Valuation Ambuja Cements

Equities

Market Closed - Bombay S.E. Other stock markets 03:51:18 13/03/2026 pm IST			5-day change	1st Jan Change
425.60 ^INR	-4.72%		-8.81%	-23.49%

13/03	Ambuja Cements Limited completed the acquisition of remaining 41.92% stake in Sanghi Industries Limited.	CI
24/02	Suzlon Energy Appoints Group CEO	MT

Data adjusted to current consolidation scope

Fiscal Period: March	2021	2022	2023	2024	2025	2026	2027	2028
Capitalization ¹	6,13,068	5,94,105	7,25,654	13,45,637	13,25,037	10,52,008	-	-
Change	-	-3.09%	22.14%	85.44%	-1.53%	-20.61%	-	-
Enterprise Value (EV) ¹	5,00,856	5,94,105	7,01,271	12,41,938	12,71,201	10,30,917	10,50,549	10,64,873
Change	-	18.62%	18.04%	77.1%	2.36%	-18.9%	1.9%	1.36%
P/E ratio	22.1x	31.3x	28.9x	36.7x	31.7x	28.3x	26.1x	21.3x
PBR	2.42x	-	2.29x	3.25x	2.48x	1.81x	1.68x	1.57x
PEG	-	-1x	0.9x	1.2x	18.22x	-2.5x	3.14x	0.9x
Capitalization / Revenue	2.12x	1.92x	1.86x	4.06x	3.78x	2.52x	2.21x	1.99x
EV / Revenue	1.73x	1.92x	1.8x	3.75x	3.63x	2.47x	2.21x	2.01x
EV / EBITDA	8.06x	15.3x	13.7x	19.4x	21.3x	14.1x	11.1x	9.39x
EV / EBIT	9.9x	22.9x	20.2x	26x	36.4x	25.6x	18.5x	15x
EV / FCF	16.8x	-	-20.1x	73.7x	-19.7x	-15x	-44.4x	-252x
FCF Yield	5.94%	-	-4.99%	1.36%	-5.07%	-6.68%	-2.25%	-0.4%
Dividend per Share ²	6.3	-	2.5	2	2	2.199	2.551	2.848
Rate of return	2.04%	-	0.68%	0.33%	0.37%	0.52%	0.6%	0.67%
EPS ²	14	9.56	12.64	16.67	16.96	15.06	16.32	19.98
Distribution rate	45%	-	19.8%	12%	11.8%	14.6%	15.6%	14.3%
Net sales ¹	2,89,655	3,09,828	3,89,370	3,31,596	3,50,448	4,16,974	4,75,412	5,29,659
EBITDA ¹	62,104	38,820	51,224	63,995	59,706	73,317	95,055	1,13,399
EBIT ¹	50,579	25,896	34,777	47,761	34,923	40,198	56,852	71,072
Net income ¹	27,804	19,385	25,834	35,768	41,674	38,672	42,121	51,529
Net Debt ¹	-1,12,212	-	-24,383	-1,03,699	-53,837	-21,091	-1,459	12,865
Reference price ²	308.75	299.20	365.45	612.30	537.95	425.60	425.60	425.60
Nbr of stocks (in thousands)	19,85,645	19,85,645	19,85,645	21,97,676	24,63,123	24,71,823	-	-
Announcement Date	17/02/22	07/02/23	02/05/23	01/05/24	29/04/25	-	-	-

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.($)
AMBUJA CEMENTS	28.26x	2.47x	14.06x	0.52%	1.14TCr
CRH PLC	16.68x	2.03x	9.7x	1.56%	6.67TCr
MARTIN MARIETTA MATERIALS, INC.	28.93x	5.55x	16.18x	0.58%	3.52TCr
VULCAN MATERIALS COMPANY	28.55x	4.72x	15.2x	0.79%	3.47TCr
ULTRATECH CEMENT LIMITED	37.84x	3.75x	19.69x	0.76%	3.38TCr
HEIDELBERG MATERIALS AG	13.33x	1.54x	7.11x	2.23%	3.25TCr
AMRIZE AG	20.92x	2.72x	10.31x	1.04%	3.05TCr
GRASIM INDUSTRIES LIMITED	416.17x	4.54x	107.24x	0.39%	1.88TCr
CHINA JUSHI CO., LTD.	30.97x	6.03x	16.87x	1.22%	1.52TCr
Average	69.07x	3.71x	24.04x	1.01%	3.1TCr
Weighted average by Cap.	50.60x	3.44x	19.34x	1.13%