UltraTech Cement Limited

ULTRACEMCO · Cement · NSE

₹11,117

Current Market Price

Under Review— We don’t have enough data to publish a fair value estimate for ULTRACEMCO yet. Reason: Data Limited.

Valuation engine: DCF

Updated 3h ago

YieldIQ Score

Piotroski F-Score

4/9

Economic Moat

Moderate

Confidence

50%

ROE

8.2%

Debt/Equity

0.33

WACC

9.8%

Market Cap

₹3.27 Lakh Cr

Quality & Valuation

Neutral model outputs — no recommendations.

ROCE

13.4%

Return on capital employed

EV / EBITDA

27.5×

Enterprise multiple

Debt / EBITDA

1.3×

Leverage vs earnings

Interest Coverage

6.8×

EBIT covers interest

Current Ratio

0.75×

Short-term liquidity

Asset Turnover

0.63×

Revenue per ₹ of assets

Revenue CAGR (3Y)

12.4%

3-year revenue growth

Revenue CAGR (5Y)

14.6%

5-year revenue growth

Ratio Trends

ULTRACEMCO · last 7 annual periods

ROE

8.2%

min 3.1%max 8.2%

ROCE

13.4%

min 4.6%max 13.4%

Operating Margin

min max

Debt / Equity

0.33×

min 0.06×max 0.33×

PE

56.1×

min 26.5×max 134.2×

EV / EBITDA

27.5×

min 20.6×max 27.5×

Historical Financials

ULTRACEMCO · Annual, last 5 years· amounts in ₹Cr unless noted

Metric
2022
NSE_XBRL
2023
NSE_XBRL
2024
NSE_XBRL
2025
yfinance
2026
yfinance
CAGR
Revenue₹52.6K Cr₹62.3K Cr₹69.8K Cr₹76.0K Cr₹88.5K Cr+13.9%
EBITDA₹12.0K Cr₹11.1K Cr₹13.5K Cr₹13.2K Cr₹17.4K Cr+9.9%
EBIT₹9307 Cr₹8235 Cr₹10.4K Cr+2.7%
PAT₹7334 Cr₹5064 Cr₹7005 Cr₹6039 Cr₹8166 Cr+2.7%
EPS (diluted)₹248.99₹175.54₹242.87-0.6%
CFO₹9283 Cr₹9069 Cr₹10.9K Cr₹10.7K Cr₹15.3K Cr+13.3%
CapEx₹-5613 Cr₹-6200 Cr₹-9006 Cr₹-9129 Cr₹-9678 Cr
FCF₹3670 Cr₹2868 Cr₹1892 Cr₹1544 Cr₹5638 Cr+11.3%
Total Assets₹83.8K Cr₹91.4K Cr₹100.8K Cr₹133.7K Cr₹141.4K Cr+14.0%
Total Debt₹10.3K Cr₹11.1K Cr₹11.4K Cr₹24.1K Cr₹23.8K Cr+23.2%
Shareholders' Equity₹50.4K Cr₹54.3K Cr₹60.2K Cr₹70.7K Cr₹76.6K Cr+11.0%

CAGR computed across the visible window. Signs reverse if start value is zero or negative.

Peer Comparison

ULTRACEMCO vs 5 closest peers by market-cap band

PeerMoSScoreVerdictROEPE
GRASIM

Grasim Industries Limited

+0.0%+0.0% upside
30Data Limited4.8%34.9×
AMBUJACEM

Ambuja Cements Limited

-123.7%-55.3% upside
38Above Fair Value8.0%21.1×
SHREECEM

SHREE CEMENT LIMITED

+6.0%+6.4% upside
46Near Fair Value7.5%
JKCEMENT

JK Cement Limited

+6.0%+6.4% upside
51Near Fair Value14.1%39.5×
DALBHARAT

Dalmia Bharat Limited

+6.0%+6.4% upside
38Near Fair Value6.3%29.3×

Click a ticker to view its fair-value analysis.

Dividend History

10 ex-dividend events on file. Source: NSE corporate-actions feed.

Total paid (5Y)

₹260.50/sh

Last payout

2025-07-25

₹77.50

Peak payout

₹77.50

Trailing yield

0.70%

Amounts parsed from NSE subject lines. Percent-of-face-value declarations are converted using the per-ticker face value (defaults to ₹10).

Run Full Interactive Analysis

Interactive DCF sliders, sensitivity heatmap, peer comparison, and more.

Analyse ULTRACEMCONow →

Model estimates using publicly available data. Not investment advice. YieldIQ is not registered with SEBI as an investment adviser or research analyst. Past performance does not guarantee future results.