Valuation NMDC Limited NSE India S.E.

Stocks

Market Closed - NSE India S.E. 07:05:08 2026-10-05 EDT			5-day change	1st Jan Change
73.74 ^INR	-1.21%		-4.77%	-11.34%

09-09	Steel Exchange India Limited Signs Strategic Memorandum Of Understanding With NMDC Limited For Long-Term Iron Ore Procurement, Securing The Supply Chain	CI
08-27	NMDC Limited Announces Cessation of Shri Ashish Chatterjee as Government Nominee Director, Effective August 24, 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: March	2022	2023	2024	2025	2026	2027	2028	2029
Market Cap ¹	476,223	327,056	591,103	605,580	670,552	648,836	-	-
Change	-	-31.32%	80.73%	2.45%	10.73%	-3.24%	-	-
Enterprise Value (EV) ¹	431,655	260,735	501,939	542,977	615,987	575,634	570,747	555,823
Change	-	-39.6%	92.51%	8.18%	13.45%	-6.55%	-0.85%	-2.61%
P/E	5.07x	5.92x	10.5x	9.05x	9.04x	7.76x	7.09x	6.71x
PBR	1.37x	1.46x	2.33x	2.05x	1.98x	1.7x	1.48x	1.26x
PEG	-	-0.1x	5.5x	0.5x	0.8x	0.5x	0.75x	1.19x
Capitalization / Revenue	1.84x	1.85x	2.78x	2.56x	2.13x	2.1x	1.92x	1.8x
EV / Revenue	1.67x	1.48x	2.36x	2.29x	1.95x	1.86x	1.69x	1.54x
EV / EBITDA	3.43x	4.3x	6.82x	6.58x	6.64x	5.43x	4.86x	4.42x
EV / EBIT	3.51x	4.55x	7.15x	6.89x	6.99x	5.73x	5.16x	4.76x
EV / FCF	9.42x	26.7x	8.95x	-44.6x	34x	20.3x	-547x	99.1x
FCF Yield	10.6%	3.74%	11.2%	-2.24%	2.94%	4.93%	-0.18%	1.01%
Dividend per Share ²	4.913	2.2	2.417	3.3	3.5	3.657	3.719	3.733
Rate of return	9.07%	5.91%	3.59%	4.79%	4.59%	4.88%	4.96%	4.98%
EPS ²	10.69	6.287	6.407	7.61	8.44	9.666	10.58	11.18
Distribution rate	46%	35%	37.7%	43.4%	41.5%	37.8%	35.2%	33.4%
Net sales ¹	258,817	176,669	212,938	236,683	315,537	309,115	338,407	360,386
EBITDA ¹	125,890	60,630	73,552	82,579	92,753	106,098	117,467	125,695
EBIT ¹	123,021	57,276	70,182	78,851	88,142	100,426	110,619	116,759
Net income ¹	93,985	55,286	56,319	66,926	74,212	83,725	91,209	98,078
Net Debt ¹	-44,568	-66,321	-89,164	-62,603	-54,565	-73,202	-78,089	-93,013
Reference price ²	54.17	37.20	67.23	68.88	76.27	75.00	75.00	75.00
Nbr of stocks (in thousands)	8,791,818	8,791,818	8,791,818	8,791,818	8,791,818	8,791,818	-	-
Announcement Date	5/26/22	5/23/23	5/27/24	5/27/25	5/29/26	-	-	-

¹INR in Million²INR

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
VALE S.A.	8.53x	1.8x	4.66x	7.45%	58.62B
NUCOR CORPORATION	12.92x	1.43x	7.47x	0.93%	54.54B
ARCELORMITTAL	14.73x	0.84x	6.87x	0.97%	48.61B
FORTESCUE LTD	13.88x	2.33x	5.3x	4.38%	34.61B
STEEL DYNAMICS, INC.	13.96x	1.5x	8.69x	0.91%	33.25B
JSW STEEL LIMITED	20.08x	1.77x	9.78x	0.58%	31.23B
TATA STEEL LIMITED	12.82x	1.15x	6.93x	2.34%	23.26B
NIPPON STEEL CORPORATION	11.39x	0.75x	6.63x	3.75%	21.29B
RELIANCE, INC.	17.17x	1.24x	11.27x	1.24%	20.44B
Average	13.94x	1.42x	7.51x	2.51%	36.2B
Weighted average by Cap.	13.45x	1.47x	7.14x	2.75%