Nifty
Sensex
:
:
10906.95
36386.61
1.75 (0.02%)
12.53 (0.03%)

Construction - Real Estate

Rating :
57/99

BSE: 534309 | NSE: NBCC

57.95
-1.00 (-1.70%)
18-Jan-2019 | 3:59PM
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  •  59.30
  •  59.30
  •  57.80
  •  58.95
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  5472823
  •  3171.50
  •  123.00
  •  47.65

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 10,611.00
  • 29.17
  • 1
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 8,129.10
  • 1.42%
  • 7.77

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 73.75%
  • 1.48%
  • 9.32%
  • FII
  • DII
  • Others
  • 7.7%
  • 2.23%
  • 5.52%

Chart

Price | P:E | P:BV | EV:EBITDA

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 11.21
  • 11.27
  • 6.01

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 10.20
  • 11.95
  • 5.86

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 7.68
  • 6.59
  • 6.74

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • 39.90
  • 46.17

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • 7.84
  • 9.04

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • 22.57
  • 26.29

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Sep 18
Sep 17
Var%
Jun 18
Jun 17
Var%
Mar 18
Mar 17
Var%
Dec 17
Dec 16
Var%
Net Sales
1,405.88
1,328.03
5.86%
1,853.94
1,556.17
19.13%
2,545.82
2,634.51
-3.37%
1,511.51
1,703.68
-11.28%
Expenses
1,360.26
1,242.26
9.50%
1,786.29
1,484.05
20.37%
2,354.30
2,424.03
-2.88%
1,436.50
1,627.84
-11.75%
EBITDA
45.62
85.77
-46.81%
67.65
72.13
-6.21%
191.52
210.47
-9.00%
75.01
75.83
-1.08%
EBIDTM
3.25%
6.46%
3.65%
4.63%
7.52%
7.99%
4.96%
4.45%
Other Income
60.32
35.39
70.44%
44.19
31.38
40.82%
52.36
36.67
42.79%
34.96
35.05
-0.26%
Interest
0.00
7.02
-100.00%
0.94
10.32
-90.89%
8.80
7.17
22.73%
2.51
7.21
-65.19%
Depreciation
0.05
1.29
-96.12%
1.27
1.28
-0.78%
1.23
1.42
-13.38%
1.31
1.36
-3.68%
PBT
105.88
112.85
-6.18%
109.63
91.96
19.21%
233.85
221.83
5.42%
106.14
85.59
24.01%
Tax
33.34
31.78
4.91%
33.17
30.68
8.12%
83.35
55.35
50.59%
32.67
27.84
17.35%
PAT
72.55
81.07
-10.51%
76.46
61.28
24.77%
150.50
166.48
-9.60%
73.47
57.75
27.22%
PATM
5.16%
6.10%
4.12%
3.94%
5.91%
6.32%
4.86%
3.39%
EPS
0.42
0.44
-4.55%
0.41
0.33
24.24%
0.41
0.97
-57.73%
0.38
0.36
5.56%

Annual Results

Standalone Figures in Rs. Crores /

Consolidated
Description
TTM
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Net Sales
7,317.15
6,941.60
7,424.66
5,826.38
4,399.85
4,070.10
Net Sales Growth
1.31%
-6.51%
27.43%
32.42%
8.10%
 
Cost Of Goods Sold
50.36
-77.01
-141.49
-68.41
24.52
425.76
Gross Profit
7,266.79
7,018.61
7,566.14
5,894.79
4,375.33
3,644.34
GP Margin
99.31%
101.11%
101.91%
101.17%
99.44%
89.54%
Total Expenditure
6,937.35
6,520.66
7,017.13
5,509.77
4,110.46
3,830.75
Power & Fuel Cost
-
3.04
4.15
3.35
1.58
1.40
% Of Sales
-
0.04%
0.06%
0.06%
0.04%
0.03%
Employee Cost
-
321.48
247.86
221.97
193.64
181.40
% Of Sales
-
4.63%
3.34%
3.81%
4.40%
4.46%
Manufacturing Exp.
-
6,045.31
6,764.17
5,230.43
3,812.06
3,150.05
% Of Sales
-
87.09%
91.10%
89.77%
86.64%
77.39%
General & Admin Exp.
-
94.08
84.22
51.95
54.85
46.26
% Of Sales
-
1.36%
1.13%
0.89%
1.25%
1.14%
Selling & Distn. Exp.
-
4.77
5.13
5.95
7.57
6.96
% Of Sales
-
0.07%
0.07%
0.10%
0.17%
0.17%
Miscellaneous Exp.
-
129.00
53.08
64.53
16.25
18.92
% Of Sales
-
1.86%
0.71%
1.11%
0.37%
0.46%
EBITDA
379.80
420.94
407.53
316.61
289.39
239.35
EBITDA Margin
5.19%
6.06%
5.49%
5.43%
6.58%
5.88%
Other Income
191.83
228.38
203.63
136.06
147.14
134.66
Interest
12.25
97.58
84.48
39.24
41.35
23.52
Depreciation
3.86
5.12
5.39
2.45
2.34
1.35
PBT
555.50
546.62
521.29
410.98
392.84
349.15
Tax
182.53
175.05
128.98
119.80
114.57
91.70
Tax Rate
32.86%
32.02%
28.39%
29.15%
29.16%
26.26%
PAT
372.98
354.14
354.61
291.20
278.28
257.45
PAT before Minority Interest
362.90
371.57
325.39
291.18
278.28
257.45
Minority Interest
-10.08
-17.43
29.22
0.02
0.00
0.00
PAT Margin
5.10%
5.10%
4.78%
5.00%
6.32%
6.33%
PAT Growth
1.75%
-0.13%
21.78%
4.64%
8.09%
 
Unadjusted EPS
1.62
1.97
1.97
3.21
4.64
21.45

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Shareholder's Funds
1,965.55
1,693.84
1,541.26
1,338.40
1,140.58
Share Capital
180.00
180.00
120.00
120.00
120.00
Total Reserves
1,785.55
1,513.84
1,421.26
1,218.40
1,020.58
Non-Current Liabilities
-41.79
71.64
-21.97
25.44
29.88
Secured Loans
0.00
0.00
5.27
0.00
0.00
Unsecured Loans
0.00
0.00
0.00
0.00
0.00
Long Term Provisions
74.12
67.91
60.71
44.95
53.21
Current Liabilities
7,719.39
6,456.27
4,203.07
3,686.21
3,213.66
Trade Payables
3,529.58
3,087.14
1,788.68
1,515.33
944.71
Other Current Liabilities
3,320.54
2,705.11
2,026.86
1,768.99
1,977.96
Short Term Borrowings
0.00
0.00
0.00
0.00
0.00
Short Term Provisions
869.26
664.02
387.53
401.89
291.00
Total Liabilities
9,795.36
8,459.84
5,723.62
5,050.05
4,384.12
Net Block
120.88
121.79
61.80
26.22
22.54
Gross Block
133.36
129.37
64.25
41.54
35.44
Accumulated Depreciation
12.47
7.58
2.45
15.32
12.90
Non Current Assets
238.30
315.41
164.02
77.96
77.74
Capital Work in Progress
0.17
0.17
0.00
0.00
0.00
Non Current Investment
29.45
28.90
28.10
11.13
11.13
Long Term Loans & Adv.
87.50
163.24
74.12
40.61
44.06
Other Non Current Assets
0.30
1.31
0.00
0.00
0.00
Current Assets
9,557.05
8,144.43
5,559.60
4,972.08
4,306.39
Current Investments
0.00
47.25
207.89
134.87
89.35
Inventories
1,658.18
1,571.31
1,423.56
1,172.07
1,019.58
Sundry Debtors
2,542.61
2,567.39
1,835.86
1,705.57
1,314.54
Cash & Bank
2,481.90
2,257.68
1,159.76
1,066.53
1,201.17
Other Current Assets
2,874.36
242.12
93.17
37.01
681.76
Short Term Loans & Adv.
2,683.71
1,458.70
839.37
856.03
645.45
Net Current Assets
1,837.67
1,688.16
1,356.53
1,285.87
1,092.72
Total Assets
9,795.35
8,459.84
5,723.62
5,050.04
4,384.13

Cash Flow

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Cash From Operating Activity
238.73
604.92
176.42
-154.65
-447.32
PBT
546.62
454.36
410.98
392.84
349.15
Adjustment
-14.28
-81.33
-31.16
-156.47
-122.21
Changes in Working Capital
-186.11
311.85
-126.33
-342.92
-625.95
Cash after chg. in Working capital
346.23
684.89
253.48
-106.54
-399.00
Interest Paid
0.00
0.00
0.00
0.00
0.00
Tax Paid
-107.50
-79.97
-77.06
-48.11
-48.31
Other Direct Exp. Paid
0.00
0.00
0.00
0.00
0.00
Extra & Other Items
0.00
0.00
0.00
0.00
0.00
Cash From Investing Activity
200.54
282.13
-36.14
-2.43
828.06
Net Fixed Assets
-1.05
-4.10
-22.69
-6.10
Net Investments
46.28
124.24
-78.94
-38.35
Others
155.31
161.99
65.49
42.02
Cash from Financing Activity
-184.22
-501.74
-83.80
-70.20
-52.65
Net Cash Inflow / Outflow
255.06
385.31
56.49
-227.28
328.10
Opening Cash & Equivalents
1,271.53
886.22
669.11
897.17
569.08
Closing Cash & Equivalent
1,526.59
1,271.53
725.59
669.89
897.17

Financial Ratios

Standalone /

Consolidated
Description
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Book Value (Rs.)
10.92
9.41
8.56
7.44
6.34
ROA
4.07%
4.59%
5.41%
5.90%
5.87%
ROE
20.31%
20.12%
20.22%
22.45%
22.57%
ROCE
35.15%
33.13%
31.14%
35.03%
32.67%
Fixed Asset Turnover
52.84
76.69
110.15
114.31
114.84
Receivable days
134.35
108.23
110.93
125.27
117.89
Inventory Days
84.91
73.61
81.30
90.91
91.43
Payable days
164.70
113.67
97.92
107.05
91.51
Cash Conversion Cycle
54.55
68.17
94.31
109.12
117.81
Total Debt/Equity
0.00
0.00
0.01
0.00
0.00
Interest Cover
6.60
6.38
11.47
10.50
15.84

News Update:


  • GoI transfers entire stake of HSCC to NBCC
    11th Jan 2019, 10:58 AM

    Therefore pursuant to the above acquisition of shares, HSCC has become a wholly owned subsidiary of NBCC

    Read More
  • NBCC secures Rs 187.90 crore business in December
    11th Jan 2019, 09:08 AM

    The company had secured total business of Rs 743.26 crore in the month of November, 2018

    Read More
  • NBCC secures Rs 743.26 crore business in November
    13th Dec 2018, 11:41 AM

    The company had secured total business of Rs 1,854.00 crore in the month of October, 2018

    Read More
  • NBCC receives LoA from Ministry of Skill Development and Entrepreneurship
    12th Dec 2018, 11:00 AM

    The estimated cost of project is approximately Rs 172 crore

    Read More
  • NBCC (India) - Quarterly Results
    14th Nov 2018, 20:38 PM

    Read More
  • NBCC receives LoA of work from IIT Mandi
    14th Nov 2018, 11:19 AM

    The estimated cost of project is around Rs 100 crore

    Read More
  • NBCC secures Rs 1,854 crore business in October
    13th Nov 2018, 09:42 AM

    The company had secured total business of Rs 353.70 crore in the month of September, 2018

    Read More
  • NBCC receives appointment letter for construction of 'AIIAY&N' at Goa
    12th Nov 2018, 16:39 PM

    The company will work as Project Management Consultant

    Read More
  • NBCC inks pact with Health and Family Welfare to buy out HSCC
    9th Nov 2018, 11:11 AM

    The company has signed the Share Purchase Agreement on November 06, 2018

    Read More
  • NBCC receives LoA from Government of India
    25th Oct 2018, 16:02 PM

    The company received LoA for planning, designing and construction of AIIMS

    Read More
  • NBCC receives LoA for redevelopment projects
    22nd Oct 2018, 14:03 PM

    The first LoA is for construction of residential towers and commercial towers

    Read More

Source: www.accordfintech.com. Price feed provided by www.nseindia.com and www.bseindia.com value addition by www.accordfintech.com. Intraday data delayed 15 minutes.

DISCLAIMER: Information is provided " as is" and solely for informational purposes, not for trading purposes or advice, and may be delayed.