Valuation J.K. Cement Limited

Stocks

Market Closed - Bombay S.E. 14:02:22 25/08/2026 +04			5-day change	1st Jan Change
5,192.30 ^INR	-0.50%		-2.77%	-6.14%

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	401,200	-	-
Change	-	20.22%	39.47%	20.98%	2.96%	2.25%	-	-
Enterprise Value (EV) ¹	223,171	261,802	357,730	422,228	448,075	464,393	462,902	462,013
Change	-	17.31%	36.64%	18.03%	6.12%	3.64%	-0.32%	-0.19%
P/E	27.7x	53x	39.8x	44.3x	39.5x	36.6x	28.2x	23.4x
PBR	4.34x	4.82x	5.87x	6.26x	5.58x	5.06x	4.36x	3.7x
PEG	-	-1.4x	0.5x	4.99x	2.6x	3.6x	0.9x	1.1x
Capitalization / Revenue	2.35x	2.32x	2.73x	3.21x	2.86x	2.54x	2.25x	2.02x
EV / Revenue	2.79x	2.69x	3.1x	3.55x	3.27x	2.94x	2.6x	2.33x
EV / EBITDA	15.1x	19.9x	17.4x	20.8x	18.9x	17.7x	14.2x	12.5x
EV / EBIT	19.6x	30.6x	24.1x	29.6x	26x	24.4x	19.4x	16.7x
EV / FCF	-33x	-112x	45.5x	192x	-114x	-34.8x	106x	36.9x
FCF Yield	-3.03%	-0.9%	2.2%	0.52%	-0.88%	-2.87%	0.95%	2.71%
Dividend per Share ²	15	15	20	15	20	19.66	20.93	28.18
Rate of return	0.62%	0.51%	0.49%	0.3%	0.39%	0.38%	0.4%	0.54%
EPS ²	87.9	55.17	102.4	111.4	128.4	141.7	183.8	221.5
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	158,217	178,217	198,261
EBITDA ¹	14,822	13,143	20,598	20,271	23,742	26,285	32,661	37,030
EBIT ¹	11,397	8,561	14,872	14,257	17,213	19,041	23,921	27,711
Net income ¹	6,871	4,263	7,908	8,611	9,925	10,935	14,111	16,981
Net Debt ¹	35,297	35,931	42,719	41,141	55,718	63,193	61,702	60,813
Reference price ²	2,431.45	2,923.20	4,076.85	4,932.00	5,077.85	5,192.30	5,192.30	5,192.30
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	36.83x	2.95x	17.75x	0.38%	4.21B
HOLCIM LTD	19.41x	2.63x	10.41x	2.66%	48.63B
JAMES HARDIE INDUSTRIES PLC	28.38x	3.71x	13.1x	-.--%	17.57B
ANHUI CONCH CEMENT COMPANY LIMITED	11.06x	0.5x	2.22x	4.65%	13.24B
DANGOTE CEMENT PLC	12.35x	3.36x	6.87x	6.03%	12.86B
SHREE CEMENT LIMITED	46.33x	3.54x	17.13x	0.65%	9.05B
BUZZI SPA	8.67x	1.26x	4.89x	1.91%	8.2B
BUA CEMENT PLC	23.41x	7.68x	14.26x	4.11%	7.95B
EAGLE MATERIALS INC.	16.16x	3.38x	10.86x	0.49%	6.27B
HUAXIN BUILDING MATERIALS GROUP CO., LTD.	13.58x	1.4x	5.49x	2.51%	6.1B
Average	21.62x	3.04x	10.30x	2.34%	13.41B
Weighted average by Cap.	20.61x	2.90x	9.99x	2.55%