Valuation J.K. Cement Limited

Stocks

Market Closed - Bombay S.E. 14:02:25 15/10/2026 +04			5-day change	1st Jan Change
4,900.55 ^INR	+0.14%		-2.88%	-11.41%

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	378,657	-	-
Change	-	20.22%	39.47%	20.98%	2.96%	-3.49%	-	-
Enterprise Value (EV) ¹	223,171	261,802	357,730	422,228	448,075	442,431	441,369	441,792
Change	-	17.31%	36.64%	18.03%	6.12%	-1.26%	-0.24%	0.1%
P/E	27.7x	53x	39.8x	44.3x	39.5x	35x	27x	22.4x
PBR	4.34x	4.82x	5.87x	6.26x	5.58x	4.79x	4.14x	3.5x
PEG	-	-1.4x	0.5x	4.99x	2.6x	3.83x	0.9x	1.1x
Capitalization / Revenue	2.35x	2.32x	2.73x	3.21x	2.86x	2.38x	2.11x	1.89x
EV / Revenue	2.79x	2.69x	3.1x	3.55x	3.27x	2.78x	2.46x	2.2x
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	23.5x	18.7x	15.9x
EV / FCF	-33x	-112x	45.5x	192x	-114x	-32.6x	105x	36.2x
FCF Yield	-3.03%	-0.9%	2.2%	0.52%	-0.88%	-3.07%	0.96%	2.77%
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%	0.41%	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	4,900.55	4,900.55	4,900.55
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 (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
J.K. CEMENT LIMITED	34.91x	2.77x	16.94x	0.41%	3.97B
CRH PLC	13.93x	1.66x	8.12x	1.97%	52.69B
HOLCIM LTD	17.67x	2.43x	9.64x	2.92%	42.38B
MARTIN MARIETTA MATERIALS, INC.	26.18x	5.75x	17.33x	0.73%	33.46B
ULTRATECH CEMENT LIMITED	32.37x	3.35x	17.24x	1.03%	33.37B
VULCAN MATERIALS COMPANY	27.7x	4.29x	14.49x	0.87%	31.33B
HEIDELBERG MATERIALS AG	11.19x	1.35x	6.32x	2.75%	27.59B
CHINA JUSHI CO., LTD.	18.43x	5.8x	12.12x	2.43%	21.48B
GRASIM INDUSTRIES LIMITED	66.27x	4.11x	63.71x	0.35%	20.48B
AMRIZE AG	14.68x	1.86x	7.55x	1.49%	19.65B
Average	26.33x	3.34x	17.35x	1.49%	28.64B
Weighted average by Cap.	23.73x	3.22x	15.36x	1.68%