Valuation Kajaria Ceramics Limited
Equities
KAJARIACER
INE217B01036
Construction Supplies & Fixtures
|
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 1,182.25 INR | +1.23% |
|
+9.93% | +1.96% |
| May. 07 | Kajaria Ceramics Limited Reports Earnings Results for the Full Year Ended March 31, 2025 | CI |
| May. 07 | Jefferies Adjusts Kajaria Ceramics' Price Target to INR1,120 From INR1,420, Keeps at Buy | MT |
Company Valuation: Kajaria Ceramics Limited
Data adjusted to current consolidation scope
| Fiscal Period: March | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 |
|---|---|---|---|---|---|---|---|---|
| Capitalization 1 | 59,855 | 147,007 | 162,054 | 167,839 | 184,174 | 188,300 | - | - |
| Change | - | 145.6% | 10.24% | 3.57% | 9.73% | 2.24% | - | - |
| Enterprise Value (EV) 1 | 58,785 | 143,517 | 159,089 | 165,994 | 180,739 | 132,618 | 182,685 | 181,112 |
| Change | - | 144.14% | 10.85% | 4.34% | 8.88% | -26.62% | -0.69% | -0.86% |
| P/E ratio | 23.4x | 47.7x | 43x | 48.8x | 43.7x | 46.5x | 44.5x | 37.1x |
| PBR | 3.49x | 7.87x | 7.64x | 7.21x | 7.04x | 4.98x | 6.29x | 5.74x |
| PEG | - | 2.3x | 1.9x | -5.61x | 1.9x | -1.5x | 3.1x | 1.8x |
| Capitalization / Revenue | 2.13x | 5.29x | 4.37x | 3.83x | 4.02x | 2.95x | 3.71x | 3.33x |
| EV / Revenue | 2.09x | 5.16x | 4.29x | 3.79x | 3.95x | 2.86x | 3.6x | 3.2x |
| EV / EBITDA | 14.1x | 28.2x | 26.1x | 28x | 25.8x | 21.2x | 25.3x | 21.7x |
| EV / EBIT | 19.1x | 35.7x | 32.1x | 36.2x | 32.8x | 28.8x | 33.8x | 28.4x |
| EV / FCF | 58.5x | 36.2x | 101x | 260x | 60x | 47.3x | 50.4x | 45.3x |
| FCF Yield | 1.71% | 2.76% | 0.99% | 0.38% | 1.67% | 2.11% | 1.99% | 2.21% |
| Dividend per Share 2 | 3 | 10 | 11 | 9 | 12 | 9 | 10.92 | 13.03 |
| Rate of return | 0.8% | 1.08% | 1.08% | 0.85% | 1.04% | 1.05% | 0.92% | 1.1% |
| EPS 2 | 16.06 | 19.37 | 23.68 | 21.62 | 26.48 | 18.47 | 26.55 | 31.9 |
| Distribution rate | 18.7% | 51.6% | 46.5% | 41.6% | 45.3% | 48.7% | 41.1% | 40.8% |
| Net sales 1 | 28,080 | 27,809 | 37,052 | 43,819 | 45,784 | 46,351 | 50,736 | 56,561 |
| EBITDA 1 | 4,159 | 5,088 | 6,107 | 5,920 | 6,997 | 6,262 | 7,216 | 8,340 |
| EBIT 1 | 3,078 | 4,022 | 4,953 | 4,592 | 5,517 | 4,608 | 5,408 | 6,381 |
| Net income 1 | 2,553 | 3,080 | 3,770 | 3,445 | 4,221 | 2,944 | 4,166 | 5,024 |
| Net Debt 1 | -1,070 | -3,490 | -2,965 | -1,845 | -3,435 | -4,069 | -5,615 | -7,188 |
| Reference price 2 | 376.55 | 924.10 | 1,017.90 | 1,054.05 | 1,156.45 | 1,182.25 | 1,182.25 | 1,182.25 |
| Nbr of stocks (in thousands) | 158,957 | 159,081 | 159,204 | 159,233 | 159,258 | 159,272 | - | - |
| Announcement Date | 6/26/20 | 6/14/21 | 5/17/22 | 5/16/23 | 5/7/24 | 5/7/25 | - | - |
1INR in Million2INR
Estimates
P/E ratio, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
| 50.39x | 3.81x | 27.49x | 0.9% | 2.17B | ||
| 15.19x | 1.23x | 7.83x | 2.36% | 57.67B | ||
| 22.6x | 2.59x | 13.41x | 2.01% | 34.85B | ||
| 19.74x | 3.61x | 13.4x | 1.05% | 17.29B | ||
| 19.42x | 1.11x | 9.87x | -.--% | 14.06B | ||
| 18.52x | 2.13x | 12.36x | 1.89% | 13.83B | ||
| 23.6x | 4.73x | 14.02x | 0.74% | 7.24B | ||
| 17.55x | 1.38x | 9.53x | 2.52% | 6.86B | ||
| 20.08x | 2.93x | 12.38x | 0.69% | 6.8B | ||
| 14.84x | 1.91x | 9.5x | 1.88% | 6.39B | ||
| Average | 22.19x | 2.54x | 12.98x | 1.41% | 16.72B | |
| Weighted average by Cap. | 18.94x | 2.11x | 10.96x | 1.75% |
Year-on-year evolution of the PER
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Equities
- KAJARIACER Stock
- Valuation Kajaria Ceramics Limited
Select your edition
All financial news and data tailored to specific country editions
