NBCC (INDIA) LIMITED Financials NBCC (India) Limited NSE India S.E.
Equities
NBCC
INE095N01031
Construction & Engineering
|
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 189.8 INR | -2.12% |
|
+0.63% | +132.73% |
| Jul. 11 | NBCC Limited Receives Work Order | CI |
| Jul. 11 | NBCC (India) Bags Order Worth INR361 Million | MT |
Valuation
| Fiscal Period: March | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Capitalization 1 | 119,340 | 29,430 | 83,880 | 65,340 | 63,702 | 341,640 | - | - |
| Enterprise Value (EV) 1 | 119,340 | 29,430 | 83,880 | 65,340 | 63,702 | 214,290 | 341,640 | 341,640 |
| P/E ratio | 31.1 x | 37.2 x | 41.6 x | 35.6 x | 27.6 x | 62.3 x | 60.3 x | 52.7 x |
| Yield | 0.98% | 0.83% | 1.01% | 1.38% | 1.53% | 0.53% | 0.37% | 0.42% |
| Capitalization / Revenue | 1.65 x | 0.56 x | 1.7 x | 1.18 x | 0.95 x | 2.66 x | 3.72 x | 3.27 x |
| EV / Revenue | 1.65 x | 0.56 x | 1.7 x | 1.18 x | 0.95 x | 2.66 x | 3.72 x | 3.27 x |
| EV / EBITDA | 31.9 x | 188 x | 104 x | 41.8 x | 21.1 x | 48.6 x | 64.4 x | 54 x |
| EV / FCF | - | 57.8 x | 98.3 x | 24.3 x | -28.7 x | 60.5 x | 75.4 x | 72.7 x |
| FCF Yield | - | 1.73% | 1.02% | 4.11% | -3.48% | 1.65% | 1.33% | 1.38% |
| Price to Book | 7.63 x | - | 4.96 x | - | - | 10 x | 4.13 x | 3.45 x |
| Nbr of stocks (in thousands) | 1,800,000 | 1,800,000 | 1,800,000 | 1,800,000 | 1,800,000 | 1,800,000 | - | - |
| Reference price 2 | 66.30 | 16.35 | 46.60 | 36.30 | 35.39 | 189.8 | 189.8 | 189.8 |
| Announcement Date | 5/29/19 | 7/6/20 | 6/29/21 | 5/30/22 | 5/29/23 | 5/28/24 | - | - |
1INR in Million2INR
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: March | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Net sales 1 | 72,448 | 52,103 | 49,475 | 55,466 | 67,363 | 80,506 | 91,884 | 104,547 |
| EBITDA 1 | 3,742 | 156.2 | 807.3 | 1,563 | 3,012 | 4,408 | 5,305 | 6,328 |
| EBIT 1 | 3,716 | 128.5 | 784.2 | - | 2,991 | 4,389 | 5,740 | 6,910 |
| Operating Margin | 5.13% | 0.25% | 1.59% | - | 4.44% | 5.45% | 6.25% | 6.61% |
| Earnings before Tax (EBT) 1 | 5,585 | 2,413 | 2,444 | 2,367 | 3,123 | 4,565 | 7,580 | 8,602 |
| Net income 1 | 3,841 | 798.7 | 2,017 | 1,829 | 2,311 | 3,444 | 5,691 | 6,459 |
| Net margin | 5.3% | 1.53% | 4.08% | 3.3% | 3.43% | 4.28% | 6.19% | 6.18% |
| EPS | 2.130 | 0.4400 | 1.120 | 1.020 | 1.280 | 1.910 | 3.150 | 3.600 |
| Free Cash Flow 1 | - | 509.4 | 853.1 | 2,687 | -2,219 | 3,541 | 4,530 | 4,702 |
| FCF margin | - | 0.98% | 1.72% | 4.84% | -3.29% | 4.4% | 4.93% | 4.5% |
| FCF Conversion (EBITDA) | - | 326.06% | 105.67% | 171.89% | - | 80.32% | 85.4% | 74.3% |
| FCF Conversion (Net income) | - | 63.78% | 42.29% | 146.95% | - | 102.82% | 79.6% | 72.8% |
| Dividend per Share 2 | 0.6500 | 0.1350 | 0.4700 | 0.5000 | 0.5400 | 0.6300 | 0.7000 | 0.8000 |
| Announcement Date | 5/29/19 | 7/6/20 | 6/29/21 | 5/30/22 | 5/29/23 | 5/28/24 | - | - |
1INR in Million2INR
Estimates
Income Statement Evolution (Quarterly data)
| Fiscal Period: March | 2021 Q3 | 2021 Q4 | 2022 Q4 | 2023 Q1 | 2023 Q2 | 2023 Q3 | 2023 Q4 | 2024 Q1 | 2024 Q2 | 2024 Q3 | 2024 Q4 | 2025 Q1 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net sales 1 | 15,084 | 19,960 | 18,003 | 13,658 | 15,565 | 15,867 | 22,274 | 14,781 | 16,448 | 17,324 | 26,640 | 18,799 |
| EBITDA 1 | 416.2 | - | - | - | - | - | - | 477.6 | 901 | 908 | - | - |
| EBIT | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Margin | - | - | - | - | - | - | - | - | - | - | - | - |
| Earnings before Tax (EBT) | - | - | - | - | - | - | - | - | - | - | - | - |
| Net income | - | - | - | - | 994.4 | 485.2 | 963.8 | - | - | - | - | - |
| Net margin | - | - | - | - | 6.39% | 3.06% | 4.33% | - | - | - | - | - |
| EPS | - | - | - | - | - | - | - | - | - | - | - | - |
| Dividend per Share | - | - | - | - | - | - | - | - | - | - | - | - |
| Announcement Date | 2/10/21 | 6/29/21 | 5/30/22 | 8/10/22 | 11/14/22 | 2/15/23 | 5/29/23 | 8/10/23 | - | - | - | - |
1INR in Million
Estimates
Balance Sheet Analysis
| Fiscal Period: March | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Net Debt | - | - | - | - | - | - | - | - |
| Net Cash position | - | - | - | - | - | - | - | - |
| Leverage (Debt/EBITDA) | - | - | - | - | - | - | - | - |
| Free Cash Flow 1 | - | 509 | 853 | 2,687 | -2,219 | 3,541 | 4,530 | 4,702 |
| ROE (net income / shareholders' equity) | 22.7% | 5.17% | 12.5% | 10.6% | 12.5% | 17% | 23.3% | 21.5% |
| ROA (Net income/ Total Assets) | - | - | - | - | - | - | - | - |
| Assets 1 | - | - | - | - | - | - | - | - |
| Book Value Per Share 2 | 8.690 | - | 9.400 | - | - | 11.90 | 46.00 | 55.00 |
| Cash Flow per Share | - | - | - | - | - | - | - | - |
| Capex 1 | 61.8 | 1.89 | 3.81 | 8.36 | 67.8 | 126 | 40 | 50 |
| Capex / Sales | 0.09% | 0% | 0.01% | 0.02% | 0.1% | 0.16% | 0.04% | 0.05% |
| Announcement Date | 5/29/19 | 7/6/20 | 6/29/21 | 5/30/22 | 5/29/23 | 5/28/24 | - | - |
1INR in Million2INR
Estimates
EPS & Dividend
Year-on-year evolution of the PER
Year-on-year evolution of the Yield
Change in Enterprise Value/EBITDA
Trading Rating
Investor Rating
ESG Refinitiv
EPS Revisions
Quarterly revenue - Rate of surprise
| 1st Jan change | Capi. | |
|---|---|---|
| -6.99% | 65.38B | |
| +3.43% | 60.05B | |
| +24.51% | 39.35B | |
| +12.47% | 31.06B | |
| +15.75% | 30.47B | |
| +18.86% | 20.22B | |
| +9.51% | 19.88B | |
| +74.74% | 17.69B | |
| +30.17% | 16.16B |
- Stock Market
- Equities
- NBCC Stock
- NBCC Stock
- Financials NBCC (India) Limited
