Financials Nesco Limited NSE India S.E.
Stocks
NESCO
INE317F01035
Real Estate Development & Operations
|
Delayed
Other stock markets
|
5-day change | 1st Jan Change | ||
| 1,085.90 INR | +0.13% |
|
-4.16% | -11.36% |
| Jun. 07 | Indian shares set to fall as oil spike, Asia selloff hurt sentiment | RE |
| May. 25 | Nesco Limited Announces Board and Committee Changes, Effective June 1, 2026 | CI |
Projected Income Statement: Nesco Limited
| Fiscal Period: March | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Net sales 1 | 2,911 | 3,374 | 5,460 | 6,782 | 7,320 | 9,321 | 9,775 | 12,366 |
| Change | - | 15.91% | 61.83% | 24.21% | 7.94% | 27.33% | 4.88% | 26.51% |
| EBITDA 1 | 1,857 | 2,190 | 3,487 | 4,263 | 4,377 | 4,904 | 4,661 | 6,192 |
| Change | - | 17.94% | 59.25% | 22.24% | 2.69% | 12.02% | -4.95% | 32.85% |
| EBIT 1 | 1,599 | 1,907 | 3,159 | 3,721 | 3,878 | 4,413 | 3,914 | 5,353 |
| Change | - | 19.22% | 65.7% | 17.78% | 4.23% | 13.79% | -11.31% | 36.77% |
| Interest Paid 1 | -82.2 | -92.2 | -122.1 | -140.5 | -123.2 | -213 | -284 | -309 |
| Earnings before Tax (EBT) 1 | 2,163 | 2,265 | 3,670 | 4,630 | 4,892 | 5,156 | 4,935 | 6,427 |
| Change | - | 4.69% | 62.05% | 26.16% | 5.65% | 5.41% | -4.29% | 30.23% |
| Net income 1 | 1,725 | 1,892 | 2,906 | 3,628 | 3,752 | 4,127 | 3,691 | 4,807 |
| Change | - | 9.69% | 53.64% | 24.82% | 3.43% | 10% | -10.57% | 30.24% |
| Announcement Date | 5/28/21 | 5/25/22 | 5/24/23 | 5/20/24 | 5/16/25 | 5/25/26 | - | - |
1INR in Million
Estimates
Forecast Balance Sheet: Nesco Limited
| Fiscal Period: March | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Net Debt | - | - | - | - | - | - | - | - |
| Change | - | - | - | - | - | - | - | - |
| Announcement Date | 5/28/21 | 5/25/22 | 5/24/23 | 5/20/24 | 5/16/25 | 5/25/26 | - | - |
Estimates
Cash Flow Forecast: Nesco Limited
| Fiscal Period: March | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| CAPEX 1 | 576.3 | 1,487 | 124 | 1,037 | 7,836 | 1,421 | 1,517 | 5,650 |
| Change | - | 158.06% | -91.66% | 735.88% | 655.83% | -81.87% | 6.76% | 272.45% |
| Free Cash Flow (FCF) 1 | 721.2 | 145 | 2,842 | 2,718 | -4,347 | 2,232 | 1,794 | 913 |
| Change | - | -79.89% | 1,859.6% | -4.36% | -259.92% | 151.34% | -19.62% | -49.11% |
| Announcement Date | 5/28/21 | 5/25/22 | 5/24/23 | 5/20/24 | 5/16/25 | - | - | - |
1INR in Million
Estimates
Forecast Financial Ratios: Nesco Limited
| Fiscal Period: March | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
Profitability | ||||||||
| EBITDA Margin (%) | 63.78% | 64.9% | 63.87% | 62.85% | 59.8% | 52.61% | 47.68% | 50.07% |
| EBIT Margin (%) | 54.94% | 56.51% | 57.86% | 54.87% | 52.98% | 47.35% | 40.04% | 43.29% |
| EBT Margin (%) | 74.31% | 67.12% | 67.21% | 68.27% | 66.82% | 55.32% | 50.49% | 51.97% |
| Net margin (%) | 59.24% | 56.07% | 53.23% | 53.49% | 51.26% | 44.28% | 37.76% | 38.87% |
| FCF margin (%) | 24.78% | 4.3% | 52.05% | 40.08% | -59.39% | 24.85% | 18.35% | 7.38% |
| FCF / Net Income (%) | 41.82% | 7.67% | 97.79% | 74.93% | -115.86% | 53.95% | 48.6% | 18.99% |
Profitability | ||||||||
| ROA | - | - | - | - | - | - | - | - |
| ROE | 11.95% | 11.72% | 15.87% | 17.03% | 15.23% | 14.7% | 11.7% | 13.5% |
Financial Health | ||||||||
| Leverage (Debt/EBITDA) | - | - | - | - | - | - | - | - |
| Debt / Free cash flow | - | - | - | - | - | - | - | - |
Capital Intensity | ||||||||
| CAPEX / Current Assets (%) | 19.8% | 44.08% | 2.27% | 15.29% | 107.05% | 15.82% | 15.52% | 45.69% |
| CAPEX / EBITDA (%) | 31.04% | 67.91% | 3.56% | 24.32% | 179.01% | 28.78% | 32.55% | 91.25% |
| CAPEX / FCF (%) | 79.9% | 1,025.3% | 4.36% | 38.14% | -180.26% | 63.66% | 84.56% | 618.84% |
Items per share | ||||||||
| Cash flow per share 1 | - | - | - | - | - | - | - | - |
| Change | - | - | - | - | - | - | - | - |
| Dividend per Share 1 | 3 | 3 | 4.5 | 6 | 6.5 | 4.4 | 3.9 | 5.1 |
| Change | - | 0% | 50% | 33.33% | 8.33% | -32.31% | -11.36% | 30.77% |
| Book Value Per Share 1 | 217 | 241 | 278.8 | 325.9 | 374 | 427.5 | 473.8 | 536.9 |
| Change | - | 11.02% | 15.72% | 16.89% | 14.74% | 14.31% | 10.83% | 13.32% |
| EPS 1 | 24.48 | 26.85 | 41.25 | 51.49 | 53.25 | 58.58 | 52.4 | 68.2 |
| Change | - | 9.68% | 53.63% | 24.82% | 3.42% | 10.01% | -10.73% | 30.15% |
| Nbr of stocks (in thousands) | 70,460 | 70,460 | 70,460 | 70,460 | 70,460 | 70,460 | 70,460 | 70,460 |
| Announcement Date | 5/28/21 | 5/25/22 | 5/24/23 | 5/20/24 | 5/16/25 | 5/25/26 | - | - |
1INR
Estimates
| 2026 | 2027 * | |
|---|---|---|
| P/E ratio | 17.3x | 20.7x |
| PBR | 2.54x | 2.29x |
| EV / Sales | 7.68x | 7.82x |
| Yield | 0.41% | 0.36% |
EPS & Dividend
Y-o-Y evolution of P/E
Year-on-year evolution of the Yield
Sell
Buy
Mean consensus
OUTPERFORM
Number of Analysts
1
Last Close Price
1,084.40INR
Average target price
1,316.00INR
Spread / Average Target
+21.36%
Annual profits - Rate of surprise
- Stock Market
- Stocks
- 505355 Stock
- NESCO Stock
- Financials Nesco Limited
Select your edition
All financial news and data tailored to specific country editions
