Valuation NMDC Limited NSE India S.E.

Stocks

Delayed NSE India S.E. 06:01:42 2026-09-02 EDT			5-day change	1st Jan Change
85.75 ^INR	+0.07%		-2.79%	+3.10%

08-27	NMDC Limited Announces Cessation of Shri Ashish Chatterjee as Government Nominee Director, Effective August 24, 2026	CI
08-14	NMDC Limited Reports Earnings Results for the First Quarter Ended June 30, 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: March	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	396,364	476,223	327,056	591,103	605,580	752,228	-	-
Change	-	20.15%	-31.32%	80.73%	2.45%	24.22%	-	-
Enterprise Value (EV) ¹	352,784	431,655	260,735	501,939	542,977	615,987	679,026	674,139
Change	-	22.36%	-39.6%	92.51%	8.18%	13.45%	3.18%	-0.72%
P/E	6.56x	5.07x	5.92x	10.5x	9.05x	9.04x	8.85x	8.09x
PBR	1.38x	1.37x	1.46x	2.33x	2.05x	1.98x	1.94x	1.69x
PEG	-	0.1x	-0.1x	5.5x	0.5x	0.8x	0.6x	0.86x
Capitalization / Revenue	2.58x	1.84x	1.85x	2.78x	2.56x	2.13x	2.43x	2.22x
EV / Revenue	2.3x	1.67x	1.48x	2.36x	2.29x	1.95x	2.2x	1.99x
EV / EBITDA	4.01x	3.43x	4.3x	6.82x	6.58x	6.64x	6.4x	5.74x
EV / EBIT	4.12x	3.51x	4.55x	7.15x	6.89x	6.99x	6.76x	6.09x
EV / FCF	6.15x	9.42x	26.7x	8.95x	-44.6x	34x	23.9x	-646x
FCF Yield	16.2%	10.6%	3.74%	11.2%	-2.24%	2.94%	4.18%	-0.15%
Dividend per Share ²	2.587	4.913	2.2	2.417	3.3	3.5	3.657	3.719
Rate of return	5.74%	9.07%	5.91%	3.59%	4.79%	4.59%	4.27%	4.35%
EPS ²	6.873	10.69	6.287	6.407	7.61	8.44	9.666	10.58
Distribution rate	37.6%	46%	35%	37.7%	43.4%	41.5%	37.8%	35.2%
Net sales ¹	153,701	258,817	176,669	212,938	236,683	315,537	309,115	338,407
EBITDA ¹	87,959	125,890	60,630	73,552	82,579	92,753	106,098	117,467
EBIT ¹	85,680	123,021	57,276	70,182	78,851	88,142	100,426	110,619
Net income ¹	62,530	93,985	55,286	56,319	66,926	74,212	83,725	91,209
Net Debt ¹	-43,580	-44,568	-66,321	-89,164	-62,603	-54,565	-73,202	-78,089
Reference price ²	45.08	54.17	37.20	67.23	68.88	85.56	85.56	85.56
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	6/22/21	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.	8.84x	1.91x	4.95x	6.75%	64.74B
FORTESCUE LTD	15.08x	2.56x	5.69x	4.19%	38.31B
NMDC LIMITED	10.24x	2.36x	7.09x	4.19%	7.93B
CSN MINERAÇÃO S.A.	34.74x	2.46x	7.56x	4.59%	6.38B
KUMBA IRON ORE LIMITED	8.27x	1.07x	2.94x	7.61%	4.73B
HBIS RESOURCES CO., LTD.	424x	-	-	-	1.65B
Average	83.53x	2.07x	5.64x	5.46%	20.62B
Weighted average by Cap.	17.70x	2.14x	5.38x	5.7%