Valuation ITD Cementation India Limited

Equities

Market Closed - Bombay S.E. Other stock markets 03:52:33 18/07/2025 pm IST			5-day change	1st Jan Change
807.55 ^INR	-1.83%		-7.69%	+49.80%

01/07	ITD Cementation India Limited Appoints Navneet Kabra as Senior Vice President- Operations, Effective July 1, 2025	CI
30/06	INDIA STOCKS-India's equity benchmarks ease as financials retreat from record highs	RE

Data adjusted to current consolidation scope

Fiscal Period: March	2021	2022	2023	2024	2025	2026	2027	2028
Capitalization ¹	13,331	10,823	17,978	57,411	95,754	1,38,727	-	-
Change	-	-18.81%	66.11%	219.35%	66.79%	44.88%	-	-
Enterprise Value (EV)	13,331	10,823	17,978	57,411	95,754	1,38,727	1,38,727	1,38,727
Change	-	-18.81%	66.11%	219.35%	66.79%	44.88%	0%	0%
P/E ratio	84.3x	15.7x	14.5x	21x	25.7x	26.8x	21.4x	18.4x
PBR	1.25x	-	1.45x	3.84x	5.22x	5.98x	4.72x	3.79x
PEG	-	0x	0.2x	0x	0.7x	0.7x	0.8x	1.1x
Capitalization / Revenue	0.49x	0.28x	0.35x	0.74x	1.05x	1.26x	1.08x	0.98x
EV / Revenue	0x	0x	0x	0x	0x	1.26x	1.08x	0.98x
EV / EBITDA	0x	0x	0x	0x	0x	12.3x	10.6x	9.52x
EV / EBIT	0x	-	0x	0x	0x	15.7x	13x	11.4x
EV / FCF	0x	0x	0x	0x	-0x	60.1x	31x	-
FCF Yield	6.72%	21%	2.93%	6.06%	-0.26%	1.66%	3.22%	-
Dividend per Share ²	-	0.45	0.75	1.7	2	2	2	2
Rate of return	-	0.71%	0.72%	0.51%	0.36%	0.25%	0.25%	0.25%
EPS ²	0.92	4.01	7.23	15.93	21.7	30.1	37.8	44
Distribution rate	-	11.2%	10.4%	10.7%	9.22%	6.64%	5.29%	4.55%
Net sales ¹	27,277	38,090	50,909	77,179	90,969	1,09,984	1,28,277	1,41,562
EBITDA ¹	2,129	2,931	3,999	7,451	8,686	11,268	13,091	14,578
EBIT ¹	1,127	-	2,864	5,372	6,767	8,814	10,638	12,132
Net income ¹	157.6	688.1	1,242	2,737	3,728	5,168	6,034	7,565
Net Debt	-	-	-	-	-	-	-	-
Reference price ²	77.60	63.00	104.65	334.20	557.40	807.55	807.55	807.55
Nbr of stocks (in thousands)	1,71,788	1,71,788	1,71,788	1,71,788	1,71,788	1,71,788	-	-
Announcement Date	28/05/21	26/05/22	25/05/23	28/05/24	13/05/25	-	-	-

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.($)
ITD CEMENTATION INDIA LIMITED	27.33x	-	-	0.24%	164.25Cr
VINCI	14.65x	1.18x	6.55x	3.87%	7.86TCr
QUANTA SERVICES, INC.	54.4x	2.28x	22.52x	0.1%	5.9TCr
LARSEN & TOUBRO LIMITED	26.02x	1.94x	18.04x	1.19%	5.55TCr
FERROVIAL SE	40.35x	4.11x	26.41x	1.76%	3.81TCr
CHINA STATE CONSTRUCTION ENGINEERING CORPORATION LIMITED	4.94x	0.3x	5.5x	5.12%	3.35TCr
WSP GLOBAL INC.	41.76x	3x	16.47x	0.53%	2.71TCr
EMCOR GROUP, INC.	23.63x	1.45x	14.61x	0.18%	2.5TCr
COMFORT SYSTEMS USA, INC.	28.31x	2.44x	18.44x	0.32%	1.94TCr
Average	29.04x	2.09x	16.07x	1.48%	3.75TCr
Weighted average by Cap.	29.08x	1.98x	15.48x	1.89%