Company Valuation: R R Kabel Limited

Data adjusted to current consolidation scope
Fiscal Period: March 2024 2025 2026 2027 2028 2029
Market Cap 1 173,622 107,193 146,291 285,625 - -
Change - -38.26% 36.47% 95.25% - -
Enterprise Value (EV) 1 173,884 106,621 148,066 288,636 287,571 282,911
Change - -38.68% 38.87% 94.94% -0.37% -1.62%
P/E 57.9x 34.4x 29.7x 39.8x 35.5x 28.6x
PBR 9.44x 4.98x 5.68x 9.02x 7.48x 6.16x
PEG 1x 9.14x 0.5x 0.9x 3x 1.2x
Capitalization / Revenue 2.63x 1.41x 1.5x 2.29x 2.05x 1.76x
EV / Revenue 2.64x 1.4x 1.52x 2.32x 2.06x 1.75x
EV / EBITDA 29.6x 22x 18.9x 25.7x 22.9x 18.7x
EV / EBIT 33.3x 25.7x 21.8x 29.3x 26.2x 21x
EV / FCF 116x 82.9x 2,227x 429x 85.3x 52.9x
FCF Yield 0.86% 1.21% 0.04% 0.23% 1.17% 1.89%
Dividend per Share 2 3 6 9.5 8.638 10.61 13.3
Rate of return 0.19% 0.63% 0.73% 0.34% 0.42% 0.53%
EPS 2 26.57 27.57 43.52 63.48 71.06 88.23
Distribution rate 11.3% 21.8% 21.8% 13.6% 14.9% 15.1%
Net sales 1 65,946 76,182 97,224 124,531 139,437 162,019
EBITDA 1 5,869 4,856 7,838 11,216 12,584 15,102
EBIT 1 5,214 4,151 6,779 9,865 10,988 13,481
Net income 1 2,981 3,116 4,922 7,179 8,089 10,253
Net Debt 1 261.5 -572.5 1,776 3,011 1,946 -2,714
Reference price 2 1,538.95 948.00 1,293.40 2,525.30 2,525.30 2,525.30
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.($)
45.46x2.42x28.33x0.37% 2.93B
26.69x1.78x13.62x0.8% 41.44B
38.46x5.48x29.35x - 7.25B
19.32x0.98x8.14x2.37% 6.58B
16.66x0.41x7.29x0.83% 5.75B
17.34x2.05x11.68x1.69% 5.07B
52.14x3.83x37.09x0.12% 4.83B
17.4x2.16x11.62x1.75% 4.77B
Average 29.18x 2.39x 18.39x 1.13% 9.83B
Weighted average by Cap. 27.52x 2.14x 15.89x 1.01%

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