Valuation J.K. Cement Limited

Stocks

Market Closed - Bombay S.E. 11:02:25 16/09/2026 BST			5-day change	1st Jan Change
4,732.10 ^INR	+0.30%		-5.22%	-14.45%

08-14	J. K. Cement Limited Faces Penalty For Delay In Filing Form BEN-2 In Respect Of Significant Beneficial Owner	CI
07-20	J.K. Cement Limited, Q1 2027 Earnings Call, Jul 20, 2026

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	365,641	-	-
Change	-	20.22%	39.47%	20.98%	2.96%	-6.81%	-	-
Enterprise Value (EV) ¹	223,171	261,802	357,730	422,228	448,075	428,611	427,556	427,644
Change	-	17.31%	36.64%	18.03%	6.12%	-4.34%	-0.25%	0.02%
P/E	27.7x	53x	39.8x	44.3x	39.5x	33.4x	25.8x	21.4x
PBR	4.34x	4.82x	5.87x	6.26x	5.58x	4.61x	3.98x	3.37x
PEG	-	-1.4x	0.5x	4.99x	2.6x	3.3x	0.9x	1.1x
Capitalization / Revenue	2.35x	2.32x	2.73x	3.21x	2.86x	2.31x	2.05x	1.84x
EV / Revenue	2.79x	2.69x	3.1x	3.55x	3.27x	2.71x	2.4x	2.16x
EV / EBITDA	15.1x	19.9x	17.4x	20.8x	18.9x	16.3x	13.1x	11.5x
EV / EBIT	19.6x	30.6x	24.1x	29.6x	26x	22.5x	17.8x	15.4x
EV / FCF	-33x	-112x	45.5x	192x	-114x	-32.2x	97.6x	34.2x
FCF Yield	-3.03%	-0.9%	2.2%	0.52%	-0.88%	-3.11%	1.03%	2.92%
Dividend per Share ²	15	15	20	15	20	19.66	20.88	28.09
Rate of return	0.62%	0.51%	0.49%	0.3%	0.39%	0.42%	0.44%	0.59%
EPS ²	87.9	55.17	102.4	111.4	128.4	141.6	183.5	220.8
Distribution rate	17.1%	27.2%	19.5%	13.5%	15.6%	13.9%	11.4%	12.7%
Net sales ¹	79,908	97,202	115,560	118,792	137,223	158,277	178,216	198,254
EBITDA ¹	14,822	13,143	20,598	20,271	23,742	26,283	32,644	37,027
EBIT ¹	11,397	8,561	14,872	14,257	17,213	19,040	23,966	27,815
Net income ¹	6,871	4,263	7,908	8,611	9,925	10,931	14,091	16,922
Net Debt ¹	35,297	35,931	42,719	41,141	55,718	62,970	61,915	62,003
Reference price ²	2,431.45	2,923.20	4,076.85	4,932.00	5,077.85	4,732.10	4,732.10	4,732.10
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	33.31x	2.7x	16.27x	0.42%	3.8B
HOLCIM LTD	18.6x	2.56x	10.1x	2.75%	45.97B
JAMES HARDIE INDUSTRIES PLC	27.34x	3.49x	12.43x	-.--%	16.3B
DANGOTE CEMENT PLC	12.64x	3.42x	6.98x	5.89%	13.07B
ANHUI CONCH CEMENT COMPANY LIMITED	13.87x	0.6x	2.82x	4.5%	12.86B
SHREE CEMENT LIMITED	42.25x	3.19x	15.43x	0.71%	8.24B
BUZZI SPA	8.29x	1.2x	4.66x	1.99%	7.77B
BUA CEMENT PLC	20x	6.6x	12.25x	4.81%	6.9B
HUAXIN BUILDING MATERIALS GROUP CO., LTD.	13.7x	1.47x	5.53x	2.97%	6.4B
TCC GROUP HOLDINGS CO., LTD.	25.59x	1.35x	6.58x	2.18%	5.61B
Average	21.56x	2.66x	9.30x	2.62%	12.69B
Weighted average by Cap.	20.11x	2.64x	9.27x	2.75%