Valuation J.K. Cement Limited

Stocks

Market Closed - Bombay S.E. Other stock markets 06:00:58 2026-06-19 EDT			5-day change	1st Jan Change
5,494.65 ^INR	-0.81%		+12.97%	-0.67%

06-08	J.K. Cement Signs Mining Lease in Madhya Pradesh, India	MT
05-25	J.K. Cement Limited, Q4 2026 Earnings Call, May 25, 2026

Data adjusted to current consolidation scope

Fiscal Period: March	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	223,622	187,874	225,871	315,011	381,087	424,562	-	-
Change	-	-15.99%	20.22%	39.47%	20.98%	11.41%	-	-
Enterprise Value (EV) ¹	242,800	223,171	261,802	357,730	422,228	448,075	490,508	488,931
Change	-	-8.08%	17.31%	36.64%	18.03%	6.12%	3.64%	-0.32%
P/E	31.8x	27.7x	53x	39.8x	44.3x	39.5x	39.2x	29.4x
PBR	5.98x	4.34x	4.82x	5.87x	6.26x	5.58x	5.36x	4.63x
PEG	-	-8.16x	-1.4x	0.5x	4.99x	2.6x	5.61x	0.9x
Capitalization / Revenue	3.39x	2.35x	2.32x	2.73x	3.21x	2.86x	2.73x	2.42x
EV / Revenue	3.68x	2.79x	2.69x	3.1x	3.55x	3.27x	3.16x	2.79x
EV / EBITDA	15.8x	15.1x	19.9x	17.4x	20.8x	18.9x	18.7x	15x
EV / EBIT	19.7x	19.6x	30.6x	24.1x	29.6x	26x	26.5x	20.6x
EV / FCF	29.5x	-33x	-112x	45.5x	192x	-114x	-34.9x	107x
FCF Yield	3.39%	-3.03%	-0.9%	2.2%	0.52%	-0.88%	-2.87%	0.94%
Dividend per Share ²	15	15	15	20	15	20	19.24	19.98
Rate of return	0.52%	0.62%	0.51%	0.49%	0.3%	0.39%	0.35%	0.36%
EPS ²	90.99	87.9	55.17	102.4	111.4	128.4	140.1	187
Distribution rate	16.5%	17.1%	27.2%	19.5%	13.5%	15.6%	13.7%	10.7%
Net sales ¹	66,061	79,908	97,202	115,560	118,792	137,223	155,387	175,112
EBITDA ¹	15,387	14,822	13,143	20,598	20,271	23,742	26,200	32,551
EBIT ¹	12,325	11,397	8,561	14,872	14,257	17,213	18,481	23,744
Net income ¹	7,031	6,871	4,263	7,908	8,611	9,925	10,821	14,361
Net Debt ¹	19,178	35,297	35,931	42,719	41,141	55,718	65,946	64,369
Reference price ²	2,894.10	2,431.45	2,923.20	4,076.85	4,932.00	5,494.65	5,494.65	5,494.65
Nbr of stocks (in thousands)	77,268	77,268	77,268	77,268	77,268	77,268	-	-
Announcement Date	6/12/21	5/21/22	5/27/23	5/12/24	5/24/25	5/23/26	-	-

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.($)
J.K. CEMENT LIMITED	41.95x	3.45x	19.54x	0.29%	4.5B
HOLCIM LTD	21.75x	2.91x	11.43x	2.4%	52.69B
JAMES HARDIE INDUSTRIES PLC	23.87x	3.32x	12.01x	-.--%	14.02B
ANHUI CONCH CEMENT COMPANY LIMITED	10.85x	0.48x	2.11x	4.64%	13.38B
DANGOTE CEMENT PLC	13.9x	3.65x	7.35x	5.61%	13.16B
BUZZI SPA	9.85x	1.52x	5.73x	1.65%	9.6B
SHREE CEMENT LIMITED	51.89x	4.26x	19.33x	0.54%	9.59B
BUA CEMENT PLC	28x	9.13x	16.96x	3.44%	9.4B
EAGLE MATERIALS INC.	17.26x	3.67x	11.44x	0.43%	6.95B
TCC GROUP HOLDINGS CO., LTD.	26.34x	1.17x	5.13x	3.47%	5.82B
Average	24.57x	3.36x	11.10x	2.25%	13.91B
Weighted average by Cap.	22.47x	3.19x	10.73x	2.45%