Valuation J.K. Cement Limited

Stocks

Market Closed - Bombay S.E. 06:02:25 2026-09-15 EDT			5-day change	1st Jan Change
4,717.95 ^INR	-2.55%		-5.50%	-14.71%

08-14	J. K. Cement Limited Faces Penalty For Delay In Filing Form BEN-2 In Respect Of Significant Beneficial Owner	CI
07-20	J.K. Cement Limited, Q1 2027 Earnings Call, Jul 20, 2026

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	374,087	-	-
Change	-	20.22%	39.47%	20.98%	2.96%	-4.66%	-	-
Enterprise Value (EV) ¹	223,171	261,802	357,730	422,228	448,075	437,280	435,788	434,899
Change	-	17.31%	36.64%	18.03%	6.12%	-2.41%	-0.34%	-0.2%
P/E	27.7x	53x	39.8x	44.3x	39.5x	34.2x	26.3x	21.9x
PBR	4.34x	4.82x	5.87x	6.26x	5.58x	4.72x	4.07x	3.45x
PEG	-	-1.4x	0.5x	4.99x	2.6x	3.3x	0.9x	1.1x
Capitalization / Revenue	2.35x	2.32x	2.73x	3.21x	2.86x	2.36x	2.1x	1.89x
EV / Revenue	2.79x	2.69x	3.1x	3.55x	3.27x	2.76x	2.45x	2.19x
EV / EBITDA	15.1x	19.9x	17.4x	20.8x	18.9x	16.6x	13.3x	11.7x
EV / EBIT	19.6x	30.6x	24.1x	29.6x	26x	23x	18.2x	15.7x
EV / FCF	-33x	-112x	45.5x	192x	-114x	-32.8x	99.4x	34.8x
FCF Yield	-3.03%	-0.9%	2.2%	0.52%	-0.88%	-3.05%	1.01%	2.88%
Dividend per Share ²	15	15	20	15	20	19.66	20.93	28.18
Rate of return	0.62%	0.51%	0.49%	0.3%	0.39%	0.41%	0.43%	0.58%
EPS ²	87.9	55.17	102.4	111.4	128.4	141.7	183.8	221.5
Distribution rate	17.1%	27.2%	19.5%	13.5%	15.6%	13.9%	11.4%	12.7%
Net sales ¹	79,908	97,202	115,560	118,792	137,223	158,217	178,217	198,261
EBITDA ¹	14,822	13,143	20,598	20,271	23,742	26,285	32,661	37,030
EBIT ¹	11,397	8,561	14,872	14,257	17,213	19,041	23,921	27,711
Net income ¹	6,871	4,263	7,908	8,611	9,925	10,935	14,111	16,981
Net Debt ¹	35,297	35,931	42,719	41,141	55,718	63,193	61,702	60,813
Reference price ²	2,431.45	2,923.20	4,076.85	4,932.00	5,077.85	4,841.40	4,841.40	4,841.40
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 (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
J.K. CEMENT LIMITED	34.17x	2.76x	16.64x	0.41%	3.9B
HOLCIM LTD	18.77x	2.58x	10.18x	2.73%	46.47B
JAMES HARDIE INDUSTRIES PLC	26.2x	3.47x	12.37x	-.--%	16.2B
DANGOTE CEMENT PLC	12.64x	3.42x	6.98x	5.89%	13.06B
ANHUI CONCH CEMENT COMPANY LIMITED	13.98x	0.61x	2.85x	4.47%	12.95B
SHREE CEMENT LIMITED	43.53x	3.3x	15.96x	0.69%	8.5B
BUZZI SPA	8.23x	1.19x	4.62x	2.01%	7.71B
BUA CEMENT PLC	20.6x	6.79x	12.6x	4.67%	7.1B
HUAXIN BUILDING MATERIALS GROUP CO., LTD.	13.94x	1.49x	5.6x	2.92%	6.52B
TCC GROUP HOLDINGS CO., LTD.	25.7x	1.36x	6.61x	2.18%	5.65B
Average	21.78x	2.70x	9.44x	2.6%	12.81B
Weighted average by Cap.	20.24x	2.67x	9.38x	2.73%