Valuation Ambuja Cements

Stocks

Market Closed - Bombay S.E. 06:21:30 2026-09-18 EDT			5-day change	1st Jan Change
392.55 ^INR	+2.21%		+0.40%	-29.44%

09-09	Adani Group Reportedly Seeks $2.5 Billion to Refinance Ambuja Cements, ACC Debt	MT
08-13	India's JSW Cement posts first-quarter profit on healthy demand, price hikes	RE

Data adjusted to current consolidation scope

Fiscal Period: March	2022	2023	2024	2025	2026	2027	2028	2029
Market Cap ¹	594,105	725,654	1,345,637	1,325,037	990,954	975,415	-	-
Change	-	22.14%	85.44%	-1.53%	-25.21%	-1.57%	-	-
Enterprise Value (EV) ¹	594,105	701,271	1,241,938	1,271,201	981,896	976,908	969,239	957,328
Change	-	18.04%	77.1%	2.36%	-22.76%	-0.51%	-0.78%	-1.23%
P/E	31.3x	28.9x	36.7x	31.7x	21x	35.2x	24.9x	22.3x
PBR	-	2.29x	3.25x	2.48x	1.67x	1.51x	1.44x	1.34x
PEG	-	0.9x	1.2x	18.22x	1.7x	-0.8x	0.6x	1.9x
Capitalization / Revenue	1.92x	1.86x	4.06x	3.78x	2.44x	2.24x	2.02x	1.87x
EV / Revenue	1.92x	1.8x	3.75x	3.63x	2.42x	2.25x	2.01x	1.83x
EV / EBITDA	15.3x	13.7x	19.4x	21.3x	15x	13.6x	10.7x	9.42x
EV / EBIT	22.9x	20.2x	26x	36.4x	33.1x	27.6x	19.3x	15.9x
EV / FCF	-	-20.1x	73.7x	-19.7x	-99.9x	-248x	85.1x	63.7x
FCF Yield	-	-4.99%	1.36%	-5.07%	-1%	-0.4%	1.18%	1.57%
Dividend per Share ²	-	2.5	2	2	2	2.102	2.311	2.738
Rate of return	-	0.68%	0.33%	0.37%	0.5%	0.54%	0.59%	0.7%
EPS ²	9.56	12.64	16.67	16.96	19.05	11.15	15.8	17.64
Distribution rate	-	19.8%	12%	11.8%	10.5%	18.9%	14.6%	15.5%
Net sales ¹	309,828	389,370	331,596	350,448	406,557	434,743	481,806	522,597
EBITDA ¹	38,820	51,224	63,995	59,706	65,389	71,803	90,331	101,598
EBIT ¹	25,896	34,777	47,761	34,923	29,685	35,422	50,260	60,110
Net income ¹	19,385	25,834	35,768	41,674	47,282	27,714	39,754	46,352
Net Debt ¹	-	-24,383	-103,699	-53,837	-9,058	1,493	-6,176	-18,086
Reference price ²	299.20	365.45	612.30	537.95	400.90	392.55	392.55	392.55
Nbr of stocks (in thousands)	1,985,645	1,985,645	2,197,676	2,463,123	2,471,823	2,484,817	-	-
Announcement Date	2/7/23	5/2/23	5/1/24	4/29/25	5/4/26	-	-	-

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.($)
AMBUJA CEMENTS	34.46x	2.2x	13.31x	0.55%	9.96B
CRH PLC	14.9x	1.79x	8.6x	1.8%	57.68B
MARTIN MARIETTA MATERIALS, INC.	31.28x	5.89x	17.19x	0.7%	35.11B
ULTRATECH CEMENT LIMITED	32.25x	3.34x	17.15x	0.96%	33.06B
VULCAN MATERIALS COMPANY	27.24x	4.33x	14.42x	0.86%	31.68B
HEIDELBERG MATERIALS AG	11.59x	1.39x	6.48x	2.65%	29.43B
CHINA JUSHI CO., LTD.	24.17x	7.52x	14.78x	1.96%	27.9B
GRASIM INDUSTRIES LIMITED	72.58x	4.53x	70.07x	0.32%	22.47B
AMRIZE AG	15.57x	1.98x	7.89x	1.35%	21.11B
CEMEX, S.A.B. DE C.V.	10.56x	1.15x	5.62x	0.98%	14.79B
Average	27.46x	3.41x	17.55x	1.21%	28.32B
Weighted average by Cap.	26.00x	3.50x	16.54x	1.33%