|
Market Closed -
Bombay S.E.
14:02:22 14/08/2026 +04
|
5-day change | 1st Jan Change | ||
| 3,688.25 INR | -0.23% |
|
-1.61% | -3.40% |
| 08-11 | Indian tyre maker MRF posts lower quarterly profit on elevated material costs | RE |
| 07-20 | Nomura Adjusts CEAT's Price Target to INR4,266 From INR4,276, Keeps at Buy | MT |
Company Valuation: CEAT Limited
Data adjusted to current consolidation scope
| Fiscal Period: March | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 | 2029 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 37,691 | 58,659 | 108,315 | 116,533 | 131,153 | 149,190 | - | - |
| Change | - | 55.63% | 84.65% | 7.59% | 12.55% | 13.75% | - | - |
| Enterprise Value (EV) 1 | 58,421 | 78,980 | 124,013 | 135,284 | 160,828 | 182,365 | 181,515 | 180,646 |
| Change | - | 35.19% | 57.02% | 9.09% | 18.88% | 13.39% | -0.47% | -0.48% |
| P/E | 52.9x | 31.5x | 16.9x | 24.7x | 18.8x | 26.5x | 15.6x | 13x |
| PBR | 1.15x | 1.7x | 2.68x | 2.67x | 2.6x | 2.74x | 2.39x | 2.07x |
| PEG | - | 0x | 0x | -0.9x | 0.4x | -1.4x | 0.2x | 0.7x |
| Capitalization / Revenue | 0.4x | 0.52x | 0.91x | 0.88x | 0.84x | 0.8x | 0.73x | 0.66x |
| EV / Revenue | 0.62x | 0.7x | 1.04x | 1.02x | 1.03x | 0.98x | 0.88x | 0.8x |
| EV / EBITDA | 3.42x | 8.11x | 7.51x | 9.18x | 7.86x | 9.47x | 7.14x | 6.32x |
| EV / EBIT | 21.3x | 15.7x | 10.8x | 14.8x | 11.9x | 16.4x | 10.9x | 9.41x |
| EV / FCF | -17.2x | 24.1x | 14.5x | 90.6x | 25.2x | 57.8x | 25.9x | 24.2x |
| FCF Yield | -5.82% | 4.15% | 6.87% | 1.1% | 3.97% | 1.73% | 3.86% | 4.14% |
| Dividend per Share 2 | 3 | 12 | 30 | 30 | 35 | 28.94 | 39.12 | 41 |
| Rate of return | 0.32% | 0.83% | 1.12% | 1.04% | 1.08% | 0.78% | 1.06% | 1.11% |
| EPS 2 | 17.6 | 46.02 | 158.9 | 116.8 | 172.8 | 139.4 | 236.5 | 282.9 |
| Distribution rate | 17% | 26.1% | 18.9% | 25.7% | 20.3% | 20.8% | 16.5% | 14.5% |
| Net sales 1 | 93,634 | 113,149 | 119,435 | 132,179 | 156,780 | 185,915 | 205,267 | 226,496 |
| EBITDA 1 | 17,098 | 9,738 | 16,522 | 14,741 | 20,472 | 19,249 | 25,408 | 28,603 |
| EBIT 1 | 2,746 | 5,045 | 11,434 | 9,114 | 13,498 | 11,152 | 16,674 | 19,207 |
| Net income 1 | 712 | 1,862 | 6,426 | 4,726 | 6,980 | 5,374 | 9,537 | 11,444 |
| Net Debt 1 | 20,730 | 20,321 | 15,698 | 18,751 | 29,675 | 33,175 | 32,325 | 31,456 |
| Reference price 2 | 931.80 | 1,450.15 | 2,677.75 | 2,880.90 | 3,242.35 | 3,688.25 | 3,688.25 | 3,688.25 |
| Nbr of stocks (in thousands) | 40,450 | 40,450 | 40,450 | 40,450 | 40,450 | 40,450 | - | - |
| Announcement Date | 05/05/22 | 04/05/23 | 02/05/24 | 29/04/25 | 28/04/26 | - | - | - |
1INR in Million2INR
Estimates
P/E, Detailed evolution
| P/E (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 26.53x | 0.98x | 9.49x | 0.78% | 1.57B | |
| 14.39x | 1.24x | 5.34x | 3.98% | 8.32B | |
| 6.55x | 0.55x | 3.47x | 4.38% | 6.15B | |
| 26.06x | 1.59x | 12.17x | 0.18% | 5.82B | |
| 29.47x | 3.65x | 17.35x | 0.73% | 4.88B | |
| 21.93x | 1.21x | 7.87x | 3.65% | 3.1B | |
| 16.88x | 0.98x | 7.77x | 1.44% | 2.95B | |
| 14.62x | 0.97x | 7.36x | 2.66% | 2.41B | |
| 9.33x | - | - | 5.18% | 2.16B | |
| 6.47x | 0.68x | 3.64x | - | 1.65B | |
| Average | 17.22x | 1.32x | 8.27x | 2.55% | 3.9B | |
| Weighted average by Cap. | 17.45x | 1.42x | 8.34x | 2.65% |
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
- Stock Market
- Stocks
- CEATLTD Stock
- Valuation CEAT Limited
Select your edition
All financial news and data tailored to specific country editions
