Company Valuation: R R Kabel Limited

Data adjusted to current consolidation scope
Fiscal Period: March 2024 2025 2026 2027 2028 2029
Market Cap 1 173,622 107,193 146,291 275,118 - -
Change - -38.26% 36.47% 88.06% - -
Enterprise Value (EV) 1 173,884 106,621 148,066 277,037 277,972 275,118
Change - -38.68% 38.87% 87.1% 0.34% -1.03%
P/E 57.9x 34.4x 29.7x 44.3x 36.5x 30.5x
PBR 9.44x 4.98x 5.68x 8.8x 7.29x 6.13x
PEG 1x 9.14x 0.5x 1.7x 1.7x 1.5x
Capitalization / Revenue 2.63x 1.41x 1.5x 2.34x 2.02x 1.76x
EV / Revenue 2.64x 1.4x 1.52x 2.36x 2.04x 1.76x
EV / EBITDA 29.6x 22x 18.9x 27.6x 23x 19.2x
EV / EBIT 33.3x 25.7x 21.8x 32.1x 26.9x 22.3x
EV / FCF 116x 82.9x 2,227x 106x 88.4x 45.6x
FCF Yield 0.86% 1.21% 0.04% 0.94% 1.13% 2.19%
Dividend per Share 2 3 6 9.5 9.26 11.12 14.12
Rate of return 0.19% 0.63% 0.73% 0.38% 0.46% 0.58%
EPS 2 26.57 27.57 43.52 54.85 66.64 79.81
Distribution rate 11.3% 21.8% 21.8% 16.9% 16.7% 17.7%
Net sales 1 65,946 76,182 97,224 117,377 136,223 156,384
EBITDA 1 5,869 4,856 7,838 10,025 12,070 14,293
EBIT 1 5,214 4,151 6,779 8,629 10,331 12,339
Net income 1 2,981 3,116 4,922 6,230 7,559 9,114
Net Debt 1 261.5 -572.5 1,776 1,920 2,854 -
Reference price 2 1,538.95 948.00 1,293.40 2,432.40 2,432.40 2,432.40
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.($)
42.76x2.28x26.65x0.39% 2.75B
27.42x1.82x13.97x0.78% 42.67B
43.86x6.21x33.27x - 8.27B
19.7x1x8.28x2.33% 6.73B
17.87x2.08x11.9x1.65% 5.15B
14.92x0.39x6.89x0.93% 5.08B
53.27x3.91x37.92x0.12% 4.94B
17.8x2.19x11.74x1.73% 4.81B
Average 29.70x 2.49x 18.83x 1.13% 10.05B
Weighted average by Cap. 28.60x 2.30x 16.67x 1%

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