Valuation J.K. Cement Limited

Stocks

Market Closed - Bombay S.E. 11:02:22 16/10/2026 BST			5-day change	1st Jan Change
4,921.00 ^INR	+0.42%		-0.77%	-11.04%

10-06	J. K. Cement Limited Faces INR 264,500 Penalty from Registrar of Companies, ROC Uttar Pradesh I for Delay in Filing Form BEN-2	CI
08-14	J. K. Cement Limited Faces Penalty For Delay In Filing Form BEN-2 In Respect Of Significant Beneficial Owner	CI

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	380,237	-	-
Change	-	20.22%	39.47%	20.98%	2.96%	-3.09%	-	-
Enterprise Value (EV) ¹	223,171	261,802	357,730	422,228	448,075	444,011	442,949	443,373
Change	-	17.31%	36.64%	18.03%	6.12%	-0.91%	-0.24%	0.1%
P/E	27.7x	53x	39.8x	44.3x	39.5x	35.1x	27.2x	22.5x
PBR	4.34x	4.82x	5.87x	6.26x	5.58x	4.81x	4.16x	3.51x
PEG	-	-1.4x	0.5x	4.99x	2.6x	3.84x	0.9x	1.1x
Capitalization / Revenue	2.35x	2.32x	2.73x	3.21x	2.86x	2.39x	2.12x	1.9x
EV / Revenue	2.79x	2.69x	3.1x	3.55x	3.27x	2.79x	2.47x	2.21x
EV / EBITDA	15.1x	19.9x	17.4x	20.8x	18.9x	17x	13.7x	11.9x
EV / EBIT	19.6x	30.6x	24.1x	29.6x	26x	23.6x	18.8x	16x
EV / FCF	-33x	-112x	45.5x	192x	-114x	-32.7x	105x	36.3x
FCF Yield	-3.03%	-0.9%	2.2%	0.52%	-0.88%	-3.06%	0.95%	2.76%
Dividend per Share ²	15	15	20	15	20	19.91	21.11	28.09
Rate of return	0.62%	0.51%	0.49%	0.3%	0.39%	0.4%	0.43%	0.57%
EPS ²	87.9	55.17	102.4	111.4	128.4	140.2	181.2	218.8
Distribution rate	17.1%	27.2%	19.5%	13.5%	15.6%	14.2%	11.7%	12.8%
Net sales ¹	79,908	97,202	115,560	118,792	137,223	159,250	179,138	200,571
EBITDA ¹	14,822	13,143	20,598	20,271	23,742	26,082	32,309	37,254
EBIT ¹	11,397	8,561	14,872	14,257	17,213	18,830	23,542	27,732
Net income ¹	6,871	4,263	7,908	8,611	9,925	10,819	13,849	16,641
Net Debt ¹	35,297	35,931	42,719	41,141	55,718	63,774	62,712	63,135
Reference price ²	2,431.45	2,923.20	4,076.85	4,932.00	5,077.85	4,921.00	4,921.00	4,921.00
Nbr of stocks (in thousands)	77,268	77,268	77,268	77,268	77,268	77,268	-	-
Announcement Date	21/05/22	27/05/23	12/05/24	24/05/25	23/05/26	-	-	-

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	34.96x	2.78x	16.96x	0.41%	4B
HOLCIM LTD	17.62x	2.42x	9.61x	2.93%	42.69B
MARTIN MARIETTA MATERIALS, INC.	27.3x	5.93x	17.88x	0.7%	34.89B
ULTRATECH CEMENT LIMITED	32.57x	3.37x	17.34x	1.03%	33.74B
VULCAN MATERIALS COMPANY	28.98x	4.46x	15.09x	0.83%	32.71B
HEIDELBERG MATERIALS AG	11.24x	1.36x	6.35x	2.73%	27.91B
CHINA JUSHI CO., LTD.	17.45x	5.5x	11.5x	2.56%	20.35B
GRASIM INDUSTRIES LIMITED	66.57x	4.13x	63.98x	0.35%	20.67B
AMRIZE AG	15.19x	1.92x	7.77x	1.44%	20.33B
JAMES HARDIE INDUSTRIES PLC	24.37x	3.23x	11.22x	-.--%	14.28B
Average	27.62x	3.51x	17.77x	1.3%	25.15B
Weighted average by Cap.	26.20x	3.58x	16.82x	1.5%