Valuation J.K. Cement Limited

Stocks

Market Closed - Bombay S.E. 13:02:25 08/09/2026 +03			5-day change	1st Jan Change
4,992.75 ^INR	-0.95%		-2.78%	-9.74%

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	385,781	-	-
Change	-	20.22%	39.47%	20.98%	2.96%	-1.68%	-	-
Enterprise Value (EV) ¹	223,171	261,802	357,730	422,228	448,075	448,974	447,483	446,594
Change	-	17.31%	36.64%	18.03%	6.12%	0.2%	-0.33%	-0.2%
P/E	27.7x	53x	39.8x	44.3x	39.5x	35.2x	27.2x	22.5x
PBR	4.34x	4.82x	5.87x	6.26x	5.58x	4.87x	4.2x	3.56x
PEG	-	-1.4x	0.5x	4.99x	2.6x	3.4x	0.9x	1.1x
Capitalization / Revenue	2.35x	2.32x	2.73x	3.21x	2.86x	2.44x	2.16x	1.95x
EV / Revenue	2.79x	2.69x	3.1x	3.55x	3.27x	2.84x	2.51x	2.25x
EV / EBITDA	15.1x	19.9x	17.4x	20.8x	18.9x	17.1x	13.7x	12.1x
EV / EBIT	19.6x	30.6x	24.1x	29.6x	26x	23.6x	18.7x	16.1x
EV / FCF	-33x	-112x	45.5x	192x	-114x	-33.7x	102x	35.7x
FCF Yield	-3.03%	-0.9%	2.2%	0.52%	-0.88%	-2.97%	0.98%	2.8%
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%	0.39%	0.42%	0.56%
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	4,992.75	4,992.75	4,992.75
Nbr of stocks (in thousands)	77,268	77,268	77,268	77,268	77,268	77,268	-	-
Announcement Date	5/21/22 A	5/27/23 A	5/12/24 A	5/24/25 A	5/23/26 A	-	-	-

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	35.58x	2.86x	17.22x	0.39%	4.12B
HOLCIM LTD	20.15x	2.74x	10.84x	2.54%	50.43B
JAMES HARDIE INDUSTRIES PLC	28.45x	3.71x	13.11x	-.--%	17.6B
ANHUI CONCH CEMENT COMPANY LIMITED	13.52x	0.63x	3.04x	4.32%	13.27B
DANGOTE CEMENT PLC	12.64x	3.42x	6.98x	5.89%	13.12B
SHREE CEMENT LIMITED	45.06x	3.43x	16.6x	0.67%	8.91B
BUZZI SPA	8.98x	1.3x	5.01x	1.86%	8.4B
BUA CEMENT PLC	22.89x	7.51x	13.95x	4.21%	7.93B
HUAXIN BUILDING MATERIALS GROUP CO., LTD.	13.61x	1.48x	5.54x	2.99%	6.42B
EAGLE MATERIALS INC.	15.38x	3.25x	10.45x	0.53%	5.97B
Average	21.63x	3.03x	10.27x	2.34%	13.62B
Weighted average by Cap.	20.90x	2.93x	10.12x	2.51%