Nifty
:
24398.70
Sensex
:
78180.72
-31.65 (-0.13%)
-104.35 (-0.13%)
Nifty
Sensex
:
:
24398.70
78180.72
-31.65 (-0.13%)
-104.35 (-0.13%)

Cemindia Projects Ltd.

Engineering - Construction

Rating :
79/99

BSE: 509496 | NSE: CEMPRO

NSE BSE
1494.00
07-Jul-2026
  • Open
  • High
  • Low
  • Previous Close
  •  1558.3
  •  1597.4
  •  1445.4
  •  1521.40
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  1340348
  •  2059139965.2
  •  1597.4
  •  503.3

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 25,696.85
  • 43.72
  • 1
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 25,711.12
  • 0.20%
  • 10.89

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 67.46%
  • 3.69%
  • 17.82%
  • FII
  • DII
  • Others
  • 7.31%
  • 1.42%
  • 2.30%

Chart

Price | P:E | P:BV | EV:EBITDA | MCap:Sales | EPS

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • 21.44
  • 9.24

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • 28.22
  • 6.39

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • 54.09
  • 29.74

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 25.35
  • 25.91
  • 27.40

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 2.88
  • 3.80
  • 5.37

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 7.96
  • 8.87
  • 11.17

Earnings Forecasts:

(Updated: 04-07-2026)
Description
2026
2027
2028
2029
Adj EPS
54
30
40.86
29.55
P/E Ratio
27.67
49.80
36.56
50.56
Revenue
31.9
24.41
21.36
9979.1
EBITDA
12660.3
15774.9
17692.5
960.9
Net Income
1326.93
1667.1
1833.45
507.6
ROA
770.7
1007.33
1150.7
-
P/B Ratio
-
-
-
11.17
ROE
7.81
5.89
4.52
24.45
FCFF
27.87
28.07
24.75
-
FCFF Yield
-
-
-
-
Net Debt
-
-
-
-
BVPS
-
-
-
133.8

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 26
Mar 25
Var%
Dec 25
Dec 24
Var%
Sep 25
Sep 24
Var%
Jun 25
Jun 24
Var%
Net Sales
2,973.49
2,532.34
17.42%
2,315.48
2,270.44
1.98%
2,175.45
1,990.87
9.27%
2,542.37
2,381.49
6.76%
Expenses
2,615.76
2,277.32
14.86%
2,093.68
2,063.29
1.47%
1,972.13
1,809.21
9.01%
2,309.52
2,160.07
6.92%
EBITDA
357.73
255.02
40.28%
221.80
207.15
7.07%
203.32
181.66
11.92%
232.84
221.42
5.16%
EBIDTM
12.03%
10.07%
9.58%
9.12%
9.35%
9.12%
9.16%
9.30%
Other Income
92.28
15.53
494.20%
23.12
10.04
130.28%
38.54
22.47
71.52%
14.53
15.94
-8.85%
Interest
61.08
62.43
-2.16%
50.11
58.51
-14.36%
52.71
57.21
-7.87%
49.85
52.88
-5.73%
Depreciation
38.68
51.48
-24.86%
42.69
45.35
-5.87%
43.14
46.85
-7.92%
41.06
49.43
-16.93%
PBT
350.25
156.64
123.60%
152.12
113.33
34.23%
146.01
100.07
45.91%
156.46
135.05
15.85%
Tax
108.08
43.28
149.72%
41.23
26.29
56.83%
38.70
27.94
38.51%
26.31
34.91
-24.63%
PAT
242.17
113.36
113.63%
110.89
87.04
27.40%
107.31
72.13
48.77%
130.16
100.15
29.97%
PATM
8.14%
4.48%
4.79%
3.83%
4.93%
3.62%
5.12%
4.21%
EPS
14.10
6.60
113.64%
6.45
5.07
27.22%
6.27
4.19
49.64%
7.99
5.83
37.05%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 26
Mar 25
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Dec 17
Dec 16
Net Sales
-
10,060.58
9,246.16
7,717.87
5,090.91
3,809.02
2,727.73
2,860.71
3,170.45
2,060.51
2,937.72
Net Sales Growth
-
8.81%
19.80%
51.60%
33.65%
39.64%
-4.65%
-9.77%
53.87%
-29.86%
 
Cost Of Goods Sold
-
3,355.27
3,224.45
2,919.43
1,770.80
1,239.44
853.27
1,065.61
1,195.56
622.42
659.11
Gross Profit
-
6,705.31
6,021.71
4,798.45
3,320.11
2,569.57
1,874.46
1,795.11
1,974.89
1,438.09
2,278.61
GP Margin
-
66.65%
65.13%
62.17%
65.22%
67.46%
68.72%
62.75%
62.29%
69.79%
77.56%
Total Expenditure
-
9,044.89
8,384.34
6,972.81
4,691.02
3,515.95
2,514.85
2,565.12
2,847.99
1,789.04
2,673.40
Power & Fuel Cost
-
403.03
402.59
328.87
221.44
168.98
83.97
86.03
111.37
88.81
84.61
% Of Sales
-
4.01%
4.35%
4.26%
4.35%
4.44%
3.08%
3.01%
3.51%
4.31%
2.88%
Employee Cost
-
882.72
723.04
619.29
482.42
372.77
345.09
346.28
398.11
257.37
221.86
% Of Sales
-
8.77%
7.82%
8.02%
9.48%
9.79%
12.65%
12.10%
12.56%
12.49%
7.55%
Manufacturing Exp.
-
3,763.44
3,543.41
2,721.93
1,917.70
1,512.93
1,025.61
887.83
925.46
608.63
1,415.25
% Of Sales
-
37.41%
38.32%
35.27%
37.67%
39.72%
37.60%
31.04%
29.19%
29.54%
48.18%
General & Admin Exp.
-
458.64
380.58
290.25
234.84
182.94
168.03
136.03
170.80
180.42
251.88
% Of Sales
-
4.56%
4.12%
3.76%
4.61%
4.80%
6.16%
4.76%
5.39%
8.76%
8.57%
Selling & Distn. Exp.
-
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
% Of Sales
-
0%
0%
0%
0%
0%
0%
0%
0%
0%
0%
Miscellaneous Exp.
-
181.79
110.27
93.05
63.83
38.89
38.89
43.34
46.69
31.40
0.00
% Of Sales
-
1.81%
1.19%
1.21%
1.25%
1.02%
1.43%
1.52%
1.47%
1.52%
1.39%
EBITDA
-
1,015.69
861.82
745.06
399.89
293.07
212.88
295.59
322.46
271.47
264.32
EBITDA Margin
-
10.10%
9.32%
9.65%
7.85%
7.69%
7.80%
10.33%
10.17%
13.17%
9.00%
Other Income
-
182.83
76.90
48.03
28.62
11.86
12.43
4.57
18.96
35.26
27.24
Interest
-
215.01
236.28
217.99
165.39
141.60
138.20
130.50
124.32
87.58
89.15
Depreciation
-
165.89
194.45
207.88
113.52
102.55
100.15
96.48
82.45
57.74
46.31
PBT
-
817.62
507.99
367.22
149.61
60.77
-13.03
73.19
134.65
161.41
156.10
Tax
-
219.89
135.21
108.86
59.15
24.42
4.05
16.33
51.34
52.82
47.86
Tax Rate
-
26.89%
26.62%
29.64%
39.54%
40.18%
-31.08%
50.62%
38.13%
37.84%
30.66%
PAT
-
597.73
372.78
273.73
124.25
68.80
15.75
43.16
81.87
72.82
50.85
PAT before Minority Interest
-
597.73
372.78
274.18
124.73
69.34
15.95
43.76
83.16
72.93
51.22
Minority Interest
-
0.00
0.00
-0.45
-0.48
-0.54
-0.20
-0.60
-1.29
-0.11
-0.37
PAT Margin
-
5.94%
4.03%
3.55%
2.44%
1.81%
0.58%
1.51%
2.58%
3.53%
1.73%
PAT Growth
-
60.34%
36.19%
120.31%
80.60%
336.83%
-63.51%
-47.28%
12.43%
43.21%
 
EPS
-
34.79
21.70
15.93
7.23
4.00
0.92
2.51
4.77
4.24
2.96

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 26
Mar 25
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Dec 17
Dec 16
Shareholder's Funds
2,399.59
1,833.38
1,493.70
1,237.51
1,131.17
1,065.69
1,052.60
1,020.87
617.28
552.02
Share Capital
17.18
17.18
17.18
17.18
17.18
17.18
17.18
17.18
15.52
15.52
Total Reserves
2,382.41
1,816.20
1,476.52
1,220.33
1,113.99
1,048.51
1,035.42
1,003.69
601.76
536.50
Non-Current Liabilities
417.73
452.80
350.90
229.44
150.16
151.20
99.94
45.95
34.01
68.58
Secured Loans
92.56
118.29
133.18
168.34
87.36
86.96
16.64
17.06
24.62
40.62
Unsecured Loans
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Long Term Provisions
353.07
365.86
228.76
42.87
37.11
40.14
40.60
34.10
11.10
29.95
Current Liabilities
4,561.87
3,862.21
4,201.85
3,669.75
2,325.53
1,967.33
1,967.45
1,626.21
1,740.85
1,278.33
Trade Payables
2,189.65
2,045.23
1,432.73
1,333.58
937.27
726.92
657.42
559.18
621.71
613.98
Other Current Liabilities
1,277.86
901.67
2,169.08
1,732.45
978.70
923.10
852.47
443.21
674.80
351.05
Short Term Borrowings
808.87
762.35
583.33
450.05
390.72
303.33
444.12
504.41
422.39
293.48
Short Term Provisions
285.49
152.96
16.70
153.68
18.84
13.98
13.44
119.40
21.95
19.82
Total Liabilities
7,379.19
6,148.39
6,050.88
5,140.68
3,610.36
3,187.18
3,122.76
2,695.20
2,393.02
1,899.70
Net Block
1,161.72
1,070.61
1,081.01
847.49
654.90
601.29
623.84
529.43
461.75
385.34
Gross Block
1,926.52
1,802.28
1,727.43
1,330.92
1,058.43
934.04
869.27
689.57
553.32
421.65
Accumulated Depreciation
764.80
731.67
646.42
483.44
403.52
332.75
245.43
160.14
91.57
36.30
Non Current Assets
1,693.98
1,659.34
1,498.56
1,457.34
990.18
997.32
1,041.19
659.36
720.42
747.47
Capital Work in Progress
21.62
21.43
10.01
117.43
2.00
53.37
4.86
7.35
38.49
5.60
Non Current Investment
0.00
0.00
4.84
44.90
112.86
193.66
255.41
0.57
0.57
0.57
Long Term Loans & Adv.
410.86
465.18
331.93
380.43
169.53
130.16
157.09
121.64
218.43
355.92
Other Non Current Assets
93.57
95.79
70.78
67.09
50.90
18.84
0.00
0.37
1.18
0.03
Current Assets
5,685.21
4,489.05
4,552.32
3,683.34
2,620.19
2,189.87
2,081.56
2,035.83
1,672.60
1,152.24
Current Investments
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Inventories
750.92
643.81
684.27
577.00
400.23
337.29
289.36
246.09
157.42
110.58
Sundry Debtors
1,294.56
989.80
1,211.43
1,080.23
621.88
530.86
585.12
436.50
239.85
214.65
Cash & Bank
948.85
824.82
895.72
629.58
491.49
207.01
281.44
108.71
115.78
165.28
Other Current Assets
2,690.88
71.98
64.59
80.57
1,106.59
1,114.71
925.65
1,244.53
1,159.55
661.73
Short Term Loans & Adv.
2,620.99
1,958.64
1,696.31
1,315.96
1,074.69
1,076.78
901.04
1,224.41
1,128.47
638.48
Net Current Assets
1,123.34
626.84
350.47
13.59
294.65
222.54
114.12
409.63
-68.25
-126.09
Total Assets
7,379.19
6,148.39
6,050.88
5,140.68
3,610.37
3,187.19
3,122.75
2,695.19
2,393.02
1,899.71

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 26
Mar 25
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Dec 17
Dec 16
Cash From Operating Activity
499.78
184.28
704.34
471.06
338.70
191.27
446.88
-134.12
68.20
325.98
PBT
817.62
507.99
383.04
183.88
93.76
20.00
60.09
134.50
125.74
99.08
Adjustment
280.50
419.33
409.47
238.33
212.73
197.44
241.14
203.99
165.39
191.25
Changes in Working Capital
-432.28
-635.14
-10.82
149.72
91.40
-4.17
189.12
-416.94
-227.08
68.36
Cash after chg. in Working capital
665.84
292.18
781.69
571.92
397.90
213.27
490.35
-78.44
64.05
358.69
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-166.06
-107.90
-77.35
-100.86
-59.20
-22.00
-43.47
-55.67
4.15
-32.71
Other Direct Exp. Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Extra & Other Items
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Cash From Investing Activity
-148.99
-234.09
-418.89
-438.14
-24.74
-51.14
-87.39
-133.13
-157.08
-20.30
Net Fixed Assets
-124.43
-133.59
-299.93
-403.81
-98.40
-130.38
-174.21
-71.71
-88.44
59.50
Net Investments
0.00
136.31
86.01
141.98
45.67
36.77
-446.17
0.00
0.00
65.45
Others
-24.56
-236.81
-204.97
-176.31
27.99
42.47
532.99
-61.42
-68.64
-145.25
Cash from Financing Activity
-242.51
-217.85
-122.99
27.79
-55.69
-249.70
-212.12
243.53
39.58
-222.30
Net Cash Inflow / Outflow
108.28
-267.66
162.46
60.71
258.27
-109.57
147.37
-23.71
-49.31
83.39
Opening Cash & Equivalents
364.75
631.67
446.31
385.60
127.33
236.90
89.53
113.25
162.55
79.17
Closing Cash & Equivalent
474.69
364.75
608.77
446.31
385.60
127.33
236.90
89.53
113.25
162.55

Financial Ratios

Consolidated /

Standalone
Description
Mar 26
Mar 25
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Dec 17
Dec 16
Book Value (Rs.)
139.67
106.72
86.95
72.04
65.85
62.04
61.27
59.43
39.78
35.58
ROA
8.84%
6.11%
4.90%
2.85%
2.04%
-0.54%
0.56%
3.34%
4.04%
5.03%
ROE
28.24%
22.41%
20.08%
10.53%
6.31%
-1.61%
1.54%
10.17%
14.84%
20.42%
ROCE
33.53%
28.89%
27.84%
19.36%
15.08%
8.34%
10.57%
19.48%
22.56%
24.32%
Fixed Asset Turnover
5.40
5.24
5.05
4.26
3.82
3.03
3.67
5.10
4.23
5.71
Receivable days
41.44
43.45
54.19
61.02
55.23
74.67
65.17
38.93
40.26
32.54
Inventory Days
25.30
26.21
29.82
35.03
35.34
41.93
34.16
23.23
23.74
79.89
Payable days
230.34
196.85
172.93
234.04
245.04
296.09
88.92
78.99
137.00
102.42
Cash Conversion Cycle
-163.60
-127.19
-88.91
-137.99
-154.47
-179.50
10.41
-16.83
-73.01
10.01
Total Debt/Equity
0.40
0.53
0.58
0.59
0.46
0.38
0.45
0.52
0.79
0.65
Interest Cover
4.80
3.15
2.76
2.11
1.66
0.91
1.25
2.08
2.59
2.75

Annual Reports:

FY 2026
FY 2025
FY 2024
FY 2023
FY 2022
FY 2021
FY 2020
FY 2019
FY 2018
FY 2017
FY 2016

News Update:


No Latest News!

Source: www.accordfintech.com | DISCLAIMER: Information is provided " as is" and solely for informational purposes, not for trading purposes or advice, and may be delayed.