Engineering - Construction · Founded 1990 · www.ncclimited.com · BSE 500294 · NSE NCC · ISIN INE868B01028
No Notes Added Yet
Business
NCC Ltd. is a leading infrastructure and construction company in India. It primarily operates as an Engineering, Procurement, and Construction (EPC) contractor, undertaking large-scale projects across various sectors. The company's core business model involves bidding for, winning, and executing government and private sector projects. NCC generates revenue by completing project milestones and delivering completed infrastructure assets such as roads, bridges, buildings, power plants, water pipelines, and irrigation systems.
Revenue Mix
NCC Ltd. operates across diverse infrastructure segments. While precise, up-to-date revenue contribution percentages can fluctuate, its major operational segments include:
Buildings & Housing: Construction of residential, commercial, industrial buildings, and townships.
Roads: Development of highways, expressways, and bridges.
Water & Environment: Projects related to water supply schemes, sewage treatment plants, and irrigation canals.
Power: Construction of power plants, transmission lines, and sub-stations.
Mining: Undertaking mining infrastructure and related services.
Railways: Construction of railway lines and related infrastructure.
Historically, Buildings & Housing and Roads have been significant contributors to the company's revenue.
Industry
The Indian Engineering - Construction industry is large, fragmented, and highly competitive, characterized by cyclicality linked to government spending and economic growth. It is also capital-intensive and subject to regulatory changes. NCC Ltd. is positioned as one of the larger and more established players in this space, with a pan-India presence and a diversified portfolio of projects. Its long operational history and experience in executing complex projects for various government agencies and public sector undertakings provide it with a competitive standing among large and mid-sized contractors.
MOAT
NCC's competitive advantages are primarily derived from:
Execution Capabilities & Track Record: A proven history of successfully delivering a wide range of complex infrastructure projects across different sectors. This builds client trust and eligibility for future large tenders.
Pre-qualification for Large Projects: Its financial strength and extensive experience enable it to meet stringent pre-qualification criteria for significant government and public sector tenders, which limits competition from smaller players.
Diversified Order Book: A broad project mix across multiple infrastructure segments and geographies helps de-risk revenue concentration and provides stability.
Client Relationships: Long-standing relationships with various government bodies and public sector enterprises.
Growth Drivers
Key factors that can drive NCC's growth over the next 3-5 years include:
Government Infrastructure Push: Continued high capital outlay by the Indian government on infrastructure development (roads, railways, urban infrastructure, water schemes) under schemes like Gati Shakti.
Urbanization & Housing Demand: Growing urban population and government initiatives like 'Housing for All' driving demand for residential and commercial construction.
Energy Transition Projects: Potential for projects in renewable energy infrastructure and related transmission & distribution.
Healthy Order Book: NCC's ability to maintain and grow its order book provides revenue visibility for future periods.
Improved Economic Sentiment: A robust economic environment often translates to higher private sector investment in industrial and commercial construction.
Risks
Project Execution Risks: Delays in land acquisition, environmental clearances, raw material price volatility, and labor availability can lead to cost overruns and project delays, impacting profitability.
Working Capital Management: Construction projects are working capital intensive, and delays in client payments or stretched working capital cycles can strain liquidity.
Intense Competition: The presence of numerous domestic and international players can lead to aggressive bidding and margin pressure.
Interest Rate Sensitivity: High debt levels (common in capital-intensive industries) make the company vulnerable to rising interest rates.
Regulatory & Policy Risks: Changes in government policies, taxation, or environmental regulations can impact project viability and execution.
Economic Downturn: A slowdown in economic growth or government spending can directly impact the award of new projects and project execution speed.
Management & Ownership
NCC Ltd. was founded by the Alluri family. The company is professionally managed with a mix of promoter-directors and independent directors on its board. The management team typically comprises individuals with extensive experience in the engineering and construction sector. The promoter group maintains a significant ownership stake, aligning their interests with the company's long-term performance. The remaining shares are held by institutional investors (domestic and foreign) and the public.
Outlook
NCC Ltd. is well-positioned to benefit from India's sustained focus on infrastructure development, which is expected to continue driving significant project opportunities. Its established track record, diversified project portfolio, and ability to undertake large, complex projects provide a stable foundation. However, the construction sector remains inherently cyclical and capital-intensive, carrying risks related to project execution, raw material price fluctuations, intense competition, and working capital management. While government tailwinds offer substantial growth potential, the company's performance will be contingent on efficient project execution, prudent financial management, and its ability to secure profitable new orders amidst a competitive landscape.
Price goes above X
Price falls below X
PE goes above X
PE falls below X
| #(Fig in Cr.) | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Net Sales | 5260 | 6485 | 5528 | 5196 | 5345 | 6131 | 5179 | 4543 | 4868 | 6233 |
| Other Income | 28 | 45 | 30 | 28 | 38 | 58 | 29 | 42 | 32 | 18 |
| Total Income | 5288 | 6530 | 5558 | 5224 | 5383 | 6189 | 5208 | 4585 | 4900 | 6251 |
| Total Expenditure | 4755 | 5934 | 5050 | 4753 | 4904 | 5575 | 4723 | 4150 | 4432 | 5682 |
| Operating Profit | 533 | 596 | 508 | 471 | 479 | 615 | 485 | 435 | 468 | 569 |
| Interest | 156 | 153 | 155 | 167 | 166 | 193 | 164 | 172 | 196 | 213 |
| Depreciation | 53 | 52 | 54 | 55 | 54 | 54 | 55 | 57 | 59 | 65 |
| Exceptional Income / Expenses | 0 | -33 | 0 | 0 | 0 | 0 | 0 | 0 | -34 | 0 |
| Profit Before Tax | 324 | 358 | 299 | 250 | 260 | 368 | 266 | 207 | 180 | 291 |
| Provision for Tax | 94 | 119 | 77 | 76 | 64 | 102 | 64 | 41 | 46 | 77 |
| Profit After Tax | 230 | 238 | 222 | 175 | 196 | 266 | 203 | 165 | 133 | 214 |
| Adjustments | -9 | 1 | -12 | -12 | -3 | -12 | -11 | -11 | -11 | -8 |
| Profit After Adjustments | 221 | 239 | 210 | 163 | 193 | 254 | 192 | 155 | 122 | 206 |
| Adjusted Earnings Per Share | 3.5 | 3.8 | 3.3 | 2.6 | 3.1 | 4 | 3.1 | 2.5 | 2 | 3.3 |
| #(Fig in Cr.) | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | TTM |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net Sales | 9513 | 9527 | 9001 | 8391 | 12896 | 8901 | 7949 | 11138 | 15553 | 20845 | 22199 | 20823 |
| Other Income | 159 | 137 | 206 | 101 | 124 | 113 | 116 | 71 | 148 | 126 | 156 | 121 |
| Total Income | 9672 | 9664 | 9207 | 8492 | 13020 | 9014 | 8065 | 11209 | 15701 | 20971 | 22355 | 20944 |
| Total Expenditure | 8545 | 8535 | 8333 | 7511 | 11296 | 7814 | 7030 | 10114 | 14094 | 19076 | 20281 | 18987 |
| Operating Profit | 1126 | 1129 | 874 | 981 | 1724 | 1200 | 1035 | 1095 | 1607 | 1895 | 2074 | 1957 |
| Interest | 737 | 643 | 513 | 460 | 522 | 554 | 480 | 478 | 515 | 595 | 680 | 745 |
| Depreciation | 277 | 248 | 203 | 172 | 193 | 199 | 181 | 187 | 203 | 212 | 216 | 236 |
| Exceptional Income / Expenses | 0 | -40 | -80 | -124 | -108 | -50 | -13 | 204 | -14 | -33 | 0 | -34 |
| Profit Before Tax | 113 | 167 | 46 | 219 | 894 | 387 | 363 | 635 | 885 | 1061 | 1187 | 944 |
| Provision for Tax | 51 | 86 | 38 | 80 | 327 | 73 | 79 | 141 | 239 | 321 | 319 | 228 |
| Profit After Tax | 61 | 82 | 8 | 139 | 568 | 314 | 283 | 494 | 646 | 740 | 868 | 715 |
| Adjustments | -8 | 39 | 23 | 30 | 11 | 22 | -15 | -12 | -37 | -30 | -48 | -41 |
| Profit After Adjustments | 54 | 120 | 32 | 169 | 579 | 337 | 268 | 482 | 609 | 711 | 820 | 675 |
| Adjusted Earnings Per Share | 1 | 2.2 | 0.6 | 2.8 | 9.6 | 5.5 | 4.4 | 7.9 | 9.7 | 11.3 | 13.1 | 10.9 |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Sales CAGR | 6% | 26% | 20% | 9% |
| Operating Profit CAGR | 9% | 24% | 12% | 6% |
| PAT CAGR | 17% | 21% | 23% | 30% |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Share Price CAGR | -37% | 5% | 12% | 7% |
| ROE Average | 12% | 12% | 10% | 7% |
| ROCE Average | 23% | 22% | 18% | 16% |
| #(Fig in Cr.) | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Shareholder's Funds | 3402 | 3392 | 3448 | 4083 | 4595 | 4906 | 5171 | 5603 | 6167 | 6640 | 7324 |
| Minority's Interest | 321 | 325 | 329 | 300 | 277 | 253 | 298 | 293 | 319 | 172 | 179 |
| Borrowings | 1266 | 1017 | 465 | 398 | 488 | 240 | 170 | 120 | 89 | 70 | 265 |
| Other Non-Current Liabilities | 207 | 157 | 110 | 116 | 133 | 37 | 19 | 19 | 23 | 37 | 66 |
| Total Current Liabilities | 7434 | 7349 | 6614 | 7320 | 8985 | 8161 | 7824 | 8358 | 9891 | 11116 | 13128 |
| Total Liabilities | 12630 | 12240 | 10966 | 12217 | 14479 | 13597 | 13482 | 14394 | 16489 | 18034 | 20961 |
| Fixed Assets | 2446 | 1674 | 986 | 1030 | 1293 | 1144 | 1131 | 1139 | 1239 | 1271 | 1370 |
| Other Non-Current Assets | 772 | 1202 | 1119 | 1550 | 1596 | 1588 | 1583 | 1802 | 2004 | 1888 | 1957 |
| Total Current Assets | 9413 | 9365 | 8861 | 9638 | 11517 | 10865 | 10769 | 11453 | 13246 | 14875 | 17635 |
| Total Assets | 12630 | 12240 | 10966 | 12217 | 14479 | 13597 | 13482 | 14394 | 16489 | 18034 | 20961 |
| #(Fig in Cr.) | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Opening Cash & Cash Equivalents | 97 | 224 | 261 | 132 | 76 | 219 | 114 | 192 | 267 | 282 | 552 |
| Cash Flow from Operating Activities | 867 | 395 | 314 | 586 | 673 | 931 | 842 | 1416 | 1100 | 1359 | 742 |
| Cash Flow from Investing Activities | -95 | 193 | 376 | -188 | -619 | 11 | -207 | -66 | -192 | -319 | -59 |
| Cash Flow from Financing Activities | -643 | -551 | -818 | -453 | 89 | -1047 | -558 | -1275 | -893 | -771 | -247 |
| Net Cash Inflow / Outflow | 129 | 37 | -129 | -56 | 143 | -105 | 77 | 75 | 16 | 270 | 436 |
| Closing Cash & Cash Equivalent | 226 | 261 | 132 | 76 | 219 | 114 | 192 | 267 | 282 | 552 | 988 |
| # | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Earnings Per Share (Rs) | 0.97 | 2.17 | 0.57 | 2.81 | 9.63 | 5.52 | 4.4 | 7.91 | 9.7 | 11.32 | 13.06 |
| CEPS(Rs) | 6.08 | 5.93 | 3.79 | 5.17 | 12.65 | 8.42 | 7.61 | 11.16 | 13.52 | 15.17 | 17.27 |
| DPS(Rs) | 0.4 | 0.6 | 0.4 | 1 | 1.5 | 0.2 | 0.8 | 2 | 2.2 | 2.2 | 2.2 |
| Book NAV/Share(Rs) | 61.19 | 61.02 | 62.02 | 67.97 | 76.05 | 80.45 | 84.36 | 91.44 | 98.22 | 105.75 | 116.65 |
| Core EBITDA Margin(%) | 10.17 | 10.41 | 7.42 | 10.48 | 12.4 | 12.21 | 11.56 | 9.19 | 9.38 | 8.49 | 8.64 |
| EBIT Margin(%) | 8.93 | 8.5 | 6.22 | 8.09 | 10.98 | 10.57 | 10.6 | 9.99 | 9 | 7.94 | 8.41 |
| Pre Tax Margin(%) | 1.18 | 1.76 | 0.51 | 2.61 | 6.94 | 4.35 | 4.56 | 5.7 | 5.69 | 5.09 | 5.35 |
| PAT Margin (%) | 0.65 | 0.86 | 0.09 | 1.65 | 4.4 | 3.53 | 3.56 | 4.44 | 4.15 | 3.55 | 3.91 |
| Cash Profit Margin (%) | 3.55 | 3.46 | 2.34 | 3.7 | 5.89 | 5.77 | 5.84 | 6.11 | 5.46 | 4.57 | 4.88 |
| ROA(%) | 0.5 | 0.66 | 0.07 | 1.2 | 4.25 | 2.24 | 2.09 | 3.54 | 4.19 | 4.29 | 4.45 |
| ROE(%) | 1.99 | 2.4 | 0.25 | 3.68 | 13.12 | 6.63 | 5.63 | 9.22 | 11.01 | 11.56 | 12.44 |
| ROCE(%) | 12.62 | 12.1 | 8.87 | 11.16 | 21.09 | 13.09 | 11.76 | 15.74 | 19.94 | 22.43 | 22.58 |
| Receivable days | 65.58 | 102.2 | 158.08 | 197.65 | 118.85 | 126.24 | 125.53 | 86.59 | 67.13 | 55.09 | 53.2 |
| Inventory Days | 100.28 | 107.65 | 113.16 | 120.68 | 60.23 | 57.75 | 60 | 38.92 | 29.66 | 27.47 | 29.38 |
| Payable days | 131.64 | 207.69 | 301.52 | 357.21 | 266.26 | 470.1 | 524.61 | 364.06 | 299.5 | 245.97 | 281.69 |
| PER(x) | 115.58 | 35.02 | 143.53 | 41.91 | 11.69 | 3.41 | 17.96 | 7.4 | 10.96 | 20.53 | 16.04 |
| Price/Book(x) | 1.83 | 1.24 | 1.32 | 1.73 | 1.48 | 0.23 | 0.94 | 0.64 | 1.08 | 2.2 | 1.8 |
| Dividend Yield(%) | 0.36 | 0.79 | 0.49 | 0.85 | 1.33 | 1.06 | 1.01 | 3.42 | 2.07 | 0.95 | 1.05 |
| EV/Net Sales(x) | 0.97 | 0.74 | 0.77 | 1.07 | 0.71 | 0.33 | 0.8 | 0.38 | 0.45 | 0.69 | 0.59 |
| EV/Core EBITDA(x) | 8.22 | 6.27 | 7.95 | 9.19 | 5.28 | 2.45 | 6.16 | 3.9 | 4.32 | 7.61 | 6.35 |
| Net Sales Growth(%) | 27.46 | 0.15 | -5.53 | -6.78 | 53.69 | -30.98 | -10.69 | 40.11 | 39.64 | 34.02 | 6.5 |
| EBIT Growth(%) | 35.52 | -4.69 | -30.9 | 21.22 | 108.75 | -33.58 | -10.45 | 32.09 | 25.82 | 18.26 | 12.79 |
| PAT Growth(%) | 493.9 | 32.73 | -89.7 | 1550.76 | 309.12 | -44.66 | -9.89 | 74.54 | 30.8 | 14.58 | 17.27 |
| EPS Growth(%) | 1029.37 | 123.55 | -73.69 | 392.63 | 243.17 | -42.72 | -20.27 | 79.8 | 22.66 | 16.66 | 15.36 |
| Debt/Equity(x) | 1 | 0.95 | 0.75 | 0.5 | 0.59 | 0.44 | 0.4 | 0.23 | 0.16 | 0.15 | 0.22 |
| Current Ratio(x) | 1.27 | 1.27 | 1.34 | 1.32 | 1.28 | 1.33 | 1.38 | 1.37 | 1.34 | 1.34 | 1.34 |
| Quick Ratio(x) | 0.9 | 0.88 | 0.93 | 0.93 | 1.12 | 1.16 | 1.22 | 1.23 | 1.2 | 1.18 | 1.21 |
| Interest Cover(x) | 1.15 | 1.26 | 1.09 | 1.48 | 2.71 | 1.7 | 1.76 | 2.33 | 2.72 | 2.78 | 2.75 |
| Total Debt/Mcap(x) | 0.54 | 0.76 | 0.57 | 0.29 | 0.4 | 1.9 | 0.43 | 0.36 | 0.15 | 0.07 | 0.12 |
| # | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 22 | 22 | 22 | 22 | 22.02 | 22.11 | 22.11 | 22.11 | 22.25 | 22.81 |
| FII | 23.89 | 27.33 | 23.65 | 20.87 | 18.13 | 13.79 | 12.7 | 12.87 | 11.49 | 12.11 |
| DII | 10.52 | 10.64 | 11.4 | 12.34 | 14.17 | 15.61 | 17.49 | 16.65 | 15.3 | 16.4 |
| Public | 43.59 | 40.03 | 42.95 | 44.79 | 45.68 | 48.5 | 47.7 | 48.37 | 50.96 | 48.68 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 |
| # | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 13.81 | 13.81 | 13.81 | 13.81 | 13.82 | 13.88 | 13.88 | 13.88 | 13.97 | 14.32 |
| FII | 15 | 17.16 | 14.85 | 13.1 | 11.38 | 8.66 | 7.98 | 8.08 | 7.21 | 7.6 |
| DII | 6.61 | 6.68 | 7.16 | 7.75 | 8.9 | 9.8 | 10.98 | 10.45 | 9.61 | 10.3 |
| Public | 27.37 | 25.13 | 26.97 | 28.12 | 28.68 | 30.45 | 29.95 | 30.37 | 31.99 | 30.56 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 62.78 | 62.78 | 62.78 | 62.78 | 62.78 | 62.78 | 62.78 | 62.78 | 62.78 | 62.78 |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Sales CAGR | +6% | +26% | +20% | +9% |
| Operating Profit CAGR | +9% | +24% | +12% | +6% |
| PAT CAGR | +17% | +21% | +23% | +30% |
| Share Price CAGR | -37% | +5% | +12% | +7% |
| ROE Average | +12% | +12% | +10% | +7% |
| ROCE Average | +23% | +22% | +18% | +16% |
| # | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 22 | 22 | 22 | 22 | 22.02 | 22.11 | 22.11 | 22.11 | 22.25 | 22.81 |
| FII | 23.89 | 27.33 | 23.65 | 20.87 | 18.13 | 13.79 | 12.7 | 12.87 | 11.49 | 12.11 |
| DII | 10.52 | 10.64 | 11.4 | 12.34 | 14.17 | 15.61 | 17.49 | 16.65 | 15.3 | 16.4 |
| Public | 78 | 78 | 78 | 78 | 77.98 | 77.89 | 77.89 | 77.89 | 77.75 | 77.19 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 |
| # | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 13.81 | 13.81 | 13.81 | 13.81 | 13.82 | 13.88 | 13.88 | 13.88 | 13.97 | 14.32 |
| FII | 15 | 17.16 | 14.85 | 13.1 | 11.38 | 8.66 | 7.98 | 8.08 | 7.21 | 7.6 |
| DII | 6.61 | 6.68 | 7.16 | 7.75 | 8.9 | 9.8 | 10.98 | 10.45 | 9.61 | 10.3 |
| Public | 48.97 | 48.97 | 48.97 | 48.97 | 48.96 | 48.91 | 48.91 | 48.9 | 48.82 | 48.46 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 62.78 | 62.78 | 62.78 | 62.78 | 62.78 | 62.78 | 62.78 | 62.78 | 62.78 | 62.78 |
* The pros and cons are machine generated.
Our experts help you choose the right stocks based on performance, risk, and growth potential.
Looking to buy unlisted shares or need guidance on the investment process? Our expert Private Equity Advisors are here to assist you with accurate information, real-time pricing, and seamless execution.
Want to sell unlisted shares, liquidate your ESOPs, or understand the step-by-step process of liquidation? Connect with our Buying Team for smooth coordination, quick evaluations, and end-to-end support.
Planning to build or grow your portfolio? For Mutual Fund investments, PMS solutions, tailored portfolio creation, and overall wealth management, our dedicated Wealth Team is ready to guide you.