PNC INFRATECH LTD.
PNCINFRA · General/Diversified · NSE
₹202
Current Market Price
Fair Value (DCF)
₹326
Margin of Safety
+61.4%
Updated 2d ago
YieldIQ Score
59/100
Piotroski F-Score
4/9
Economic Moat
Narrow
Confidence
0%
ROE
—
Debt/Equity
0.77
WACC
11.1%
Market Cap
₹5,181 Cr
Quality & Valuation
Neutral model outputs — no recommendations.
ROCE
12.9%
Return on capital employed
EV / EBITDA
5.6×
Enterprise multiple
Debt / EBITDA
7.1×
Leverage vs earnings
Interest Coverage
2.4×
EBIT covers interest
Current Ratio
2.29×
Short-term liquidity
Asset Turnover
0.32×
Revenue per ₹ of assets
Revenue CAGR (3Y)
-5.2%
3-year revenue growth
Revenue CAGR (5Y)
—
5-year revenue growth
DCF Scenario Analysis
vs CMP ₹201.96
Bear case
₹193.91
MoS -4.2%
Base case
₹325.99
MoS +38.0%
Bull case
₹342.29
MoS +41.0%
Ratio Trends
PNCINFRA · last 8 annual periods
ROE
13.6%
ROCE
14.4%
Operating Margin
—
Debt / Equity
1.56×
PE
50.8×
EV / EBITDA
4.6×
Historical Financials
PNCINFRA · Annual, last 5 years· amounts in ₹Cr unless noted
| Metric | 2021 | 2022 | 2023 | 2024 | 2025 | CAGR |
|---|---|---|---|---|---|---|
| Revenue | ₹5788 Cr | ₹7208 Cr | ₹2305 Cr | ₹2600 Cr | ₹5845 Cr | +0.2% |
| EBITDA | — | ₹1606 Cr | ₹1666 Cr | ₹2072 Cr | ₹2213 Cr | +8.3% |
| EBIT | ₹1166 Cr | ₹1231 Cr | ₹377 Cr | ₹716 Cr | — | -11.5% |
| PAT | ₹497 Cr | ₹580 Cr | ₹146 Cr | ₹396 Cr | ₹815 Cr | +13.2% |
| EPS (diluted) | ₹19.37 | ₹22.63 | ₹5.69 | ₹15.43 | — | -5.5% |
| CFO | ₹186 Cr | ₹-499 Cr | ₹-1454 Cr | ₹-231 Cr | ₹-56.1 Cr | — |
| CapEx | — | — | — | — | ₹-34.8 Cr | — |
| FCF | — | — | — | — | ₹-90.9 Cr | — |
| Total Assets | — | ₹10.6K Cr | ₹12.6K Cr | ₹15.6K Cr | ₹18.1K Cr | +14.1% |
| Total Debt | — | — | ₹712 Cr | ₹752 Cr | ₹9364 Cr | +90.4% |
| Shareholders' Equity | — | — | ₹4285 Cr | ₹5185 Cr | ₹5989 Cr | +8.7% |
CAGR computed across the visible window. Signs reverse if start value is zero or negative.
Peer Comparison
PNCINFRA vs 5 closest peers by market-cap band
| Peer | MoS | Score | Verdict | ROE | PE |
|---|---|---|---|---|---|
| CEIGALL CEIGALL | — | — | Pending | 15.9% | — |
| HCC HCC | — | — | Pending | 12.4% | — |
| AHLUCONT AHLUCONT | — | — | Pending | 11.2% | — |
| PRAJIND PRAJIND | — | — | Pending | 15.8% | — |
| WELENT WELENT | — | — | Pending | 11.9% | — |
Click a ticker to view its fair-value analysis.
Dividend History
No dividend events recorded for PNCINFRA in the last 10 years.
Reverse DCF
Market-implied growth
What FCF growth is priced in →
Risk Analysis
Volatility & drawdown
Risk profile of PNCINFRA →
DuPont
ROE decomposition
Why ROE is what it is →
Technicals
RSI, MACD, MAs
Reference indicators →
News & Filings
Recent activity
BSE filings + news for PNCINFRA →
Compare
Head-to-head with peers
Compare PNCINFRA side by side →
Run Full Interactive Analysis
Interactive DCF sliders, sensitivity heatmap, peer comparison, and more.
Analyse PNCINFRANow →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.