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	315,530	-	-
Change	-	-38.26%	36.47%	115.69%	-	-
Enterprise Value (EV) ¹	173,884	106,621	148,066	318,462	316,585	311,757
Change	-	-38.68%	38.87%	115.08%	-0.59%	-1.53%
P/E	57.9x	34.4x	29.7x	43.4x	34.8x	28.5x
PBR	9.44x	4.98x	5.68x	9.78x	7.92x	6.49x
PEG	1x	9.14x	0.5x	0.9x	1.4x	1.3x
Capitalization / Revenue	2.63x	1.41x	1.5x	2.51x	2.14x	1.84x
EV / Revenue	2.64x	1.4x	1.52x	2.54x	2.15x	1.82x
EV / EBITDA	29.6x	22x	18.9x	28.7x	23.1x	19x
EV / EBIT	33.3x	25.7x	21.8x	32.3x	26.2x	21.3x
EV / FCF	116x	82.9x	2,227x	169x	71.3x	44x
FCF Yield	0.86%	1.21%	0.04%	0.59%	1.4%	2.27%
Dividend per Share ²	3	6	9.5	9.773	12	15.29
Rate of return	0.19%	0.63%	0.73%	0.35%	0.43%	0.55%
EPS ²	26.57	27.57	43.52	64.24	80.09	97.89
Distribution rate	11.3%	21.8%	21.8%	15.2%	15%	15.6%
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	2,789.70	2,789.70	2,789.70
Nbr of stocks (in thousands)	112,819	113,073	113,106	113,106	-	-
Announcement Date	5/28/24	5/2/25	4/30/26	-	-	-

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	43.43x	2.54x	28.67x	0.35%	3.27B
SIEMENS AG	25.74x	3.04x	16.63x	2.01%	241B
CATL (CONTEMPORARY AMPEREX TECHNOLOGY)	14.05x	1.74x	7.86x	3.64%	204B
SCHNEIDER ELECTRIC SE	27.18x	3.55x	16.27x	1.79%	165B
EATON CORPORATION PLC	39.67x	5.81x	24.48x	0.99%	173B
DELTA ELECTRONICS, INC.	50.19x	6.73x	30.12x	0.99%	167B
TRANE TECHNOLOGIES PLC	31.49x	4.52x	22.17x	0.86%	105B
DELTA ELECTRONICS (THAILAND)	97.71x	12.1x	69.18x	0.32%	101B
VERTIV HOLDINGS CO.	41.9x	6.89x	27.67x	0.1%	97.46B
JOHNSON CONTROLS INTERNATIONAL PLC	33.17x	4.11x	22.05x	1.03%	96.17B
Average	40.45x	5.10x	26.51x	1.21%	135.35B
Weighted average by Cap.	36.51x	4.86x	23.50x	1.55%