NBCC (India) Ltd

About [ edit ]

NBCC (India) is a operates into three major segments namely Project Management Consultancy, Real Estate and Engineering Procurement & Construction.

  • Market Cap 10,413 Cr.
  • Current Price 57.8
  • High / Low 59.8 / 22.2
  • Stock P/E 60.4
  • Book Value 8.70
  • Dividend Yield 0.23 %
  • ROCE 15.7 %
  • ROE 5.02 %
  • Face Value 1.00

Pros

  • Company is almost debt free.
  • Company has been maintaining a healthy dividend payout of 35.31%

Cons

  • The company has delivered a poor sales growth of 3.46% over past five years.
  • Earnings include an other income of Rs.171.41 Cr.
  • Promoter holding has decreased over last 3 years: -12.54%

Peer comparison

Sector: Realty Industry: Construction

Loading peers table ...

Quarterly Results

Standalone Figures in Rs. Crores / View Consolidated

Mar 2018 Jun 2018 Sep 2018 Dec 2018 Mar 2019 Jun 2019 Sep 2019 Dec 2019 Mar 2020 Jun 2020 Sep 2020 Dec 2020
2,184 1,633 1,582 1,652 2,378 1,257 1,098 1,266 1,590 436 1,007 1,508
2,003 1,571 1,523 1,578 2,199 1,255 1,115 1,254 1,571 464 998 1,467
Operating Profit 181 63 59 73 179 2 -17 12 18 -27 9 42
OPM % 8% 4% 4% 4% 8% 0% -2% 1% 1% -6% 1% 3%
Other Income 39 38 64 39 46 38 112 40 46 40 40 45
Interest -0 0 0 0 0 3 1 1 1 1 1 1
Depreciation 1 1 1 1 1 1 1 1 1 1 1 1
Profit before tax 220 100 123 111 224 36 93 49 63 11 47 85
Tax % 36% 32% 30% 30% 32% 30% 131% 29% 23% 29% 27% 4%
Net Profit 142 68 86 78 153 25 -29 35 49 8 34 82
EPS in Rs 0.79 0.38 0.48 0.43 0.85 0.14 -0.16 0.19 0.27 0.04 0.19 0.45

Profit & Loss

Standalone Figures in Rs. Crores / View Consolidated

Mar 2009 Mar 2010 Mar 2011 Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 TTM
2,038 2,978 3,143 3,445 3,229 4,040 4,396 5,812 6,279 5,905 7,245 5,210 4,541
1,885 2,883 3,014 3,305 3,035 3,814 4,108 5,504 5,875 5,504 6,869 5,194 4,500
Operating Profit 152 96 128 139 194 226 288 309 404 401 376 17 42
OPM % 7% 3% 4% 4% 6% 6% 7% 5% 6% 7% 5% 0% 1%
Other Income 94 87 86 154 110 133 147 101 88 106 187 235 171
Interest 3 5 1 2 1 24 41 3 2 2 2 8 5
Depreciation 3 3 3 1 1 1 2 2 3 3 3 3 2
Profit before tax 240 175 210 290 302 334 391 404 488 503 558 241 205
Tax % 34% 33% 33% 34% 31% 26% 29% 29% 28% 34% 31% 67%
Net Profit 159 116 140 190 208 247 277 287 351 334 384 80 172
EPS in Rs 1.06 1.15 1.37 1.54 1.59 1.95 1.85 2.13 0.44 0.95
Dividend Payout % 20% 20% 20% 22% 22% 24% 24% 42% 42% 45% 30% 30%
Compounded Sales Growth
10 Years:6%
5 Years:3%
3 Years:-6%
TTM:-24%
Compounded Profit Growth
10 Years:-4%
5 Years:-23%
3 Years:-40%
TTM:-6%
Stock Price CAGR
10 Years:%
5 Years:-1%
3 Years:-11%
1 Year:139%
Return on Equity
10 Years:20%
5 Years:18%
3 Years:16%
Last Year:5%

Balance Sheet

Standalone Figures in Rs. Crores / View Consolidated

Mar 2009 Mar 2010 Mar 2011 Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Sep 2020
90 90 90 120 120 120 120 120 180 180 180 180 180
Reserves 370 459 564 675 831 1,007 1,204 1,405 1,494 1,641 1,385 1,344 1,386
Borrowings 0 0 0 0 0 0 0 12 6 0 0 0 0
2,175 2,484 2,618 2,842 2,778 3,064 3,420 3,898 4,843 5,829 6,740 6,265 5,777
Total Liabilities 2,636 3,033 3,272 3,637 3,729 4,191 4,744 5,435 6,523 7,650 8,305 7,789 7,343
13 25 24 23 24 23 26 62 65 64 74 60 59
CWIP 0 0 0 0 0 0 0 0 0 0 0 0 0
Investments 143 250 173 224 162 114 152 231 105 59 359 344 334
2,479 2,757 3,076 3,390 3,543 4,055 4,566 5,142 6,353 7,528 7,872 7,385 6,950
Total Assets 2,636 3,033 3,272 3,637 3,729 4,191 4,744 5,435 6,523 7,650 8,305 7,789 7,343

Cash Flows

Standalone Figures in Rs. Crores / View Consolidated

Mar 2009 Mar 2010 Mar 2011 Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020
111 119 91 119 90 -439 -154 168 439 212 120 51
-15 -53 158 57 99 818 -5 -30 145 174 153 319
-59 -32 -23 -33 -49 -53 -70 -85 -208 -184 -127 -131
Net Cash Flow 37 34 226 143 141 327 -229 53 376 203 146 239

Ratios

Standalone Figures in Rs. Crores / View Consolidated

Mar 2009 Mar 2010 Mar 2011 Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020
ROCE % 61% 36% 35% 39% 35% 34% 35% 28% 30% 29% 33% 16%
Debtor Days 139 108 66 99 94 119 141 115 127 140 106 96
Inventory Turnover 0.55 0.37 0.06 0.33 0.31 0.14 -0.10 -0.21 -0.09 -0.05 0.13 0.03

Shareholding Pattern

Numbers in percentages

Jun 2018 Sep 2018 Dec 2018 Mar 2019 Jun 2019 Sep 2019 Dec 2019 Mar 2020 Jun 2020 Sep 2020 Dec 2020 Mar 2021
73.69 73.75 70.57 68.18 68.18 65.93 64.95 61.75 61.75 61.75 61.75 61.75
4.85 4.48 4.05 4.67 4.82 6.39 5.41 5.80 3.89 2.92 2.04 2.97
9.94 9.94 11.45 12.63 12.03 12.12 12.37 13.05 12.34 11.91 11.67 10.64
11.52 11.83 13.93 14.52 14.97 15.57 17.27 19.39 22.01 23.41 24.53 24.64

Documents