Company Valuation: R R Kabel Limited

Data adjusted to current consolidation scope
Fiscal Period: March 2024 2025 2026 2027 2028 2029
Market Cap 1 173,622 107,193 146,291 274,213 - -
Change - -38.26% 36.47% 87.44% - -
Enterprise Value (EV) 1 173,884 106,621 148,066 277,144 275,268 270,439
Change - -38.68% 38.87% 87.18% -0.68% -1.75%
P/E 57.9x 34.4x 29.7x 37.9x 30.5x 25.1x
PBR 9.44x 4.98x 5.68x 8.5x 6.88x 5.64x
PEG 1x 9.14x 0.5x 0.8x 1.3x 1.2x
Capitalization / Revenue 2.63x 1.41x 1.5x 2.19x 1.86x 1.61x
EV / Revenue 2.64x 1.4x 1.52x 2.21x 1.87x 1.59x
EV / EBITDA 29.6x 22x 18.9x 25x 20.2x 16.6x
EV / EBIT 33.3x 25.7x 21.8x 28.1x 22.7x 18.5x
EV / FCF 116x 82.9x 2,227x 147x 66.3x 38.8x
FCF Yield 0.86% 1.21% 0.04% 0.68% 1.51% 2.57%
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% 0.57%
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 2,424.40 2,424.40 2,424.40
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

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
37.87x2.21x25.02x0.39% 2.87B
27.38x1.77x13.88x0.79% 43.16B
40.19x7.25x30.94x - 9.2B
20.11x1.03x8.57x2.2% 7.22B
15.38x0.38x6.13x0.79% 6.52B
18.99x2.25x12.82x1.56% 5.76B
70.32x2.39x44.69x - 5.64B
37.29x2.92x25.34x0.12% 4.57B
Average 33.44x 2.52x 20.92x 0.98% 10.62B
Weighted average by Cap. 30.40x 2.34x 17.65x 0.94%

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% Discount: Identify Tomorrow's Best Investments With The Best Subscriber-Only Tools!
d
:
:
SEIZE THE OFFER!