Nifty
Sensex
:
:
12113.45
41281.69
-61.20 (-0.50%)
-178.10 (-0.43%)

Construction - Real Estate

Rating :
51/99  (View)

BSE: 534309 | NSE: NBCC

32.00
0.15 (0.47%)
14-Feb-2020 | 3:59PM
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  •  31.70
  •  32.60
  •  31.50
  •  31.85
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  10972985
  •  3511.36
  •  68.30
  •  28.50

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 5,760.00
  • 42.34
  • 1
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 667.18
  • 2.03%
  • 4.20

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 64.95%
  • 1.61%
  • 13.96%
  • FII
  • DII
  • Others
  • 5.41%
  • 4.55%
  • 9.52%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 9.28
  • 17.71
  • 10.22

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 14.45
  • 4.90
  • -2.05

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 12.67
  • 6.14
  • 1.86

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 34.25
  • 39.62
  • 37.93

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 5.73
  • 8.15
  • 8.01

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 15.39
  • 21.88
  • 20.23

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Dec 19
Dec 18
Var%
Sep 19
Sep 18
Var%
Jun 19
Jun 18
Var%
Mar 19
Mar 18
Var%
Net Sales
1,930.02
2,438.83
-20.86%
1,665.58
2,104.73
-20.86%
1,891.13
2,262.45
-16.41%
3,137.69
2,932.79
6.99%
Expenses
1,904.14
2,367.96
-19.59%
1,667.04
2,045.06
-18.48%
1,864.03
2,185.62
-14.71%
2,979.94
2,738.85
8.80%
EBITDA
25.88
70.87
-63.48%
-1.47
59.66
-
27.10
76.83
-64.73%
157.75
193.94
-18.66%
EBIDTM
1.34%
2.91%
-0.09%
2.83%
1.43%
3.40%
5.03%
6.61%
Other Income
49.34
49.34
0.00%
54.89
58.62
-6.36%
50.61
45.37
11.55%
55.94
54.25
3.12%
Interest
1.34
0.17
688.24%
1.34
0.00
0.00
2.65
0.94
181.91%
0.38
8.80
-95.68%
Depreciation
1.61
1.34
20.15%
0.95
1.46
-34.93%
2.02
1.39
45.32%
0.18
1.43
-87.41%
PBT
72.27
118.70
-39.12%
51.12
116.83
-56.24%
73.03
119.87
-39.08%
213.13
237.93
-10.42%
Tax
17.22
32.05
-46.27%
142.13
37.53
278.71%
22.11
37.20
-40.56%
70.47
84.48
-16.58%
PAT
55.05
86.65
-36.47%
-91.01
79.30
-
50.92
82.66
-38.40%
142.65
153.45
-7.04%
PATM
2.85%
3.55%
-5.46%
3.77%
2.69%
3.65%
4.55%
5.23%
EPS
0.28
0.46
-39.13%
-0.55
0.38
-
0.27
0.44
-38.64%
0.76
0.41
85.37%

Annual Results

Standalone Figures in Rs. Crores /

Consolidated
Description
TTM
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Net Sales
8,624.42
9,942.97
8,447.09
7,424.66
5,826.38
4,399.85
4,070.10
Net Sales Growth
-11.44%
17.71%
13.77%
27.43%
32.42%
8.10%
 
Cost Of Goods Sold
46.23
182.83
-77.01
-141.49
-68.41
24.52
425.76
Gross Profit
8,578.19
9,760.14
8,524.10
7,566.14
5,894.79
4,375.33
3,644.34
GP Margin
99.46%
98.16%
100.91%
101.91%
101.17%
99.44%
89.54%
Total Expenditure
8,415.15
9,575.45
7,992.21
7,017.13
5,509.77
4,110.46
3,830.75
Power & Fuel Cost
-
3.36
3.47
4.15
3.35
1.58
1.40
% Of Sales
-
0.03%
0.04%
0.06%
0.06%
0.04%
0.03%
Employee Cost
-
323.33
362.06
247.86
221.97
193.64
181.40
% Of Sales
-
3.25%
4.29%
3.34%
3.81%
4.40%
4.46%
Manufacturing Exp.
-
8,825.26
7,462.82
6,764.17
5,230.43
3,812.06
3,150.05
% Of Sales
-
88.76%
88.35%
91.10%
89.77%
86.64%
77.39%
General & Admin Exp.
-
75.45
97.51
84.22
51.95
54.85
46.26
% Of Sales
-
0.76%
1.15%
1.13%
0.89%
1.25%
1.14%
Selling & Distn. Exp.
-
5.08
5.44
5.13
5.95
7.57
6.96
% Of Sales
-
0.05%
0.06%
0.07%
0.10%
0.17%
0.17%
Miscellaneous Exp.
-
160.14
137.92
53.08
64.53
16.25
18.92
% Of Sales
-
1.61%
1.63%
0.71%
1.11%
0.37%
0.46%
EBITDA
209.26
367.52
454.88
407.53
316.61
289.39
239.35
EBITDA Margin
2.43%
3.70%
5.39%
5.49%
5.43%
6.58%
5.88%
Other Income
210.78
427.23
321.38
203.63
136.06
147.14
134.66
Interest
5.71
221.87
186.55
84.48
39.24
41.35
23.52
Depreciation
4.76
4.36
5.90
5.39
2.45
2.34
1.35
PBT
409.55
568.53
583.81
521.29
410.98
392.84
349.15
Tax
251.93
177.26
188.53
128.98
119.80
114.57
91.70
Tax Rate
61.51%
31.18%
32.30%
28.39%
29.15%
29.16%
26.26%
PAT
157.61
374.78
377.71
354.61
291.20
278.28
257.45
PAT before Minority Interest
135.10
391.26
395.14
325.39
291.18
278.28
257.45
Minority Interest
-22.51
-16.48
-17.43
29.22
0.02
0.00
0.00
PAT Margin
1.83%
3.77%
4.47%
4.78%
5.00%
6.32%
6.33%
PAT Growth
-60.80%
-0.78%
6.51%
21.78%
4.64%
8.09%
 
Unadjusted EPS
0.76
2.08
2.10
1.97
3.21
4.64
21.45

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Shareholder's Funds
1,508.41
2,066.19
1,693.84
1,541.26
1,338.40
1,140.58
Share Capital
180.00
180.00
180.00
120.00
120.00
120.00
Total Reserves
1,328.41
1,886.19
1,513.84
1,421.26
1,218.40
1,020.58
Non-Current Liabilities
146.59
387.93
71.64
-21.97
25.44
29.88
Secured Loans
0.00
0.00
0.00
5.27
0.00
0.00
Unsecured Loans
0.00
0.00
0.00
0.00
0.00
0.00
Long Term Provisions
635.77
555.18
67.91
60.71
44.95
53.21
Current Liabilities
11,478.58
10,290.63
6,456.27
4,203.07
3,686.21
3,213.66
Trade Payables
4,236.22
3,920.31
3,087.14
1,788.68
1,515.33
944.71
Other Current Liabilities
6,896.95
5,818.39
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
0.00
Short Term Provisions
345.41
551.93
664.02
387.53
401.89
291.00
Total Liabilities
13,281.90
12,898.76
8,459.84
5,723.62
5,050.05
4,384.12
Net Block
179.88
127.76
121.79
61.80
26.22
22.54
Gross Block
202.28
147.74
129.37
64.25
41.54
35.44
Accumulated Depreciation
22.40
19.98
7.58
2.45
15.32
12.90
Non Current Assets
875.50
731.58
315.41
164.02
77.96
77.74
Capital Work in Progress
0.30
0.30
0.17
0.00
0.00
0.00
Non Current Investment
29.08
29.45
28.90
28.10
11.13
11.13
Long Term Loans & Adv.
664.22
573.76
163.24
74.12
40.61
44.06
Other Non Current Assets
2.01
0.30
1.31
0.00
0.00
0.00
Current Assets
12,406.40
12,167.19
8,144.43
5,559.60
4,972.08
4,306.39
Current Investments
15.01
0.00
47.25
207.89
134.87
89.35
Inventories
1,833.30
1,658.18
1,571.31
1,423.56
1,172.07
1,019.58
Sundry Debtors
2,448.90
2,652.89
2,567.39
1,835.86
1,705.57
1,314.54
Cash & Bank
5,092.82
4,710.41
2,257.68
1,159.76
1,066.53
1,201.17
Other Current Assets
3,016.37
500.44
242.12
93.17
893.04
681.76
Short Term Loans & Adv.
2,733.30
2,645.27
1,458.70
839.37
856.03
645.45
Net Current Assets
927.82
1,876.56
1,688.16
1,356.53
1,285.87
1,092.72
Total Assets
13,281.90
12,898.77
8,459.84
5,723.62
5,050.04
4,384.13

Cash Flow

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Cash From Operating Activity
637.86
906.74
604.92
176.42
-154.65
-447.32
PBT
568.53
583.81
454.36
410.98
392.84
349.15
Adjustment
-125.65
3.37
-81.33
-31.16
-156.47
-122.21
Changes in Working Capital
326.98
450.69
311.85
-126.33
-342.92
-625.95
Cash after chg. in Working capital
769.86
1,037.86
684.89
253.48
-106.54
-399.00
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-132.00
-131.12
-79.97
-77.06
-48.11
-48.31
Other Direct Exp. Paid
0.00
0.00
0.00
0.00
0.00
0.00
Extra & Other Items
0.00
0.00
0.00
0.00
0.00
0.00
Cash From Investing Activity
-208.72
-474.23
282.13
-36.14
-2.43
828.06
Net Fixed Assets
-11.82
-1.05
-4.10
-22.69
-6.10
Net Investments
-299.98
46.28
124.24
-78.94
-38.35
Others
103.08
-519.46
161.99
65.49
42.02
Cash from Financing Activity
-149.77
-247.35
-501.74
-83.80
-70.20
-52.65
Net Cash Inflow / Outflow
279.37
185.16
385.31
56.49
-227.28
328.10
Opening Cash & Equivalents
1,628.18
1,443.02
886.22
669.11
897.17
569.08
Closing Cash & Equivalent
1,907.55
1,628.18
1,271.53
725.59
669.89
897.17

Financial Ratios

Standalone /

Consolidated
Description
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Book Value (Rs.)
8.38
11.48
9.41
8.56
7.44
6.34
ROA
2.99%
3.70%
4.59%
5.41%
5.90%
5.87%
ROE
21.89%
21.02%
20.12%
20.22%
22.45%
22.57%
ROCE
44.22%
40.90%
33.13%
31.14%
35.03%
32.67%
Fixed Asset Turnover
56.81
60.97
76.69
110.15
114.31
114.84
Receivable days
93.64
112.78
108.23
110.93
125.27
117.89
Inventory Days
64.08
69.77
73.61
81.30
90.91
91.43
Payable days
158.45
164.59
113.67
97.92
107.05
91.51
Cash Conversion Cycle
-0.72
17.96
68.17
94.31
109.12
117.81
Total Debt/Equity
0.00
0.00
0.00
0.01
0.00
0.00
Interest Cover
3.56
4.13
6.38
11.47
10.50
15.84

News Update


  • NBCC secures business of Rs 934.91 crore in January
    5th Feb 2020, 16:07 PM

    Earlier in the month of December, the company had secured the total business of Rs 1090.53 crore

    Read More
  • NBCC receives letter of acceptance for project worth Rs 720.32 crore
    21st Jan 2020, 09:00 AM

    The company to provide Project Management Consultancy services for Construction of Smart Township

    Read More
  • NBCC secures business of Rs 1090.53 crore in December
    8th Jan 2020, 08:58 AM

    The company had secured the total business of Rs 8,861.05 crore in November

    Read More
  • NBCC secures LoI from HIL to provide Project Management Consultancy services
    23rd Dec 2019, 09:07 AM

    The estimated cost of the project is around Rs 350 crore wherein NBCC will be paid fee of around Rs 34.50 crore

    Read More
  • NBCC gets approval of financial creditors to takeover Jaypee Infratech
    19th Dec 2019, 11:09 AM

    Results are in favour of the state-owned firm with a overwhelming majority of 97.36 per cent favouring it

    Read More
  • NBCC secures business of Rs 8,861.05 crore in November
    19th Dec 2019, 09:14 AM

    In the month of September the company had secured the total business of Rs 852.17 crore

    Read More
  • NBCC signs MoU with Odisha Thermal Power Corporation
    17th Dec 2019, 12:46 PM

    MoU is for civil construction and various developmental works of thermal power plant

    Read More
  • NBCC receives order for construction of Rajaswa Bhawan in New Delhi
    9th Dec 2019, 09:07 AM

    The estimated project cost is around Rs 621 crore

    Read More
  • NBCC secures project from govt to provide Principle Project Consultancy
    20th Nov 2019, 09:01 AM

    The estimated project cost is worth around Rs 500 crore

    Read More
  • NBCC submits revised bid to acquire Jaypee Infratech
    18th Nov 2019, 09:36 AM

    The company has offered 75 percent of 858-acre land which is expected to be transferred back to Jaypee Infratech from the parent company Jaiprakash Associates

    Read More
  • NBCC signs MoU with Government of Andhra Pradesh
    15th Nov 2019, 11:44 AM

    Under this MoU, Government of Andhra Pradesh has retined NBCC as Project Management Consultancy

    Read More
  • NBCC (India) - Quarterly Results
    14th Nov 2019, 17:20 PM

    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.