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 7,920 Cr.
  • Current Price 44.0
  • High / Low 54.0 / 16.8
  • Stock P/E 35.8
  • Book Value 8.33
  • Dividend Yield 0.31 %
  • ROCE 20.2 %
  • ROE 5.17 %
  • Face Value 1.00

Pros

  • Company is almost debt free.
  • Company has been maintaining a healthy dividend payout of 29.55%

Cons

  • Contingent liabilities of Rs.2900.53 Cr.
  • Earnings include an other income of Rs.192.20 Cr.
  • Promoter holding has decreased over last 3 years: -12.54%

Peer comparison

Sector: Realty Industry: Construction

Loading peers table ...

Quarterly Results

Consolidated Figures in Rs. Crores / View Standalone

Mar 2018 Jun 2018 Sep 2018 Dec 2018 Mar 2019 Jun 2019 Sep 2019 Dec 2019 Mar 2020 Jun 2020 Sep 2020 Dec 2020
2,933 2,262 2,105 2,439 3,138 1,890 1,666 1,930 2,600 684 1,377 2,104
2,739 2,186 2,045 2,368 2,981 1,863 1,667 1,904 2,549 720 1,362 2,040
Operating Profit 194 77 60 71 157 27 -1 26 52 -36 15 64
OPM % 7% 3% 3% 3% 5% 1% -0% 1% 2% -5% 1% 3%
Other Income 54 46 58 49 56 52 55 50 51 46 50 46
Interest 9 1 -1 0 0 3 1 1 1 1 1 1
Depreciation 1 1 1 1 0 2 1 2 2 1 2 1
Profit before tax 238 120 117 119 213 74 51 73 100 7 62 107
Tax % 36% 31% 32% 27% 33% 30% 277% 24% 16% -40% 26% 9%
Net Profit 149 79 69 84 137 49 -99 50 79 6 43 93
EPS in Rs 0.83 0.44 0.38 0.46 0.76 0.27 -0.55 0.28 0.44 0.03 0.24 0.52

Profit & Loss

Consolidated Figures in Rs. Crores / View Standalone

Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 TTM
4,067 4,394 5,826 7,425 8,447 9,943 8,087 6,765
3,826 4,105 5,510 7,017 7,992 9,574 7,982 6,670
Operating Profit 240 289 317 408 455 369 105 95
OPM % 6% 7% 5% 5% 5% 4% 1% 1%
Other Income 134 147 98 84 163 207 207 192
Interest 24 41 3 31 28 3 8 5
Depreciation 1 2 2 5 6 4 6 6
Profit before tax 349 393 409 454 584 569 297 275
Tax % 26% 29% 29% 28% 32% 31% 66%
Net Profit 257 278 289 355 378 375 78 221
EPS in Rs 1.43 1.55 1.61 1.97 2.10 2.08 0.43 1.23
Dividend Payout % 23% 24% 41% 41% 26% 31% 31%
Compounded Sales Growth
10 Years:%
5 Years:13%
3 Years:3%
TTM:-22%
Compounded Profit Growth
10 Years:%
5 Years:-23%
3 Years:-40%
TTM:63%
Stock Price CAGR
10 Years:%
5 Years:-7%
3 Years:-25%
1 Year:141%
Return on Equity
10 Years:%
5 Years:18%
3 Years:16%
Last Year:5%

Balance Sheet

Consolidated Figures in Rs. Crores / View Standalone

Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Sep 2020
120 120 120 180 180 180 180 180
Reserves 1,021 1,218 1,421 1,514 1,886 1,328 1,270 1,319
Borrowings -0 -0 12 6 -0 -0 -0 -0
3,067 3,426 3,906 6,366 10,202 11,592 11,110 10,538
Total Liabilities 4,207 4,764 5,459 8,066 12,269 13,101 12,560 12,037
23 26 62 123 129 182 165 162
CWIP -0 -0 -0 0 0 0 0 0
Investments 100 146 236 74 28 42 28 18
4,084 4,592 5,161 7,868 12,111 12,876 12,366 11,856
Total Assets 4,207 4,764 5,459 8,066 12,269 13,101 12,560 12,037

Cash Flows

Consolidated Figures in Rs. Crores / View Standalone

Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020
-447 -155 176 605 907 638 113
828 -2 -36 282 -474 -209 88
-53 -70 -84 -502 -247 -150 -160
Net Cash Flow 328 -227 56 385 185 279 41

Ratios

Consolidated Figures in Rs. Crores / View Standalone

Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020
ROCE % 35% 29% 34% 33% 32% 20%
Debtor Days 118 142 115 126 115 90 84
Inventory Turnover -0.10 -0.21 -0.09 -0.05 0.11 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