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 24,688 -
Change - -31.84% 175.66% 5.2% -0.6% 17.45% -
Enterprise Value (EV) 10,699 7,292 20,102 21,148 21,020 24,688 24,688
Change - -31.84% 175.66% 5.2% -0.6% 17.45% 0%
P/E 13.8x 42.6x 33.7x 46.9x 16.3x 23.3x 15.3x
PBR 1.44x 0.96x 2.48x 2.48x 2.15x 2.41x 2.16x
PEG - -0.5x 0x -1.9x 0x -1.3x 0.3x
Capitalization / Revenue 0.68x 0.4x 1.17x 1.26x 1.2x 1.22x 1.19x
EV / Revenue 0x 0x 0x 0x 0x 1.22x 1.19x
EV / EBITDA 0x 0x 0x 0x 0x 8.19x 7.04x
EV / EBIT - 0x 0x 0x 0x 12.9x 10x
EV / FCF 0x 0x 0x 0x -0x 24.2x 43.7x
FCF Yield 5.98% 1.57% 4.16% 2.94% -12.1% 4.13% 2.29%
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% 0.17% 0.17%
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 2 389.10 265.20 731.05 769.10 764.45 897.85 897.85
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.($)
23.32x - - 0.17% 258M
19.11x2.6x10.27x2.7% 47.92B
27.69x3.65x12.96x-.--% 17.17B
10.99x0.39x1.75x4.67% 13.11B
12.35x3.36x6.87x6.03% 12.83B
46.65x3.59x17.3x0.64% 9.19B
8.57x1.25x4.83x1.93% 8.11B
23.41x7.68x14.26x4.11% 7.93B
16.26x3.4x10.94x0.48% 6.33B
13.72x1.3x4.91x2.83% 5.9B
Average 20.21x 3.02x 9.34x 2.36% 12.87B
Weighted average by Cap. 19.94x 2.87x 9.61x 2.66%

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