Valuation J.K. Cement Limited

Stocks

Market Closed - Bombay S.E. Other stock markets 14:00:56 03/07/2026 +04			5-day change	1st Jan Change
5,498.50 ^INR	-0.58%		-1.39%	-0.60%

06-24	J.K. Cement Named Preferred Bidder for Gilund Limestone Block in Rajasthan, India	MT
06-08	J.K. Cement Signs Mining Lease in Madhya Pradesh, India	MT

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	424,859	-	-
Change	-	20.22%	39.47%	20.98%	2.96%	8.28%	-	-
Enterprise Value (EV) ¹	223,171	261,802	357,730	422,228	448,075	490,806	489,228	489,179
Change	-	17.31%	36.64%	18.03%	6.12%	9.54%	-0.32%	-0.01%
P/E	27.7x	53x	39.8x	44.3x	39.5x	39.5x	29.5x	23.3x
PBR	4.34x	4.82x	5.87x	6.26x	5.58x	5.37x	4.63x	3.89x
PEG	-	-1.4x	0.5x	4.99x	2.6x	4.77x	0.9x	0.9x
Capitalization / Revenue	2.35x	2.32x	2.73x	3.21x	2.86x	2.73x	2.42x	2.15x
EV / Revenue	2.79x	2.69x	3.1x	3.55x	3.27x	3.16x	2.79x	2.47x
EV / EBITDA	15.1x	19.9x	17.4x	20.8x	18.9x	18.7x	15x	12.9x
EV / EBIT	19.6x	30.6x	24.1x	29.6x	26x	26.5x	20.7x	17.4x
EV / FCF	-33x	-112x	45.5x	192x	-114x	-34.2x	107x	99.6x
FCF Yield	-3.03%	-0.9%	2.2%	0.52%	-0.88%	-2.93%	0.93%	1%
Dividend per Share ²	15	15	20	15	20	19.24	19.93	31.25
Rate of return	0.62%	0.51%	0.49%	0.3%	0.39%	0.35%	0.36%	0.57%
EPS ²	87.9	55.17	102.4	111.4	128.4	139.1	186.4	235.8
Distribution rate	17.1%	27.2%	19.5%	13.5%	15.6%	13.8%	10.7%	13.3%
Net sales ¹	79,908	97,202	115,560	118,792	137,223	155,392	175,245	197,816
EBITDA ¹	14,822	13,143	20,598	20,271	23,742	26,204	32,538	38,020
EBIT ¹	11,397	8,561	14,872	14,257	17,213	18,502	23,678	28,080
Net income ¹	6,871	4,263	7,908	8,611	9,925	10,739	14,315	18,229
Net Debt ¹	35,297	35,931	42,719	41,141	55,718	65,946	64,369	64,320
Reference price ²	2,431.45	2,923.20	4,076.85	4,932.00	5,077.85	5,498.50	5,498.50	5,498.50
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	39.77x	3.17x	18.83x	0.35%	4.49B
HOLCIM LTD	21.02x	2.82x	11.11x	2.48%	51.62B
JAMES HARDIE INDUSTRIES PLC	24.8x	3.47x	12.56x	-.--%	14.83B
ANHUI CONCH CEMENT COMPANY LIMITED	10.29x	0.43x	1.87x	4.89%	12.67B
DANGOTE CEMENT PLC	10.98x	2.97x	6.03x	7%	10.89B
SHREE CEMENT LIMITED	54.26x	4.47x	20.32x	0.52%	9.94B
BUZZI SPA	9.69x	1.49x	5.62x	1.68%	9.41B
BUA CEMENT PLC	25.2x	8.25x	15.31x	3.82%	8.41B
EAGLE MATERIALS INC.	16.92x	3.61x	11.25x	0.43%	6.81B
TCC GROUP HOLDINGS CO., LTD.	24.84x	1.1x	4.83x	3.68%	5.45B
Average	23.78x	3.18x	10.77x	2.48%	13.45B
Weighted average by Cap.	22.11x	3.03x	10.56x	2.55%