Company Valuation: Mangalam Cement Limited

Data adjusted to current consolidation scope
Fiscal Period: March 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 10,699 7,292 20,102 21,148 21,020 28,183 -
Change - -31.84% 175.66% 5.2% -0.6% 34.08% -
Enterprise Value (EV) 10,699 7,292 20,102 21,148 21,020 28,183 28,183
Change - -31.84% 175.66% 5.2% -0.6% 34.08% 0%
P/E 13.8x 42.6x 33.7x 46.9x 16.3x 26.6x 17.5x
PBR 1.44x 0.96x 2.48x 2.48x 2.15x 2.75x 2.47x
PEG - -0.5x 0x -1.9x 0x -1.5x 0.3x
Capitalization / Revenue 0.68x 0.4x 1.17x 1.26x 1.2x 1.39x 1.36x
EV / Revenue 0x 0x 0x 0x 0x 1.39x 1.36x
EV / EBITDA 0x 0x 0x 0x 0x 9.35x 8.04x
EV / EBIT - 0x 0x 0x 0x 14.7x 11.5x
EV / FCF 0x 0x 0x 0x -0x 27.6x 49.9x
FCF Yield 5.98% 1.57% 4.16% 2.94% -12.1% 3.62% 2%
Dividend per Share 2 1.5 1.5 1.5 1.5 1.5 1.5 1.5
Rate of return 0.39% 0.57% 0.21% 0.2% 0.2% 0.15% 0.15%
EPS 2 28.26 6.23 21.72 16.39 46.9 38.5 58.7
Distribution rate 5.31% 24.1% 6.91% 9.15% 3.2% 3.9% 2.56%
Net sales 1 15,661 18,016 17,255 16,810 17,584 20,286 20,692
EBITDA 1 2,185 1,479 2,024 1,574 2,169 3,014 3,506
EBIT 1 - 783.8 1,282 787.9 1,360 1,917 2,461
Net income 1 777.1 171.2 597.2 450.6 1,290 1,058 1,613
Net Debt - - - - - - -
Reference price 2 389.10 265.20 731.05 769.10 764.45 1,024.95 1,024.95
Nbr of stocks (in thousands) 27,497 27,497 27,497 27,497 27,497 27,497 -
Announcement Date 5/7/22 5/27/23 5/1/24 5/10/25 5/16/26 - -
1INR in Million2INR
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
26.62x - - 0.15% 295M
19.24x2.63x10.41x2.66% 47.76B
26.26x3.48x12.4x-.--% 16.24B
13.14x0.6x2.91x4.45% 12.95B
12.64x3.42x6.98x5.89% 13.06B
43.53x3.3x15.96x0.69% 8.52B
8.48x1.23x4.79x1.95% 7.99B
20.6x6.79x12.6x4.67% 7.1B
13.65x1.48x5.54x2.98% 6.43B
26.34x1.39x6.75x2.12% 5.83B
Average 21.05x 2.70x 8.70x 2.56% 12.62B
Weighted average by Cap. 19.93x 2.69x 9.26x 2.76%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA



Year-on-year evolution of the Yield

  1. Stock Market
  2. Stocks
  3. MANGLMCEM Stock
  4. Valuation Mangalam Cement Limited
40% Discount: Identify Tomorrow's Best Investments With The Best Subscriber-Only Tools!
d
:
:
SEIZE THE OFFER!