Nuvoco Vistas Corporation Limited
NUVOCO · Cement · NSE
₹301
Current Market Price
Fair Value (DCF)
₹258
Discount to FV
-14.5%
Updated just now
YieldIQ Score
30/100
Piotroski F-Score
6/9
Economic Moat
None
Confidence
46%
ROE
3.5%
Debt/Equity
0.48
WACC
9.8%
Market Cap
₹10,761 Cr
Quality & Valuation
Neutral model outputs — no recommendations.
ROCE
12.1%
Return on capital employed
EV / EBITDA
8.6×
Enterprise multiple
Debt / EBITDA
2.4×
Leverage vs earnings
Interest Coverage
2.4×
EBIT covers interest
Current Ratio
0.45×
Short-term liquidity
Asset Turnover
0.53×
Revenue per ₹ of assets
Revenue CAGR (3Y)
4.2%
3-year revenue growth
Revenue CAGR (5Y)
5.1%
5-year revenue growth
DCF Scenario Analysis
vs CMP ₹301.3
Bear case
Discount -110.0%
Base case
Discount -16.9%
Bull case
Discount +31.8%
Ratio Trends
NUVOCO · last 5 annual periods
ROE
3.5%
ROCE
12.1%
Operating Margin
—
Debt / Equity
0.48×
PE
776.7×
EV / EBITDA
20.7×
Historical Financials
NUVOCO · 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 | ₹9318 Cr | ₹10.3K Cr | ₹10.5K Cr | ₹10.4K Cr | ₹11.3K Cr | +5.0% |
| EBITDA | ₹1539 Cr | ₹818 Cr | ₹1657 Cr | ₹1391 Cr | ₹1833 Cr | +4.5% |
| EBIT | ₹621 Cr | ₹-133 Cr | ₹739 Cr | — | — | +4.4% |
| PAT | ₹32.1 Cr | ₹15.9 Cr | ₹147 Cr | ₹21.8 Cr | ₹360 Cr | +83.0% |
| EPS (diluted) | ₹0.93 | ₹0.44 | ₹4.13 | — | — | +45.2% |
| CFO | ₹1221 Cr | ₹1711 Cr | ₹1593 Cr | ₹1329 Cr | ₹1485 Cr | +5.0% |
| CapEx | — | ₹-486 Cr | ₹-581 Cr | ₹-350 Cr | ₹-710 Cr | — |
| FCF | — | ₹1225 Cr | ₹1011 Cr | ₹978 Cr | ₹775 Cr | -10.8% |
| Total Assets | ₹19.6K Cr | ₹19.0K Cr | ₹18.7K Cr | ₹18.2K Cr | ₹20.3K Cr | +0.9% |
| Total Debt | — | ₹4785 Cr | ₹4404 Cr | ₹4074 Cr | ₹4916 Cr | +0.7% |
| Shareholders' Equity | — | ₹8839 Cr | ₹8984 Cr | ₹9002 Cr | ₹10.2K Cr | +3.7% |
CAGR computed across the visible window. Signs reverse if start value is zero or negative.
Peer Comparison
NUVOCO vs 5 closest peers by market-cap band
| Peer | MoS | Score | Verdict | ROE | PE |
|---|---|---|---|---|---|
 STARCEMENT STARCEMENT | — | — | Pending | 5.9% | — |
 JKLAKSHMI JKLAKSHMI | — | — | Pending | 10.6% | 16.8× |
 BIRLACORPN BIRLACORPN | — | — | Pending | 7.6% | 11.5× |
JSWCEMENT JSWCEMENT | — | — | Pending | -11.5% | — |
 INDIACEM INDIACEM | — | — | Pending | -0.7% | — |
Click a ticker to view its fair-value analysis.
Dividend History
No dividend events recorded for NUVOCO in the last 10 years.
AI Analysis Summary
Model-generated description of metrics. Not investment advice. Nuvoco Vistas Corporation Limited (NUVOCO.NS) trades at 301.30 vs a model fair value of 257.72, a gap of -14.5%. Piotroski F-score: 6/9. ...
Read full AI analysis →Reverse DCF
Market-implied growth
What FCF growth is priced in →
Risk Analysis
Volatility & drawdown
Risk profile of NUVOCO →
DuPont
ROE decomposition
Why ROE is what it is →
Technicals
RSI, MACD, MAs
Reference indicators →
News & Filings
Recent activity
BSE filings + news for NUVOCO →
Compare
Head-to-head with peers
Compare NUVOCO side by side →
Run Full Interactive Analysis
Interactive DCF sliders, sensitivity heatmap, peer comparison, and more.
Analyse NUVOCONow →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.