Company Valuation: R R Kabel Limited

Data adjusted to current consolidation scope
Fiscal Period: March 2024 2025 2026 2027 2028 2029
Market Cap 1 173,622 107,193 146,291 275,638 - -
Change - -38.26% 36.47% 88.42% - -
Enterprise Value (EV) 1 173,884 106,621 148,066 278,569 276,693 271,864
Change - -38.68% 38.87% 88.14% -0.67% -1.75%
P/E 57.9x 34.4x 29.7x 38.1x 30.7x 25.3x
PBR 9.44x 4.98x 5.68x 8.55x 6.92x 5.67x
PEG 1x 9.14x 0.5x 0.8x 1.3x 1.2x
Capitalization / Revenue 2.63x 1.41x 1.5x 2.2x 1.87x 1.62x
EV / Revenue 2.64x 1.4x 1.52x 2.22x 1.88x 1.6x
EV / EBITDA 29.6x 22x 18.9x 25.1x 20.3x 16.7x
EV / EBIT 33.3x 25.7x 21.8x 28.2x 22.9x 18.6x
EV / FCF 116x 82.9x 2,227x 148x 66.7x 39x
FCF Yield 0.86% 1.21% 0.04% 0.68% 1.5% 2.56%
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 2,437.00 2,437.00 2,437.00
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

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
37.8x2.21x24.97x0.39% 2.88B
27.27x1.76x13.85x0.8% 43.12B
39.51x7.13x30.43x - 9.04B
19.58x1.01x8.37x2.26% 7.04B
15.89x0.39x6.24x0.77% 6.73B
73.51x2.49x46.65x - 5.9B
19.28x2.29x13x1.54% 5.85B
49.94x3.66x35.48x0.13% 4.69B
Average 35.35x 2.62x 22.37x 0.98% 10.65B
Weighted average by Cap. 31.29x 2.37x 18.33x 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!