|
Market Closed -
Bombay S.E.
13:02:26 30/10/2026 +03
|
5-day change | 1st Jan Change | ||
| 3,090.55 INR | -1.71% |
|
+0.94% | -19.06% |
| 10-15 | CEAT Limited, Q2 2027 Earnings Call, Oct 15, 2026 | |
| 10-14 | CEAT Limited Reports Earnings Results for the Second Quarter and Six Months Ended September 30, 2026 | CI |
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 | 125,013 | - | - |
| Change | - | 55.63% | 84.65% | 7.59% | 12.55% | -4.68% | - | - |
| Enterprise Value (EV) 1 | 58,421 | 78,980 | 124,013 | 135,284 | 160,828 | 160,900 | 161,330 | 159,044 |
| Change | - | 35.19% | 57.02% | 9.09% | 18.88% | 0.04% | 0.27% | -1.42% |
| P/E | 52.9x | 31.5x | 16.9x | 24.7x | 18.8x | 28.8x | 14.3x | 11.3x |
| PBR | 1.15x | 1.7x | 2.68x | 2.67x | 2.6x | 2.33x | 2.05x | 1.78x |
| PEG | - | 0x | 0x | -0.9x | 0.4x | -0.8x | 0x | 0.4x |
| Capitalization / Revenue | 0.4x | 0.52x | 0.91x | 0.88x | 0.84x | 0.66x | 0.6x | 0.54x |
| EV / Revenue | 0.62x | 0.7x | 1.04x | 1.02x | 1.03x | 0.85x | 0.77x | 0.69x |
| EV / EBITDA | 3.42x | 8.11x | 7.51x | 9.18x | 7.86x | 8.84x | 6.56x | 5.55x |
| EV / EBIT | 21.3x | 15.7x | 10.8x | 14.8x | 11.9x | 15.7x | 10.2x | 8.35x |
| EV / FCF | -17.2x | 24.1x | 14.5x | 90.6x | 25.2x | 405x | 23.9x | 18.2x |
| FCF Yield | -5.82% | 4.15% | 6.87% | 1.1% | 3.97% | 0.25% | 4.19% | 5.51% |
| Dividend per Share 2 | 3 | 12 | 30 | 30 | 35 | 27.43 | 38.39 | 43.03 |
| Rate of return | 0.32% | 0.83% | 1.12% | 1.04% | 1.08% | 0.89% | 1.24% | 1.39% |
| EPS 2 | 17.6 | 46.02 | 158.9 | 116.8 | 172.8 | 107.4 | 215.7 | 273.8 |
| Distribution rate | 17% | 26.1% | 18.9% | 25.7% | 20.3% | 25.5% | 17.8% | 15.7% |
| Net sales 1 | 93,634 | 113,149 | 119,435 | 132,179 | 156,780 | 188,265 | 208,310 | 231,237 |
| EBITDA 1 | 17,098 | 9,738 | 16,522 | 14,741 | 20,472 | 18,196 | 24,601 | 28,647 |
| EBIT 1 | 2,746 | 5,045 | 11,434 | 9,114 | 13,498 | 10,245 | 15,872 | 19,052 |
| Net income 1 | 712 | 1,862 | 6,426 | 4,726 | 6,980 | 4,416 | 8,702 | 11,074 |
| Net Debt 1 | 20,730 | 20,321 | 15,698 | 18,751 | 29,675 | 35,887 | 36,317 | 34,031 |
| Reference price 2 | 931.80 | 1,450.15 | 2,677.75 | 2,880.90 | 3,242.35 | 3,090.55 | 3,090.55 | 3,090.55 |
| Nbr of stocks (in thousands) | 40,450 | 40,450 | 40,450 | 40,450 | 40,450 | 40,450 | - | - |
| Announcement Date | 5/5/22 A | 5/4/23 A | 5/2/24 A | 4/29/25 A | 4/28/26 A | - | - | - |
1INR in Million2INR
Estimates
P/E, Detailed evolution
| P/E (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 28.77x | 0.85x | 8.84x | 0.89% | 1.32B | |
| 13.74x | 1.05x | 5.61x | 3.35% | 31.5B | |
| 13.52x | 0.95x | 5.34x | 4.16% | 24.12B | |
| 14.39x | 1.22x | 5.3x | 4.04% | 7.93B | |
| 7.8x | 1.04x | 5.02x | 3.71% | 6.29B | |
| 8.64x | 0.89x | 5.08x | 3.43% | 5.52B | |
| 23.3x | 1.47x | 11.38x | 0.2% | 5.22B | |
| 5.31x | 0.46x | 2.96x | 5.26% | 5.19B | |
| 15.07x | - | - | 3.2% | 4.84B | |
| 8.45x | - | - | 3.07% | 4.88B | |
| Average | 13.90x | 0.99x | 6.19x | 3.13% | 9.68B | |
| Weighted average by Cap. | 13.13x | 1.01x | 5.67x | 3.51% |
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
