Valuation R R Kabel Limited

Stocks

End-of-day quote NSE India S.E. 2026-10-06			5-day change	1st Jan Change
2,789.70 ^INR	+5.35%		+10.56%	+92.04%

Sep. 25	R R Kabel to Buy Business Undertaking of Usha Martin's Optical Fiber Wing	MT
Sep. 23	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	307,930	-	-
Change	-	-38.26%	36.47%	110.49%	-	-
Enterprise Value (EV) ¹	173,884	106,621	148,066	310,861	308,984	304,156
Change	-	-38.68%	38.87%	109.95%	-0.6%	-1.56%
P/E	57.9x	34.4x	29.7x	42.6x	34.5x	27.8x
PBR	9.44x	4.98x	5.68x	9.55x	7.73x	6.33x
PEG	1x	9.14x	0.5x	0.9x	1.5x	1.2x
Capitalization / Revenue	2.63x	1.41x	1.5x	2.45x	2.09x	1.8x
EV / Revenue	2.64x	1.4x	1.52x	2.48x	2.09x	1.77x
EV / EBITDA	29.6x	22x	18.9x	28x	22.6x	18.5x
EV / EBIT	33.3x	25.7x	21.8x	31.5x	25.5x	20.8x
EV / FCF	116x	82.9x	2,227x	189x	69.6x	42.9x
FCF Yield	0.86%	1.21%	0.04%	0.53%	1.44%	2.33%
Dividend per Share ²	3	6	9.5	9.52	11.45	13.75
Rate of return	0.19%	0.63%	0.73%	0.35%	0.42%	0.51%
EPS ²	26.57	27.57	43.52	63.88	78.93	97.89
Distribution rate	11.3%	21.8%	21.8%	14.9%	14.5%	14%
Net sales ¹	65,946	76,182	97,224	125,561	147,541	171,381
EBITDA ¹	5,869	4,856	7,838	11,106	13,686	16,440
EBIT ¹	5,214	4,151	6,779	9,862	12,101	14,637
Net income ¹	2,981	3,116	4,922	7,238	9,048	11,092
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	2,722.50	2,722.50	2,722.50
Nbr of stocks (in thousands)	112,819	113,073	113,106	113,106	-	-
Announcement Date	5/28/24	5/2/25	4/30/26	-	-	-