|
Delayed
Bombay S.E.
12:43:43 27/08/2026 +03
|
5-day change | 1st Jan Change | ||
| 3,513.00 INR | -1.89% |
|
-0.91% | -8.20% |
| 08-19 | CEAT Limited Receives Temporary Suspension Order from Food and Drug Administration Maharashtra | CI |
| 08-17 | Ceat Limited Declares Dividend for the Financial Year Ended March 31, 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 | 144,834 | - | - |
| Change | - | 55.63% | 84.65% | 7.59% | 12.55% | 10.43% | - | - |
| Enterprise Value (EV) 1 | 58,421 | 78,980 | 124,013 | 135,284 | 160,828 | 178,098 | 177,312 | 175,899 |
| Change | - | 35.19% | 57.02% | 9.09% | 18.88% | 10.74% | -0.44% | -0.8% |
| P/E | 52.9x | 31.5x | 16.9x | 24.7x | 18.8x | 25.9x | 15.2x | 12.7x |
| PBR | 1.15x | 1.7x | 2.68x | 2.67x | 2.6x | 2.66x | 2.32x | 2.02x |
| PEG | - | 0x | 0x | -0.9x | 0.4x | -1.3x | 0.2x | 0.7x |
| Capitalization / Revenue | 0.4x | 0.52x | 0.91x | 0.88x | 0.84x | 0.78x | 0.71x | 0.64x |
| EV / Revenue | 0.62x | 0.7x | 1.04x | 1.02x | 1.03x | 0.96x | 0.86x | 0.78x |
| EV / EBITDA | 3.42x | 8.11x | 7.51x | 9.18x | 7.86x | 9.28x | 6.99x | 6.17x |
| EV / EBIT | 21.3x | 15.7x | 10.8x | 14.8x | 11.9x | 16.1x | 10.6x | 9.16x |
| EV / FCF | -17.2x | 24.1x | 14.5x | 90.6x | 25.2x | 56x | 25.5x | 23.9x |
| FCF Yield | -5.82% | 4.15% | 6.87% | 1.1% | 3.97% | 1.79% | 3.92% | 4.18% |
| Dividend per Share 2 | 3 | 12 | 30 | 30 | 35 | 28.77 | 39.04 | 42.2 |
| Rate of return | 0.32% | 0.83% | 1.12% | 1.04% | 1.08% | 0.8% | 1.09% | 1.18% |
| EPS 2 | 17.6 | 46.02 | 158.9 | 116.8 | 172.8 | 138.3 | 236.1 | 281.6 |
| Distribution rate | 17% | 26.1% | 18.9% | 25.7% | 20.3% | 20.8% | 16.5% | 15% |
| 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 | 19,194 | 25,367 | 28,491 |
| EBIT 1 | 2,746 | 5,045 | 11,434 | 9,114 | 13,498 | 11,030 | 16,658 | 19,207 |
| Net income 1 | 712 | 1,862 | 6,426 | 4,726 | 6,980 | 5,343 | 9,524 | 11,391 |
| Net Debt 1 | 20,730 | 20,321 | 15,698 | 18,751 | 29,675 | 33,264 | 32,479 | 31,065 |
| Reference price 2 | 931.80 | 1,450.15 | 2,677.75 | 2,880.90 | 3,242.35 | 3,580.55 | 3,580.55 | 3,580.55 |
| 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 (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 25.88x | 0.96x | 9.28x | 0.8% | 1.52B | |
| 14.73x | 1.26x | 5.45x | 3.89% | 8.6B | |
| 6.24x | 0.53x | 3.36x | 4.64% | 6.01B | |
| 25.65x | 1.68x | 12.71x | 0.17% | 5.94B | |
| 28.48x | 3.54x | 16.8x | 0.75% | 4.72B | |
| 22.43x | 1.23x | 8.03x | 3.57% | 3.19B | |
| 16.86x | 0.98x | 7.77x | 1.44% | 2.95B | |
| 14.93x | 0.98x | 7.46x | 2.6% | 2.47B | |
| 11.05x | - | - | 5.12% | 2.2B | |
| 10.41x | - | - | - | 1.54B | |
| Average | 17.67x | 1.40x | 8.86x | 2.55% | 3.91B | |
| Weighted average by Cap. | 17.60x | 1.45x | 8.56x | 2.67% |
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
