Company Valuation: NOCIL Limited

Data adjusted to current consolidation scope
Fiscal Period: March 2022 2023 2024 2025 2026 2027 2028 2029
Market Cap 1 41,460 34,437 41,678 29,231 25,657 30,911 - -
Change - -16.94% 21.03% -29.86% -12.23% 20.48% - -
Enterprise Value (EV) 41,300 34,437 41,678 29,231 25,657 30,911 30,911 30,911
Change - -16.62% 21.03% -29.86% -12.23% 20.48% 0% 0%
P/E 23.6x 23.2x 31.5x 28.5x - 33.2x 24x -
PBR 2.87x - 2.45x - 1.45x 1.69x 1.63x 1.6x
PEG - -1.5x -2.9x -1.3x - - 0.6x -
Capitalization / Revenue 2.64x 2.13x 2.88x 2.1x 1.97x 2.04x 1.76x 1.73x
EV / Revenue 0x 0x 0x 0x 0x 2.04x 1.76x 1.73x
EV / EBITDA 0x 0x 0x 0x 0x 20.6x 15.2x 14.7x
EV / EBIT 0x - 0x 0x 0x 35.3x 25.3x 17.7x
EV / FCF -0x 0x 0x -0x 0x -253x 64.9x 80.9x
FCF Yield -1.53% 7.33% 3.99% -3.32% 3.06% -0.4% 1.54% 1.24%
Dividend per Share 2 - 3 3 2 1.5 1.75 2.233 3
Rate of return - 1.45% 1.2% 1.14% 0.98% 0.95% 1.21% 1.62%
EPS 2 10.55 8.92 7.95 6.15 - 5.575 7.7 -
Distribution rate - 33.6% 37.7% 32.5% - 31.4% 29% -
Net sales 1 15,713 16,166 14,447 13,927 13,030 15,160 17,571 17,903
EBITDA 1 2,862 2,527 1,950 1,374 1,008 1,498 2,029 2,099
EBIT 1 2,378 - 1,422 838.3 459.2 876 1,220 1,746
Net income 1 1,761 1,492 1,330 1,029 556.3 928.2 1,291 -
Net Debt -159.9 - - - - - - -
Reference price 2 248.90 206.65 250.10 175.01 153.61 185.07 185.07 185.07
Nbr of stocks (in thousands) 166,574 166,643 166,646 167,025 167,025 167,025 - -
Announcement Date 5/17/22 5/29/23 5/29/24 5/15/25 5/7/26 - - -
1INR in Million2INR
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
27.56x4.27x13.72x2.1% 126B
16.95x6.09x31.82x2.8% 57.94B
58.06x1.35x9.48x6.08% 39.43B
12.49x1.26x6.81x2.71% 35.79B
9.68x3.14x7.38x4.48% 25.37B
77.38x14.04x51.07x0.06% 21B
8.68x0.87x5.34x4.35% 20.52B
29.26x2.85x14.3x0.39% 20.39B
19.01x0.85x6.48x1.22% 19.95B
Average 28.78x 3.86x 16.27x 2.69% 40.75B
Weighted average by Cap. 27.88x 3.98x 16.32x 2.73%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA



Year-on-year evolution of the Yield

40% Discount: Identify Tomorrow's Best Investments With The Best Subscriber-Only Tools!
d
:
:
SEIZE THE OFFER!