We estimate the co to deliver consolidated EBITDA/PAT CAGR of 22/35% during FY19-22E. We reiterate BUY with a higher TP of Rs 1,523 as we value its consol Sep'21E EBITDA at 10x and ascribe 50% value to its FY21/22E CWIP. The stock trades at attractive valuations of 9.0/8.4x FY21/22E EBIITDA and at EV of USD 100/MT. We reiterate BUY on JK Cement (JKCE) with a TP of Rs 1,523 (10x Sep21 consol EBITDA), implying EV USD 115/MT. We continue to like the co for its strengthening capability and strong presence in white/putty segment.