95x	11.74x	5.16%	71B
Weighted average by Cap.	19.41x	6.15x	13.65x	4.46%