Company Valuation: Star Cement Limited

Data adjusted to current consolidation scope
Fiscal Period: March 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 40,026 36,215 45,187 91,446 86,899 83,827 - -
Change - -9.52% 24.78% 102.37% -4.97% -3.53% - -
Enterprise Value (EV) 1 35,267 30,905 42,423 91,771 90,275 86,866 87,809 90,756
Change - -12.37% 37.27% 116.32% -1.63% -3.78% 0.98% 3.36%
P/E 21.4x 14.8x 18.2x 31x 51.4x 20.9x 20.2x 18x
PBR 1.93x 1.67x 1.87x 3.37x 3.02x 2.56x 2.35x 2.11x
PEG - 0.4x 12.21x 1.6x -1.2x 0x 1.5x 1.5x
Capitalization / Revenue 2.33x 1.63x 1.67x 3.14x 2.75x 2.18x 1.99x 1.8x
EV / Revenue 2.05x 1.39x 1.57x 3.15x 2.85x 2.3x 2.09x 1.95x
EV / EBITDA 10.6x 8.95x 9.06x 16.5x 15.6x 9.28x 9.12x 8.4x
EV / EBIT 14.5x 13.8x 12.6x 22.4x 36.6x 15.2x 14.8x 13.4x
EV / FCF 14.4x 14.1x -21.3x -16.8x -32.3x 31.2x 1,951x -16.3x
FCF Yield 6.96% 7.11% -4.69% -5.95% -3.09% 3.2% 0.05% -6.13%
Dividend per Share 2 - - - - - 0.98 1.5 1.55
Rate of return - - - - - 0.47% 0.72% 0.75%
EPS 2 4.54 6.04 6.13 7.3 4.18 9.73 10.29 11.55
Distribution rate - - - - - 10.8% 14.6% 13.4%
Net sales 1 17,199 22,218 27,048 29,107 31,634 37,765 42,036 46,599
EBITDA 1 3,326 3,453 4,684 5,563 5,786 9,360 9,624 10,804
EBIT 1 2,426 2,236 3,373 4,097 2,467 5,707 5,918 6,751
Net income 1 1,871 2,468 2,476 2,951 1,688 3,905 4,183 4,704
Net Debt 1 -4,760 -5,309 -2,764 324.9 3,377 4,615 3,982 6,928
Reference price 2 97.05 89.60 111.80 226.25 215.00 207.40 207.40 207.40
Nbr of stocks (in thousands) 412,429 404,180 404,180 404,180 404,180 404,180 - -
Announcement Date 6/9/21 5/17/22 5/19/23 5/22/24 5/21/25 5/22/26 - -
1INR in Million2INR
Estimates

P/E, Detailed evolution

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
22.93x2.32x9.78x0.47% 871M
21.21x2.83x11.17x2.45% 52.12B
25.14x3.52x12.75x-.--% 15.09B
12.9x3.48x7.06x5.96% 12.7B
10.95x0.51x2.32x4.66% 13.17B
47.49x4.07x19.1x0.58% 10.1B
9.55x1.45x5.49x1.71% 9.18B
22.68x7.45x13.83x4.25% 7.51B
15.98x3.43x10.73x0.49% 6.38B
26.31x1.32x6.49x3.5% 5.5B
Average 21.51x 3.04x 9.87x 2.41% 13.26B
Weighted average by Cap. 21.09x 2.96x 10.21x 2.57%

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. STARCEMENT Stock
  4. Valuation Star Cement Limited