NUVOCO VISTAS CORPORATION LIMITED |
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 324.2 INR | +0.97% |
|
+3.71% | -15.24% |
| 05-03 | Jefferies Adjusts Nuvoco Vistas’ Price Target to INR380 From INR395, Keeps at Hold | MT |
| 05-02 | Transcript : Nuvoco Vistas Corporation Limited, Q4 2024 Earnings Call, May 02, 2024 |
Valuation
| Fiscal Period: March | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|
| Capitalization 1 | 141,059 | 123,183 | 115,790 | - | - |
| Enterprise Value (EV) 1 | 193,556 | 167,329 | 109,361 | 150,790 | 147,011 |
| P/E ratio | 425 x | 784 x | 74.1 x | 40.1 x | 25.4 x |
| Yield | - | - | 0.62% | 0.93% | 0.93% |
| Capitalization / Revenue | 1.51 x | 1.16 x | 1.02 x | 1.02 x | 0.94 x |
| EV / Revenue | 2.08 x | 1.58 x | 1.02 x | 1.33 x | 1.19 x |
| EV / EBITDA | 12.9 x | 13.8 x | 6.74 x | 8.43 x | 7.37 x |
| EV / FCF | 23.9 x | 13.7 x | 22.6 x | 11.3 x | 12.8 x |
| FCF Yield | 4.19% | 7.32% | 4.43% | 8.84% | 7.79% |
| Price to Book | 1.6 x | 1.39 x | 1.29 x | 1.25 x | 1.19 x |
| Nbr of stocks (in thousands) | 357,156 | 357,156 | 357,156 | - | - |
| Reference price 2 | 395.0 | 344.9 | 324.2 | 324.2 | 324.2 |
| Announcement Date | 22-05-20 | 23-05-09 | 24-04-30 | - | - |
1INR in Million2INR
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: March | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|
| Net sales 1 | 93,180 | 105,862 | 107,329 | 113,530 | 123,135 |
| EBITDA 1 | 14,967 | 12,104 | 16,237 | 17,880 | 19,949 |
| EBIT 1 | 5,787 | 2,592 | 7,051 | 8,133 | 9,843 |
| Operating Margin | 6.21% | 2.45% | 6.57% | 7.16% | 7.99% |
| Earnings before Tax (EBT) 1 | 509 | -6,452 | 2,059 | 4,140 | 6,451 |
| Net income 1 | 320.8 | 158.6 | 1,474 | 2,949 | 4,713 |
| Net margin | 0.34% | 0.15% | 1.37% | 2.6% | 3.83% |
| EPS 2 | 0.9300 | 0.4400 | 4.130 | 8.086 | 12.77 |
| Free Cash Flow 1 | 8,115 | 12,251 | 6,961 | 13,330 | 11,449 |
| FCF margin | 8.71% | 11.57% | 6.46% | 11.74% | 9.3% |
| FCF Conversion (EBITDA) | 54.22% | 101.21% | 42.38% | 74.55% | 57.39% |
| FCF Conversion (Net income) | 2,529.52% | 7,724.27% | 390.51% | 452.02% | 242.96% |
| Dividend per Share 2 | - | - | 2.000 | 3.000 | 3.000 |
| Announcement Date | 22-05-20 | 23-05-09 | 24-04-30 | - | - |
1INR in Million2INR
Estimates
Income Statement Evolution (Quarterly data)
| Fiscal Period: March | 2022 Q1 | 2022 Q2 | 2022 Q3 | 2022 Q4 | 2023 Q1 | 2023 Q2 | 2023 Q3 | 2023 Q4 | 2024 Q1 | 2024 Q2 | 2024 Q3 | 2024 Q4 | 2025 Q1 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net sales 1 | - | 20,196 | 21,652 | 29,302 | 26,525 | 24,006 | 26,046 | 29,285 | 28,055 | 25,868 | 24,808 | 29,897 | 27,620 |
| EBITDA 1 | - | 3,376 | 2,269 | 4,249 | 3,609 | 1,920 | 2,683 | 3,804 | 3,925 | 3,682 | 3,860 | 4,580 | 4,089 |
| EBIT | - | - | - | 1,805 | 1,281 | -474.7 | - | 1,413 | - | 1,146 | 1,430 | 2,020 | 1,700 |
| Operating Margin | - | - | - | 6.16% | 4.83% | -1.98% | - | 4.83% | - | 4.43% | 5.77% | 6.76% | 6.15% |
| Earnings before Tax (EBT) 1 | - | -393.3 | -1,312 | 639.9 | 247.6 | -1,698 | -1,007 | -3,995 | 237.1 | 38.2 | 304.5 | 1,145 | 554 |
| Net income 1 | 1,143 | -257.7 | -855.4 | 291.1 | 204.7 | -1,304 | -752.9 | 2,011 | 144.6 | 21.25 | 173.6 | 731.6 | 360 |
| Net margin | - | -1.28% | -3.95% | 0.99% | 0.77% | -5.43% | -2.89% | 6.87% | 0.52% | 0.08% | 0.7% | 2.45% | 1.3% |
| EPS 2 | - | - | - | 0.8100 | 0.5700 | -3.650 | -2.110 | 5.630 | 0.4000 | 0.1250 | 0.6667 | 1.900 | 1.000 |
| Dividend per Share | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Announcement Date | 21-09-06 | 21-11-10 | 22-02-09 | 22-05-20 | 22-08-09 | 22-11-09 | 23-02-06 | 23-05-09 | 23-08-10 | - | - | - | - |
1INR in Million2INR
Estimates
Balance Sheet Analysis
| Fiscal Period: March | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|
| Net Debt 1 | 52,498 | 44,146 | 41,261 | 35,000 | 31,221 |
| Net Cash position 1 | - | - | - | - | - |
| Leverage (Debt/EBITDA) | 3.508 x | 3.647 x | 2.512 x | 1.957 x | 1.565 x |
| Free Cash Flow 1 | 8,115 | 12,251 | 6,961 | 13,330 | 11,449 |
| ROE (net income / shareholders' equity) | 0.4% | 0.18% | 1.96% | 3.54% | 5.05% |
| ROA (Net income/ Total Assets) | 0.16% | 0.08% | - | - | - |
| Assets 1 | 197,659 | 193,014 | - | - | - |
| Book Value Per Share 2 | 247.0 | 247.0 | 251.0 | 259.0 | 272.0 |
| Cash Flow per Share | - | - | - | - | - |
| Capex 1 | 4,094 | 4,863 | 6,018 | 5,551 | 10,091 |
| Capex / Sales | 4.39% | 4.59% | 5.58% | 4.89% | 8.19% |
| Announcement Date | 22-05-20 | 23-05-09 | 24-04-30 | - | - |
1INR in Million2INR
Estimates
EPS & Dividend
Year-on-year evolution of the PER
Year-on-year evolution of the Yield
Change in Enterprise Value/EBITDA
Trading Rating
Investor Rating
ESG Refinitiv
B-
Sell
Buy
Mean consensus
OUTPERFORM
Number of Analysts
18
Last Close Price
324.2
INR
Average target price
389.5
INR
Spread / Average Target
+20.14%
EPS Revisions
| 1st Jan change | Capi. | |
|---|---|---|
| -15.24% | 1.38B | |
| +18.87% | 48.58B | |
| +17.79% | 17.59B | |
| -2.87% | 15.9B | |
| -8.25% | 11.39B | |
| +26.36% | 8.83B | |
| +45.17% | 8.05B | |
| -1.05% | 7.93B | |
| -2.73% | 7.93B | |
| +105.28% | 7.5B |
- Stock Market
- Equities
- NUVOCO Stock
- Financials Nuvoco Vistas Corporation Limited