Valuation R R Kabel Limited

Stocks

End-of-day quote NSE India S.E. 27/10/2026			5-day change	1st Jan Change
2,194.40 ^INR	+0.57%		-8.10%	+51.06%

09-25	R R Kabel to Buy Business Undertaking of Usha Martin's Optical Fiber Wing	MT
09-24	R R Kabel Limited agreed to acquire Business Undertaking of U M Cables Limited from U M Cables Limited for INR 770 million.	CI

Data adjusted to current consolidation scope

Fiscal Period: March	2024	2025	2026	2027	2028	2029
Market Cap ¹	173,622	107,193	146,291	248,199	-	-
Change	-	-38.26%	36.47%	69.66%	-	-
Enterprise Value (EV) ¹	173,884	106,621	148,066	251,130	249,253	244,425
Change	-	-38.68%	38.87%	69.61%	-0.75%	-1.94%
P/E	57.9x	34.4x	29.7x	34.2x	27.7x	22.2x
PBR	9.44x	4.98x	5.68x	7.72x	6.27x	5.09x
PEG	1x	9.14x	0.5x	0.7x	1.2x	0.9x
Capitalization / Revenue	2.63x	1.41x	1.5x	1.97x	1.67x	1.43x
EV / Revenue	2.64x	1.4x	1.52x	1.99x	1.68x	1.41x
EV / EBITDA	29.6x	22x	18.9x	22.5x	18.1x	14.7x
EV / EBIT	33.3x	25.7x	21.8x	25.3x	20.4x	16.5x
EV / FCF	116x	82.9x	2,227x	153x	55.9x	34.3x
FCF Yield	0.86%	1.21%	0.04%	0.66%	1.79%	2.92%
Dividend per Share ²	3	6	9.5	9.62	11.55	14.08
Rate of return	0.19%	0.63%	0.73%	0.44%	0.53%	0.64%
EPS ²	26.57	27.57	43.52	64.22	79.29	99.03
Distribution rate	11.3%	21.8%	21.8%	15%	14.6%	14.2%
Net sales ¹	65,946	76,182	97,224	126,239	148,433	173,193
EBITDA ¹	5,869	4,856	7,838	11,157	13,757	16,624
EBIT ¹	5,214	4,151	6,779	9,938	12,241	14,802
Net income ¹	2,981	3,116	4,922	7,268	9,056	11,135
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	2,194.40	2,194.40	2,194.40
Nbr of stocks (in thousands)	112,819	113,073	113,106	113,106	-	-
Announcement Date	28/5/24	2/5/25	30/4/26	-	-	-

¹INR in Million²INR

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
R R KABEL LIMITED	33.98x	1.98x	22.38x	0.44%	2.59B
SIEMENS AG	24.03x	2.87x	15.68x	2.14%	225B
CATL (CONTEMPORARY AMPEREX TECHNOLOGY)	12.3x	1.35x	6.36x	4.14%	166B
SCHNEIDER ELECTRIC SE	24.33x	3.2x	14.66x	1.98%	149B
EATON CORPORATION PLC	33.05x	4.94x	20.73x	1.19%	144B
DELTA ELECTRONICS, INC.	38.44x	5.1x	22.93x	1.3%	124B
TRANE TECHNOLOGIES PLC	30.14x	4.32x	21.19x	0.9%	100B
EMERSON ELECTRIC CO.	32.98x	5.32x	18.53x	1.37%	90.2B
JOHNSON CONTROLS INTERNATIONAL PLC	30.94x	3.84x	20.64x	1.1%	89.35B
DELTA ELECTRONICS (THAILAND)	86.67x	10.72x	61.3x	0.36%	88.98B
Average	34.69x	4.36x	22.44x	1.49%	117.92B
Weighted average by Cap.	31.51x	4.16x	20.14x	1.81%