Valuation Ircon International Limited

Equities

Market Closed - NSE India S.E. Other stock markets 06:49:46 2026-01-20 am EST			5-day change	1st Jan Change
155.47 ^INR	-3.30%		-5.07%	-12.49%

Jan. 02	Ircon International Limited Appoints Shri Sudhir Singh as Director, Effective January 2, 2026	CI
Dec. 31	IRCON International Limited Announces Superannuation of Anand Kumar Singh as Director, Effective December 31, 2025	CI

Data adjusted to current consolidation scope

Fiscal Period: March	2021	2022	2023	2024	2025	2026	2027	2028
Capitalization ¹	41,524	37,433	52,669	206,584	147,172	146,222	-	-
Change	-	-9.85%	40.7%	292.23%	-28.76%	-0.65%	-	-
Enterprise Value (EV) ¹	41,524	37,433	52,669	206,584	147,172	107,362	146,222	146,222
Change	-	-9.85%	40.7%	292.23%	-28.76%	-27.05%	36.2%	0%
P/E ratio	10.3x	7.52x	6.78x	24x	20x	20.8x	18.5x	17.6x
PBR	0.47x	0.81x	-	3.58x	2.36x	2.18x	2.03x	1.88x
PEG	-	0.3x	0.1x	2.2x	-1.4x	-4.37x	1.5x	3.29x
Capitalization / Revenue	0.84x	0.54x	-	1.73x	1.44x	1.45x	1.35x	1.23x
EV / Revenue	0.84x	0.54x	-	1.73x	1.44x	1.07x	1.35x	1.23x
EV / EBITDA	11.5x	9.93x	-	27x	30.7x	21x	24.1x	23.4x
EV / EBIT	12.4x	10.7x	-	28.4x	33.4x	23x	26.2x	25.7x
EV / FCF	-	-	-	-	-	-50.5x	-	-
FCF Yield	-	-	-	-	-	-1.98%	-	-
Dividend per Share ²	-	-	-	3.1	2.65	2.467	3.1	3.05
Rate of return	-	-	-	1.41%	1.69%	1.59%	1.99%	1.96%
EPS ²	4.3	5.29	8.26	9.17	7.84	7.467	8.4	8.85
Distribution rate	-	-	-	33.8%	33.8%	33%	36.9%	34.5%
Net sales ¹	49,478	69,102	-	119,504	101,931	100,532	108,568	119,082
EBITDA ¹	3,610	3,771	-	7,639	4,792	5,107	6,065	6,256
EBIT ¹	3,362	3,496	-	7,277	4,409	4,675	5,584	5,684
Net income ¹	4,046	5,443	7,768	8,629	7,376	7,038	7,914	8,312
Net Debt ¹	-	-	-	-	-	-38,860	-	-
Reference price ²	44.15	39.80	56.00	219.65	156.48	155.47	155.47	155.47
Nbr of stocks (in thousands)	940,516	940,516	940,516	940,516	940,516	940,516	-	-
Announcement Date	6/30/21	5/27/22	5/24/23	5/21/24	5/21/25	-	-	-

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.($)
IRCON INTERNATIONAL LIMITED	21.53x	1.12x	22x	1.53%	1.66B
VINCI	13.66x	1.15x	6.33x	4.16%	75.13B
QUANTA SERVICES, INC.	68.87x	2.64x	26.16x	0.09%	69.6B
LARSEN & TOUBRO LIMITED	29.22x	2.14x	20.29x	1.09%	58.54B
FERROVIAL SE	48.32x	5.13x	33.89x	1.38%	48.74B
COMFORT SYSTEMS USA, INC.	42.68x	4.41x	29x	0.17%	39.42B
HOCHTIEF AG	32.63x	0.73x	12.79x	1.78%	31.9B
EMCOR GROUP, INC.	27.73x	1.79x	17.24x	0.14%	31.28B
CHINA STATE CONSTRUCTION ENGINEERING CORPORATION LIMITED	4.43x	0.27x	5.06x	5.37%	29.97B
ACS, ACTIVIDADES DE CONSTRUCCIÓN Y SERVICIOS, S.A.	29.8x	0.52x	8.45x	2.26%	28.56B
Average	31.89x	1.99x	18.12x	1.8%	41.48B
Weighted average by Cap.	34.95x	2.22x	18.46x	1.8%