Valuation R R Kabel Limited

Stocks

End-of-day quote NSE India S.E. 15/10/2026			5-day change	1st Jan Change
2,603.90 ^INR	-2.26%		-3.43%	+79.25%

09-25	R R Kabel to Buy Business Undertaking of Usha Martin's Optical Fiber Wing	MT
09-23	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	294,515	-	-
Change	-	-38.26%	36.47%	101.32%	-	-
Enterprise Value (EV) ¹	173,884	106,621	148,066	297,447	295,570	290,742
Change	-	-38.68%	38.87%	100.89%	-0.63%	-1.63%
P/E	57.9x	34.4x	29.7x	40.5x	32.8x	26.3x
PBR	9.44x	4.98x	5.68x	9.16x	7.45x	6.03x
PEG	1x	9.14x	0.5x	0.9x	1.4x	1.1x
Capitalization / Revenue	2.63x	1.41x	1.5x	2.33x	1.98x	1.7x
EV / Revenue	2.64x	1.4x	1.52x	2.36x	1.99x	1.68x
EV / EBITDA	29.6x	22x	18.9x	26.7x	21.5x	17.5x
EV / EBIT	33.3x	25.7x	21.8x	29.9x	24.1x	19.6x
EV / FCF	116x	82.9x	2,227x	181x	66.3x	40.8x
FCF Yield	0.86%	1.21%	0.04%	0.55%	1.51%	2.45%
Dividend per Share ²	3	6	9.5	9.62	11.55	14.08
Rate of return	0.19%	0.63%	0.73%	0.37%	0.44%	0.54%
EPS ²	26.57	27.57	43.52	64.22	79.29	99.03
Distribution rate	11.3%	21.8%	21.8%	15%	14.6%	14.2%
Net sales ¹	65,946	76,182	97,224	126,239	148,433	173,193
EBITDA ¹	5,869	4,856	7,838	11,157	13,757	16,624
EBIT ¹	5,214	4,151	6,779	9,938	12,241	14,802
Net income ¹	2,981	3,116	4,922	7,268	9,056	11,135
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	2,603.90	2,603.90	2,603.90
Nbr of stocks (in thousands)	112,819	113,073	113,106	113,106	-	-
Announcement Date	28/05/24	02/05/25	30/04/26	-	-	-

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	40.55x	2.36x	26.66x	0.37%	3.11B
SIEMENS AG	24.98x	2.96x	16.12x	2.06%	233B
CATL (CONTEMPORARY AMPEREX TECHNOLOGY)	13.53x	1.65x	7.43x	3.78%	195B
SCHNEIDER ELECTRIC SE	26.94x	3.52x	16.1x	1.8%	163B
EATON CORPORATION PLC	35.76x	5.3x	22.28x	1.1%	156B
DELTA ELECTRONICS, INC.	39.9x	5.32x	23.83x	1.24%	131B
TRANE TECHNOLOGIES PLC	30.18x	4.35x	21.31x	0.89%	101B
DELTA ELECTRONICS (THAILAND)	90.17x	11.16x	63.8x	0.35%	93.37B
JOHNSON CONTROLS INTERNATIONAL PLC	30.85x	3.84x	20.65x	1.1%	89.43B
EMERSON ELECTRIC CO.	33.22x	5.34x	18.59x	1.36%	90.45B
Average	36.61x	4.58x	23.68x	1.41%	125.45B
Weighted average by Cap.	32.67x	4.32x	20.83x	1.75%