Valuation J.K. Cement Limited

Stocks

Market Closed - Bombay S.E. Other stock markets 06:00:52 2026-07-10 EDT			5-day change	1st Jan Change
5,398.55 ^INR	+0.34%		-1.82%	-2.41%

06-24	J.K. Cement Named Preferred Bidder for Gilund Limestone Block in Rajasthan, India	MT
06-08	J.K. Cement Signs Mining Lease in Madhya Pradesh, India	MT

Data adjusted to current consolidation scope

Fiscal Period: March	2022	2023	2024	2025	2026	2027	2028	2029
Market Cap ¹	187,874	225,871	315,011	381,087	392,357	417,137	-	-
Change	-	20.22%	39.47%	20.98%	2.96%	6.32%	-	-
Enterprise Value (EV) ¹	223,171	261,802	357,730	422,228	448,075	483,082	481,506	481,456
Change	-	17.31%	36.64%	18.03%	6.12%	7.81%	-0.33%	-0.01%
P/E	27.7x	53x	39.8x	44.3x	39.5x	38.8x	28.9x	22.9x
PBR	4.34x	4.82x	5.87x	6.26x	5.58x	5.27x	4.56x	3.82x
PEG	-	-1.4x	0.5x	4.99x	2.6x	4.59x	0.8x	0.9x
Capitalization / Revenue	2.35x	2.32x	2.73x	3.21x	2.86x	2.68x	2.38x	2.11x
EV / Revenue	2.79x	2.69x	3.1x	3.55x	3.27x	3.11x	2.75x	2.43x
EV / EBITDA	15.1x	19.9x	17.4x	20.8x	18.9x	18.4x	14.8x	12.7x
EV / EBIT	19.6x	30.6x	24.1x	29.6x	26x	26.2x	20.5x	17.1x
EV / FCF	-33x	-112x	45.5x	192x	-114x	-33.6x	105x	98x
FCF Yield	-3.03%	-0.9%	2.2%	0.52%	-0.88%	-2.97%	0.95%	1.02%
Dividend per Share ²	15	15	20	15	20	19.24	19.93	31.25
Rate of return	0.62%	0.51%	0.49%	0.3%	0.39%	0.36%	0.37%	0.58%
EPS ²	87.9	55.17	102.4	111.4	128.4	139.3	187	235.8
Distribution rate	17.1%	27.2%	19.5%	13.5%	15.6%	13.8%	10.7%	13.3%
Net sales ¹	79,908	97,202	115,560	118,792	137,223	155,508	175,194	197,816
EBITDA ¹	14,822	13,143	20,598	20,271	23,742	26,197	32,555	38,020
EBIT ¹	11,397	8,561	14,872	14,257	17,213	18,415	23,508	28,080
Net income ¹	6,871	4,263	7,908	8,611	9,925	10,758	14,361	18,229
Net Debt ¹	35,297	35,931	42,719	41,141	55,718	65,946	64,369	64,320
Reference price ²	2,431.45	2,923.20	4,076.85	4,932.00	5,077.85	5,398.55	5,398.55	5,398.55
Nbr of stocks (in thousands)	77,268	77,268	77,268	77,268	77,268	77,268	-	-
Announcement Date	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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
J.K. CEMENT LIMITED	38.75x	3.11x	18.44x	0.36%	4.37B
HOLCIM LTD	20.8x	2.77x	10.94x	2.5%	50.83B
JAMES HARDIE INDUSTRIES PLC	23.65x	3.35x	12.12x	-.--%	14.15B
ANHUI CONCH CEMENT COMPANY LIMITED	10.45x	0.44x	1.92x	4.82%	12.83B
DANGOTE CEMENT PLC	12.9x	3.48x	7.06x	5.96%	12.72B
SHREE CEMENT LIMITED	46.94x	4.01x	18.86x	0.59%	10.07B
BUZZI SPA	9.38x	1.43x	5.39x	1.74%	9.09B
BUA CEMENT PLC	25.2x	8.25x	15.31x	3.82%	8.36B
EAGLE MATERIALS INC.	16.23x	3.48x	10.87x	0.48%	6.48B
TCC GROUP HOLDINGS CO., LTD.	25.36x	1.28x	6.28x	3.63%	5.32B
Average	22.97x	3.16x	10.72x	2.39%	13.42B
Weighted average by Cap.	21.37x	3.00x	10.38x	2.55%