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 32,496 - -
Change - -16.94% 21.03% -29.86% -12.23% 26.66% - -
Enterprise Value (EV) 41,300 34,437 41,678 29,231 25,657 32,496 32,496 32,496
Change - -16.62% 21.03% -29.86% -12.23% 26.66% 0% 0%
P/E 23.6x 23.2x 31.5x 28.5x - 34.9x 25.3x -
PBR 2.87x - 2.45x - 1.45x 1.77x 1.71x 1.68x
PEG - -1.5x -2.9x -1.3x - - 0.7x -
Capitalization / Revenue 2.64x 2.13x 2.88x 2.1x 1.97x 2.14x 1.85x 1.82x
EV / Revenue 0x 0x 0x 0x 0x 2.14x 1.85x 1.82x
EV / EBITDA 0x 0x 0x 0x 0x 21.7x 16x 15.5x
EV / EBIT 0x - 0x 0x 0x 37.1x 26.6x 18.6x
EV / FCF -0x 0x 0x -0x 0x -266x 68.2x 85.1x
FCF Yield -1.53% 7.33% 3.99% -3.32% 3.06% -0.38% 1.47% 1.18%
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% 0.9% 1.15% 1.54%
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 2 248.90 206.65 250.10 175.01 153.61 194.56 194.56 194.56
Nbr of stocks (in thousands) 166,574 166,643 166,646 167,025 167,025 167,025 - -
Announcement Date 5/17/22 A 5/29/23 A 5/29/24 A 5/15/25 A 5/7/26 A - - -
1INR in Million2INR
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
26.36x4.09x13.17x2.21% 119B
16.86x5.62x27.94x3.94% 59.3B
63.86x1.31x8.63x6.04% 38.33B
11.58x1.19x6.5x2.92% 33.23B
9.76x3.16x7.43x4.45% 25.6B
8.47x0.85x5.23x4.46% 20.01B
15.58x0.76x5.67x1.98% 18.35B
65.71x11.9x43.28x0.07% 17.5B
9.62x0.99x7.63x4.44% 17.25B
Average 25.31x 3.32x 13.94x 3.39% 38.74B
Weighted average by Cap. 25.79x 3.58x 14.51x 3.28%

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

LAST HOURS | 40% Discount: The Best Subscriber-Only Tools to Unlock Hidden Opportunities!
d
:
:
SEIZE THE OFFER!