NCC Limited
NCC · Infrastructure/Construction · NSE
₹144
Current Market Price
Fair Value (DCF)
₹145
Discount to FV
+0.9%
Updated just now
YieldIQ Score
28/100
Piotroski F-Score
4/9
Economic Moat
None
Confidence
41%
ROE
8.6%
Debt/Equity
0.44
WACC
10.3%
Market Cap
₹9,035 Cr
Quality & Valuation
Neutral model outputs — no recommendations.
ROCE
17.1%
Return on capital employed
EV / EBITDA
5.3×
Enterprise multiple
Debt / EBITDA
0.8×
Leverage vs earnings
Interest Coverage
3.7×
EBIT covers interest
Current Ratio
1.34×
Short-term liquidity
Asset Turnover
1.03×
Revenue per ₹ of assets
Revenue CAGR (3Y)
10.6%
3-year revenue growth
Revenue CAGR (5Y)
—
5-year revenue growth
DCF Scenario Analysis
vs CMP ₹143.9
Bear case
Discount -50.4%
Base case
Discount +0.9%
Bull case
Discount +31.4%
Ratio Trends
NCC · last 9 annual periods
ROE
8.6%
ROCE
17.1%
Operating Margin
—
Debt / Equity
0.44×
PE
10.9×
EV / EBITDA
5.2×
Historical Financials
NCC · Annual, last 5 years· amounts in ₹Cr unless noted
| Metric | 2022 NSE_XBRL | 2023 NSE_XBRL | 2024 NSE_XBRL | 2025 yfinance | 2026 yfinance | CAGR |
|---|---|---|---|---|---|---|
| Revenue | ₹11.1K Cr | ₹15.4K Cr | ₹20.7K Cr | ₹22.2K Cr | ₹20.8K Cr | +17.1% |
| EBITDA | ₹1158 Cr | ₹1426 Cr | ₹1660 Cr | ₹2083 Cr | ₹1933 Cr | +13.7% |
| EBIT | ₹1111 Cr | ₹1390 Cr | ₹1650 Cr | — | — | +10.4% |
| PAT | ₹482 Cr | ₹609 Cr | ₹711 Cr | ₹820 Cr | ₹675 Cr | +8.8% |
| EPS (diluted) | ₹7.86 | ₹0.00 | ₹11.32 | — | — | +9.5% |
| CFO | ₹1416 Cr | ₹1100 Cr | ₹1359 Cr | ₹742 Cr | ₹-459 Cr | — |
| CapEx | ₹-219 Cr | ₹-347 Cr | ₹-285 Cr | ₹-320 Cr | ₹-955 Cr | — |
| FCF | ₹1197 Cr | ₹753 Cr | ₹1074 Cr | ₹422 Cr | ₹-1414 Cr | — |
| Total Assets | ₹14.5K Cr | ₹16.6K Cr | ₹18.1K Cr | ₹21.0K Cr | ₹26.0K Cr | +15.8% |
| Total Debt | ₹1302 Cr | ₹974 Cr | ₹980 Cr | ₹1594 Cr | ₹3457 Cr | +27.6% |
| Shareholders' Equity | ₹5603 Cr | ₹6167 Cr | ₹6640 Cr | ₹7324 Cr | ₹7869 Cr | +8.9% |
CAGR computed across the visible window. Signs reverse if start value is zero or negative.
Peer Comparison
NCC vs 5 closest peers by market-cap band
| Peer | MoS | Score | Verdict | ROE | PE |
|---|---|---|---|---|---|
 RITES RITES | — | — | Pending | 14.0% | — |
CEMPRO CEMPRO | — | — | Pending | 24.9% | — |
GRINFRA GRINFRA | — | — | Pending | 9.6% | — |
 WABAG WABAG | — | — | Pending | 13.8% | — |
 AFCONS AFCONS | — | — | Pending | 4.6% | — |
Click a ticker to view its fair-value analysis.
Dividend History
10 ex-dividend events on file. Source: NSE corporate-actions feed.
Total paid (5Y)
₹9.40/sh
Last payout
2025-08-14
₹2.20
Peak payout
₹2.20
Trailing yield
1.53%
Amounts parsed from NSE subject lines. Percent-of-face-value declarations are converted using the per-ticker face value (defaults to ₹10).
AI Analysis Summary
Model-generated description of metrics. Not investment advice. NCC Limited (NCC.NS) trades at 143.90 vs a model fair value of 145.23, a gap of 0.9%. Piotroski F-score: 4/9. Moat label: None. Revenue C...
Read full AI analysis →Reverse DCF
Market-implied growth
What FCF growth is priced in →
Risk Analysis
Volatility & drawdown
Risk profile of NCC →
DuPont
ROE decomposition
Why ROE is what it is →
Technicals
RSI, MACD, MAs
Reference indicators →
News & Filings
Recent activity
BSE filings + news for NCC →
Compare
Head-to-head with peers
Compare NCC side by side →
Run Full Interactive Analysis
Interactive DCF sliders, sensitivity heatmap, peer comparison, and more.
Analyse NCCNow →Model estimates using publicly available data. Not investment advice. YieldIQ is not registered with SEBI as an investment adviser or research analyst. Past performance does not guarantee future results.