Valuation NCL Industries Limited

Stocks

Market Closed - Bombay S.E. 09:02:33 23/10/26 pm AEDT			5-day change	1st Jan Change
164.25 ^INR	-2.64%		-0.45%	-18.04%

08/08	NCL Industries Limited Reports Earnings Results for the First Quarter Ended June 30, 2026	CI
30/05	NCL Industries Limited Reports Earnings Results for the Fourth Quarter and Full Year Ended March 31, 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: March	2021	2022	2023	2024	2025	2026
Market Cap ¹	7,760	8,040	8,056	8,345	8,248	6,719
Change	-	3.61%	0.2%	3.59%	-1.17%	-18.54%
Enterprise Value (EV) ¹	10,368	12,060	11,499	10,815	11,301	9,644
Change	-	16.32%	-4.65%	-5.95%	4.5%	-14.66%
P/E	5.34x	8.59x	18.2x	8.95x	32.7x	7.04x
PBR	1.17x	1.09x	1.05x	0.98x	0.96x	0.71x
PEG	-	-0.2x	-0.3x	0x	-0.4x	0x
Capitalization / Revenue	0.56x	0.49x	0.5x	0.45x	0.58x	0.47x
EV / Revenue	0.75x	0.74x	0.71x	0.58x	0.8x	0.68x
EV / EBITDA	3.68x	5.84x	7.27x	4.91x	9.4x	4.7x
EV / EBIT	4.37x	7.55x	10.5x	6.59x	17.6x	6.46x
EV / FCF	7.69x	-8.29x	15.2x	12x	-30.7x	48.4x
FCF Yield	13%	-12.1%	6.57%	8.33%	-3.26%	2.07%
Dividend per Share ²	4	3	3	4	3	3.5
Rate of return	2.33%	1.69%	1.68%	2.17%	1.65%	2.36%
EPS ²	32.16	20.69	9.791	20.61	5.571	21.09
Distribution rate	12.4%	14.5%	30.6%	19.4%	53.9%	16.6%
Net sales ¹	13,837	16,334	16,097	18,714	14,108	14,221
EBITDA ¹	2,817	2,064	1,583	2,203	1,202	2,051
EBIT ¹	2,374	1,597	1,091	1,642	642.8	1,493
Net income ¹	1,454	943.5	442.9	932.2	252	953.9
Net Debt ¹	2,608	4,020	3,443	2,469	3,053	2,924
Reference price ²	171.55	177.75	178.10	184.50	182.35	148.55
Nbr of stocks (in thousands)	45,233	45,233	45,233	45,233	45,233	45,233
Announcement Date	6/9/21	5/9/22	3/9/23	29/8/24	3/9/25	24/8/26

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.($)
NCL INDUSTRIES LIMITED	-	-	-	-	78.26M
CRH PLC	15.03x	1.76x	8.63x	1.84%	56.48B
HOLCIM LTD	18.98x	2.51x	9.93x	2.82%	44.79B
MARTIN MARIETTA MATERIALS, INC.	34.68x	6.09x	18.42x	0.68%	36.02B
VULCAN MATERIALS COMPANY	30.2x	4.62x	15.67x	0.8%	33.91B
ULTRATECH CEMENT LIMITED	34.01x	3.36x	17.88x	1.14%	34.24B
HEIDELBERG MATERIALS AG	11.69x	1.4x	6.56x	2.63%	29.03B
AMRIZE AG	16.09x	2.02x	8.18x	1.36%	21.55B
GRASIM INDUSTRIES LIMITED	66.76x	4.14x	64.15x	0.35%	20.68B
CHINA JUSHI CO., LTD.	16.43x	5.18x	10.66x	2.58%	19.57B
Average	27.10x	3.45x	17.79x	1.58%	29.63B
Weighted average by Cap.	25.40x	3.29x	15.66x	1.64%