Valuation Star Cement Limited

Equities

Delayed Bombay S.E. Other stock markets 02:37:28 13/09/2024 pm IST			5-day change	1st Jan Change
207.85 ^INR	-0.05%		-5.26%	+17.93%

06/09	Star Cement Forms New Wholly-Owned Subsidiary	MT
06/09	Star Cement Limited Announces Incorporation of A Wholly Owned Subsidiary Company	CI

Fiscal Period: Maart	2020	2021	2022	2023	2024	2025	2026	2027
Capitalization ¹	28,169	40,026	36,215	45,187	91,446	84,049	-	-
Change	-	42.09%	-9.52%	24.78%	102.37%	-8.09%	-	-
Enterprise Value (EV) ¹	25,457	35,267	30,905	42,423	91,771	87,492	87,936	86,386
Change	-	38.54%	-12.37%	37.27%	116.32%	-4.66%	0.51%	-1.76%
P/E ratio	9.97x	21.4x	14.8x	18.2x	31x	26.9x	21.1x	18.4x
PBR	1.52x	1.93x	1.67x	1.87x	3.37x	2.82x	2.48x	2.3x
PEG	-	-0.6x	0.4x	12.21x	1.6x	4.57x	0.8x	1.3x
Capitalization / Revenue	1.53x	2.33x	1.63x	1.67x	3.14x	2.53x	2.18x	1.92x
EV / Revenue	1.38x	2.05x	1.39x	1.57x	3.15x	2.63x	2.28x	1.97x
EV / EBITDA	6.44x	10.6x	8.95x	9.06x	16.5x	13x	10.3x	9.31x
EV / EBIT	8.43x	14.5x	13.8x	12.6x	22.4x	20.8x	15.3x	13.3x
EV / FCF	9.95x	14.4x	14.1x	-21.3x	-16.8x	-29.4x	-138x	30x
FCF Yield	10.1%	6.96%	7.11%	-4.69%	-5.95%	-3.4%	-0.72%	3.34%
Dividend per Share ²	1	-	-	-	-	1	1	1.75
Rate of return	1.46%	-	-	-	-	0.48%	0.48%	0.84%
EPS ²	6.85	4.54	6.04	6.13	7.3	7.73	9.87	11.3
Distribution rate	14.6%	-	-	-	-	12.9%	10.1%	15.5%
Net sales ¹	18,439	17,199	22,218	27,048	29,107	33,248	38,559	43,870
EBITDA ¹	3,951	3,326	3,453	4,684	5,563	6,750	8,505	9,282
EBIT ¹	3,021	2,426	2,236	3,373	4,097	4,198	5,745	6,510
Net income ¹	2,855	1,871	2,468	2,476	2,951	3,143	4,009	4,643
Net Debt ¹	-2,712	-4,760	-5,309	-2,764	324.9	3,443	3,886	2,337
Reference price ²	68.30	97.05	89.60	111.80	226.25	207.95	207.95	207.95
Nbr of stocks (in thousands)	4,12,429	4,12,429	4,04,180	4,04,180	4,04,180	4,04,180	-	-
Announcement Date	25/06/20	09/06/21	17/05/22	19/05/23	22/05/24	-	-	-

¹INR in Million²INR

Estimates

Add to a list Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E ratio	EV / Sales	EV / EBITDA	Yield (Y)	Capi. ($)
STAR CEMENT LIMITED	26.9x	2.63x	12.96x	+0.48%	100.13Cr
HOLCIM LTD	13.82x	1.91x	7.6x	+3.72%	5.26TCr
JAMES HARDIE INDUSTRIES PLC	25.7x	4.04x	14.91x	-.--%	1.53TCr
ANHUI CONCH CEMENT COMPANY LIMITED	8.91x	0.47x	3.27x	+5.02%	1.41TCr
SHREE CEMENT LIMITED	46.1x	4.37x	19.97x	+0.37%	1.12TCr
EAGLE MATERIALS INC.	16.91x	4.17x	11.21x	+0.38%	893.09Cr
TCC GROUP HOLDINGS CO., LTD.	23.6x	2x	9.93x	+3.33%	737.43Cr
BUZZI S.P.A.	6.98x	1.2x	4.15x	+2.05%	685.17Cr
ACC LTD	22.84x	2.01x	12.76x	+0.64%	552Cr
Average	21.31x	2.53x	10.75x	+1.78%	1.37TCr
Weighted average by Cap.	18.62x	2.38x	9.62x	+2.58%