Valuation J.K. Cement Limited

Stocks

Market Closed - Bombay S.E. Other stock markets 11:26:25 12/06/2026 BST			5-day change	1st Jan Change
4,863.80 ^INR	+3.46%		-1.75%	-12.07%

06-08	J.K. Cement Signs Mining Lease in Madhya Pradesh, India	MT
05-25	J.K. Cement Limited, Q4 2026 Earnings Call, May 25, 2026

Data adjusted to current consolidation scope

Fiscal Period: March	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	223,622	187,874	225,871	315,011	381,087	375,817	-	-
Change	-	-15.99%	20.22%	39.47%	20.98%	-1.38%	-	-
Enterprise Value (EV) ¹	242,800	223,171	261,802	357,730	422,228	448,075	441,422	440,019
Change	-	-8.08%	17.31%	36.64%	18.03%	6.12%	3.98%	-0.32%
P/E Ratio	31.8x	27.7x	53x	39.8x	44.3x	39.5x	34.5x	25.9x
PBR	5.98x	4.34x	4.82x	5.87x	6.26x	5.58x	4.72x	4.07x
PEG	-	-8.16x	-1.4x	0.5x	4.99x	2.6x	4.44x	0.8x
Capitalization / Revenue	3.39x	2.35x	2.32x	2.73x	3.21x	2.86x	2.42x	2.15x
EV / Revenue	3.68x	2.79x	2.69x	3.1x	3.55x	3.27x	2.84x	2.52x
EV / EBITDA	15.8x	15.1x	19.9x	17.4x	20.8x	18.9x	16.8x	13.5x
EV / EBIT	19.7x	19.6x	30.6x	24.1x	29.6x	26x	23.9x	18.6x
EV / FCF	29.5x	-33x	-112x	45.5x	192x	-114x	-30.9x	95x
FCF Yield	3.39%	-3.03%	-0.9%	2.2%	0.52%	-0.88%	-3.24%	1.05%
Dividend per Share ²	15	15	15	20	15	20	19.08	20.12
Rate of return	0.52%	0.62%	0.51%	0.49%	0.3%	0.39%	0.39%	0.41%
EPS ²	90.99	87.9	55.17	102.4	111.4	128.4	141.2	188.1
Distribution rate	16.5%	17.1%	27.2%	19.5%	13.5%	15.6%	13.5%	10.7%
Net sales ¹	66,061	79,908	97,202	115,560	118,792	137,223	155,481	174,879
EBITDA ¹	15,387	14,822	13,143	20,598	20,271	23,742	26,352	32,636
EBIT ¹	12,325	11,397	8,561	14,872	14,257	17,213	18,444	23,626
Net income ¹	7,031	6,871	4,263	7,908	8,611	9,925	10,900	14,435
Net Debt ¹	19,178	35,297	35,931	42,719	41,141	55,718	65,604	64,201
Reference price ²	2,894.10	2,431.45	2,923.20	4,076.85	4,932.00	4,863.80	4,863.80	4,863.80
Nbr of stocks (in thousands)	77,268	77,268	77,268	77,268	77,268	77,268	-	-
Announcement Date	12/06/21	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 (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
J.K. CEMENT LIMITED	37.13x	3.1x	17.53x	0.33%	3.95B
HOLCIM LTD	21.11x	2.83x	11.14x	2.47%	51.82B
DANGOTE CEMENT PLC	15x	4.07x	8.55x	5.19%	14.22B
ANHUI CONCH CEMENT COMPANY LIMITED	11.43x	0.58x	2.54x	4.41%	14.01B
JAMES HARDIE INDUSTRIES PLC	23.4x	3.26x	11.83x	-.--%	13.75B
BUZZI SPA	9.7x	1.5x	5.63x	1.67%	9.56B
BUA CEMENT PLC	28x	10.15x	19.18x	3.44%	9.41B
SHREE CEMENT LIMITED	50.03x	4.09x	18.56x	0.56%	9.18B
EAGLE MATERIALS INC.	16.54x	3.54x	11.05x	0.44%	6.66B
TCC GROUP HOLDINGS CO., LTD.	26.4x	1.17x	5.14x	3.46%	5.84B
Average	23.87x	3.43x	11.11x	2.2%	13.84B
Weighted average by Cap.	21.79x	3.23x	10.65x	2.47%