NCC Ltd
NSE:NCC

Watchlist Manager
NCC Ltd Logo
NCC Ltd
NSE:NCC
Watchlist
Price: 283.8 INR 4.36% Market Closed
Market Cap: 178.2B INR
Have any thoughts about
NCC Ltd?
Write Note
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

219.9B
+6%
Revenue
Growth Rates:
1 Year
+32%
3 Years
+152%
5 Years
+73%
7 Years
+898%
10 Years
+187%
16.2B
+4%
Operating Income
Growth Rates:
1 Year
+20%
3 Years
+97%
5 Years
+18%
7 Years
+1 090%
10 Years
+213%
7.5B
+5%
Net Income
Growth Rates:
1 Year
+14%
3 Years
+147%
5 Years
+36%
7 Years
+2 578%
10 Years
-

Earnings Waterfall
NCC Ltd

Revenue
219.9B INR
Cost of Revenue
-191B INR
Gross Profit
28.9B INR
Operating Expenses
-12.7B INR
Operating Income
16.2B INR
Other Expenses
-8.8B INR
Net Income
7.5B INR

Income Statement
NCC Ltd

Rotate your device to view
Income Statement
Currency: INR
Jun-2013 Sep-2013 Dec-2013 Mar-2014 Jun-2014 Sep-2014 Dec-2014 Mar-2015 Jun-2015 Sep-2015 Dec-2015 Mar-2016 Jun-2017 Sep-2017 Dec-2017 Mar-2018 Jun-2018 Sep-2018 Dec-2018 Mar-2019 Jun-2019 Sep-2019 Dec-2019 Mar-2020 Jun-2020 Sep-2020 Dec-2020 Mar-2021 Jun-2021 Sep-2021 Dec-2021 Mar-2022 Jun-2022 Sep-2022 Dec-2022 Mar-2023 Jun-2023 Sep-2023 Dec-2023 Mar-2024 Jun-2024
Revenue
Revenue
67 934
N/A
68 490
+1%
72 076
+5%
74 631
+4%
76 556
+3%
85 421
+12%
93 126
+9%
95 129
+2%
97 184
+2%
95 487
-2%
92 915
-3%
95 272
+3%
22 039
-77%
37 079
+68%
57 746
+56%
83 906
+45%
86 999
+4%
104 387
+20%
117 507
+13%
128 956
+10%
127 296
-1%
114 251
-10%
103 278
-10%
89 011
-14%
78 517
-12%
76 217
-3%
74 672
-2%
79 494
+6%
87 161
+10%
95 892
+10%
104 772
+9%
111 380
+6%
123 950
+11%
131 871
+6%
140 217
+6%
155 534
+11%
166 125
+7%
179 586
+8%
193 691
+8%
208 450
+8%
219 926
+6%
Gross Profit
Cost of Revenue
(53 745)
(54 502)
(57 729)
(60 636)
(62 305)
(70 200)
(76 924)
(72 724)
(79 874)
(77 693)
(74 855)
(70 868)
(18 552)
(30 539)
(46 820)
(63 275)
(69 528)
(83 990)
(95 371)
(101 765)
(103 452)
(91 970)
(82 432)
(66 617)
(62 217)
(60 616)
(59 680)
(59 955)
(71 041)
(79 136)
(87 462)
(88 461)
(105 240)
(112 331)
(119 052)
(126 505)
(141 510)
(154 761)
(167 479)
(180 786)
(191 024)
Gross Profit
14 189
N/A
13 988
-1%
14 346
+3%
13 994
-2%
14 251
+2%
15 221
+7%
16 203
+6%
22 405
+38%
17 311
-23%
17 795
+3%
18 061
+1%
24 404
+35%
3 488
-86%
6 541
+88%
10 927
+67%
20 631
+89%
17 472
-15%
20 398
+17%
22 137
+9%
27 191
+23%
23 844
-12%
22 281
-7%
20 846
-6%
22 394
+7%
16 301
-27%
15 602
-4%
14 993
-4%
19 539
+30%
16 120
-17%
16 756
+4%
17 310
+3%
22 919
+32%
18 711
-18%
19 539
+4%
21 165
+8%
29 030
+37%
24 614
-15%
24 825
+1%
26 212
+6%
27 664
+6%
28 902
+4%
Operating Income
Operating Expenses
(8 395)
(8 541)
(8 651)
(8 781)
(9 066)
(9 194)
(9 539)
(15 154)
(9 806)
(10 201)
(10 567)
(16 891)
(2 122)
(4 164)
(6 418)
(13 448)
(9 129)
(9 534)
(9 766)
(13 056)
(10 119)
(10 024)
(10 098)
(13 435)
(8 911)
(8 407)
(7 821)
(12 099)
(7 879)
(8 192)
(8 560)
(14 464)
(9 397)
(9 813)
(10 484)
(16 325)
(11 083)
(11 393)
(11 508)
(12 095)
(12 654)
Selling, General & Administrative
(3 677)
(3 729)
(3 805)
(3 809)
(3 850)
(3 872)
(3 897)
(12 201)
(4 079)
(4 291)
(4 529)
(14 232)
(1 054)
(2 141)
(3 286)
(11 566)
(4 622)
(4 747)
(4 878)
(10 991)
(5 043)
(5 094)
(5 079)
(11 272)
(4 555)
(4 206)
(3 933)
(10 148)
(3 851)
(4 039)
(4 259)
(12 470)
(4 763)
(5 028)
(5 213)
(14 243)
(5 647)
(5 856)
(6 256)
(6 672)
(7 071)
Depreciation & Amortization
(2 303)
(2 313)
(2 331)
(2 355)
(2 467)
(2 548)
(2 621)
(2 766)
(2 761)
(2 819)
(2 927)
(2 477)
(431)
(874)
(1 285)
(1 709)
(1 743)
(1 777)
(1 871)
(1 919)
(1 979)
(2 020)
(2 013)
(1 986)
(1 939)
(1 876)
(1 832)
(1 805)
(1 813)
(1 831)
(1 848)
(1 860)
(1 891)
(1 915)
(1 960)
(2 020)
(2 072)
(2 107)
(2 126)
(2 119)
(2 128)
Other Operating Expenses
(2 414)
(2 499)
(2 515)
(2 616)
(2 750)
(2 774)
(3 020)
(188)
(2 965)
(3 089)
(3 110)
(182)
(638)
(1 150)
(1 849)
(173)
(2 765)
(3 011)
(3 018)
(145)
(3 097)
(2 911)
(3 007)
(177)
(2 417)
(2 327)
(2 056)
(146)
(2 214)
(2 321)
(2 454)
(134)
(2 744)
(2 870)
(3 311)
(61)
(3 364)
(3 430)
(3 127)
(3 303)
(3 456)
Operating Income
5 794
N/A
5 447
-6%
5 696
+5%
5 215
-8%
5 186
-1%
6 028
+16%
6 665
+11%
7 250
+9%
7 505
+4%
7 594
+1%
7 493
-1%
7 513
+0%
1 365
-82%
2 376
+74%
4 507
+90%
7 183
+59%
8 342
+16%
10 863
+30%
12 371
+14%
14 136
+14%
13 724
-3%
12 256
-11%
10 747
-12%
8 959
-17%
7 389
-18%
7 194
-3%
7 171
0%
7 440
+4%
8 241
+11%
8 564
+4%
8 750
+2%
8 455
-3%
9 314
+10%
9 726
+4%
10 681
+10%
12 705
+19%
13 531
+7%
13 432
-1%
14 704
+9%
15 570
+6%
16 248
+4%
Pre-Tax Income
Interest Income Expense
(5 943)
(5 972)
(6 203)
(6 542)
(6 934)
(7 372)
(7 570)
(6 271)
(7 240)
(6 990)
(6 744)
(4 568)
(1 099)
(2 180)
(3 426)
(2 815)
(4 780)
(4 972)
(5 171)
(3 619)
(5 462)
(5 615)
(5 673)
(3 632)
(5 475)
(5 278)
(4 883)
(2 968)
(4 655)
(4 622)
(4 723)
(2 897)
(4 761)
(4 792)
(4 951)
(2 483)
(5 267)
(5 560)
(5 737)
(5 895)
(6 140)
Non-Reccuring Items
0
0
0
0
0
0
0
0
0
0
0
(402)
124
(466)
(466)
(1 365)
(1 365)
(1 175)
(1 175)
(1 104)
(1 078)
(817)
(811)
(594)
(496)
(357)
(363)
(126)
(126)
185
185
2 036
2 036
1 724
1 724
(144)
(144)
(144)
(144)
(325)
(325)
Gain/Loss on Disposition of Assets
0
0
0
0
0
0
0
30
0
0
0
37
0
0
0
(56)
0
0
0
231
0
443
443
111
0
(171)
(171)
243
0
0
0
(40)
0
0
0
473
0
0
0
0
0
Total Other Income
883
1 003
865
1 055
1 027
810
769
118
1 394
1 581
1 619
(907)
157
485
753
(758)
1 034
898
1 000
(700)
1 308
1 273
919
(975)
1 194
1 120
1 342
(964)
1 038
880
821
(1 207)
814
934
1 297
(1 703)
1 445
1 397
1 132
1 260
1 300
Pre-Tax Income
734
N/A
479
-35%
358
-25%
(271)
N/A
(721)
-166%
(534)
+26%
(136)
+75%
1 127
N/A
1 659
+47%
2 185
+32%
2 369
+8%
1 673
-29%
548
-67%
215
-61%
1 368
+536%
2 189
+60%
3 230
+48%
5 613
+74%
7 023
+25%
8 943
+27%
8 492
-5%
7 540
-11%
5 625
-25%
3 869
-31%
2 612
-32%
2 507
-4%
3 096
+23%
3 625
+17%
4 498
+24%
5 007
+11%
5 033
+1%
6 347
+26%
7 402
+17%
7 592
+3%
8 750
+15%
8 849
+1%
9 566
+8%
9 126
-5%
9 956
+9%
10 609
+7%
11 082
+4%
Net Income
Tax Provision
(372)
(339)
(257)
374
528
412
196
(512)
(780)
(878)
(941)
(857)
(265)
39
(152)
(802)
(1 104)
(2 233)
(2 929)
(3 268)
(3 115)
(2 600)
(1 336)
(728)
(24)
(10)
(845)
(795)
(1 298)
(1 284)
(1 247)
(1 407)
(1 627)
(1 662)
(1 979)
(2 386)
(2 634)
(2 705)
(2 908)
(3 205)
(3 295)
Income from Continuing Operations
362
140
101
103
(192)
(121)
61
615
878
1 307
1 428
816
283
254
1 216
1 387
2 126
3 381
4 095
5 676
5 378
4 940
4 289
3 141
2 589
2 498
2 252
2 830
3 200
3 723
3 786
4 940
5 775
5 930
6 771
6 462
6 931
6 421
7 047
7 404
7 787
Income to Minority Interest
133
148
106
123
158
168
205
60
18
14
19
388
(4)
(5)
7
299
310
311
282
111
130
164
194
224
187
102
22
(147)
(174)
(204)
(215)
(116)
(154)
(138)
(166)
(370)
(399)
(425)
(423)
(297)
(317)
Equity Earnings Affiliates
(75)
(84)
(80)
(193)
(195)
(206)
(217)
(136)
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
Net Income (Common)
419
N/A
203
-52%
127
-37%
33
-74%
(230)
N/A
(160)
+30%
48
N/A
539
+1 023%
770
+43%
1 214
+58%
1 362
+12%
1 204
-12%
279
-77%
249
-11%
1 223
+391%
1 686
+38%
2 435
+44%
3 690
+52%
4 375
+19%
5 787
+32%
5 507
-5%
5 104
-7%
4 483
-12%
3 365
-25%
2 775
-18%
2 599
-6%
2 273
-13%
2 683
+18%
3 026
+13%
3 519
+16%
3 571
+1%
4 824
+35%
5 621
+17%
5 792
+3%
6 605
+14%
6 092
-8%
6 531
+7%
5 994
-8%
6 624
+11%
7 107
+7%
7 471
+5%
EPS (Diluted)
1
N/A
0.49
-51%
0.3
-39%
0.04
-87%
-0.54
N/A
-0.38
+30%
0.09
N/A
1.23
+1 267%
1.38
+12%
2.18
+58%
2.44
+12%
2.17
-11%
0.5
-77%
0.41
-18%
2.21
+439%
2.99
+35%
4.05
+35%
6.13
+51%
7.29
+19%
9.63
+32%
9.14
-5%
8.5
-7%
7.47
-12%
5.59
-25%
4.61
-18%
4.26
-8%
3.7
-13%
4.39
+19%
4.96
+13%
5.76
+16%
5.79
+1%
7.86
+36%
9.19
+17%
9.19
N/A
10.59
+15%
9.77
-8%
10.41
+7%
9.53
-8%
10.54
+11%
11.32
+7%
11.89
+5%

See Also

Summary
NCC intrinsic value, competitors valuation, and company profile.
DCF Valuation
NCC stock valuation using Discount Cash Flow valuation method.
Relative Valuation
NCC stock valuation using valuation multiples.
Wall Street Estimates
NCC price targets and financial estimates made by Wall st analysts.
Profitability Analysis
Detailed analysis of the company's profitability.
Solvency Analysis
Analysis of the financial position and solvency of the company.
Financials
Income Statement, Balance Sheet, Cash Flow Statement.
Discount Rate
NCC stock discount rate: cost of equity and WACC.
Summary
DCF Valuation
Relative Valuation
Wall Street Estimates
Profitability Analysis
Solvency Analysis
Financials
Discount Rate
Discover More
ALPHA SPREAD
Follow us
Join more than 201,100+ value investors using Alpha Spread
Create a free account
or see our plans & pricing

Company

About Us Careers Pricing Affiliate Program Terms of Service Privacy Policy

Help

What is Intrinsic Value? Help Center Contact Us

Tools

Stock Screener Intrinsic Value Calculator DCF Value Calculator Discount Rate Calculator

Stocks

Most Undervalued Stocks Wide Economic Moat Stocks High Profitability Stocks High Solvency Stocks Most Popular Stocks

© 2024 Alpha Spread Limited. All Rights Reserved.

www.alphaspread.com is not operated by a broker, a dealer, or a registered investment adviser. Under no circumstances does any information posted on www.alphaspread.com represent a recommendation to buy or sell a security. The information on this site, and in its related newsletters, is not intended to be, nor does it constitute, investment advice or recommendations. The information on this site is in no way guaranteed for completeness, accuracy or in any other way. In no event shall Alpha Spread Limited be liable to any member, guest or third party for any damages of any kind arising out of the use of any content or other material published or available on www.alphaspread.com, or relating to the use of, or inability to use, www.alphaspread.com or any content, including, without limitation, any investment losses, lost profits, lost opportunity, special, incidental, indirect, consequential or punitive damages. Past performance is a poor indicator of future performance.