Company Valuation: R R Kabel Limited

Data adjusted to current consolidation scope
Fiscal Period: March 2024 2025 2026 2027 2028 2029
Market Cap 1 173,622 107,193 146,291 277,199 - -
Change - -38.26% 36.47% 89.49% - -
Enterprise Value (EV) 1 173,884 106,621 148,066 280,130 278,254 273,425
Change - -38.68% 38.87% 89.19% -0.67% -1.74%
P/E 57.9x 34.4x 29.7x 38.3x 30.8x 25.4x
PBR 9.44x 4.98x 5.68x 8.59x 6.96x 5.7x
PEG 1x 9.14x 0.5x 0.8x 1.3x 1.2x
Capitalization / Revenue 2.63x 1.41x 1.5x 2.21x 1.89x 1.63x
EV / Revenue 2.64x 1.4x 1.52x 2.24x 1.89x 1.61x
EV / EBITDA 29.6x 22x 18.9x 25.3x 20.5x 16.8x
EV / EBIT 33.3x 25.7x 21.8x 28.4x 23x 18.7x
EV / FCF 116x 82.9x 2,227x 148x 67.1x 39.3x
FCF Yield 0.86% 1.21% 0.04% 0.67% 1.49% 2.55%
Dividend per Share 2 3 6 9.5 9.52 11.45 13.75
Rate of return 0.19% 0.63% 0.73% 0.39% 0.47% 0.56%
EPS 2 26.57 27.57 43.52 64.02 79.49 96.5
Distribution rate 11.3% 21.8% 21.8% 14.9% 14.4% 14.2%
Net sales 1 65,946 76,182 97,224 125,297 147,052 170,318
EBITDA 1 5,869 4,856 7,838 11,077 13,601 16,255
EBIT 1 5,214 4,151 6,779 9,862 12,101 14,637
Net income 1 2,981 3,116 4,922 7,219 8,973 10,914
Net Debt 1 261.5 -572.5 1,776 2,931 1,055 -3,774
Reference price 2 1,538.95 948.00 1,293.40 2,450.80 2,450.80 2,450.80
Nbr of stocks (in thousands) 112,819 113,073 113,106 113,106 - -
Announcement Date 28/05/24 02/05/25 30/04/26 - - -
1INR in Million2INR
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
38.28x2.24x25.29x0.39% 2.89B
26.41x1.71x13.44x0.83% 41.04B
44.26x7.96x33.96x - 10.14B
90.53x3.05x57.11x - 7.01B
19.34x1x8.28x2.29% 6.86B
15.67x0.38x6.2x0.78% 6.41B
17.9x2.13x12.14x1.66% 5.36B
37.92x2.97x25.79x0.12% 4.63B
Average 36.29x 2.68x 22.78x 1.01% 10.54B
Weighted average by Cap. 32.99x 2.53x 19.57x 0.97%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA



Year-on-year evolution of the Yield

  1. Stock Market
  2. Stocks
  3. RRKABEL Stock
  4. Valuation R R Kabel Limited
-40%: Exceptional extension
d
:
:
SEIZE THE OFFER!