|
Market Closed -
NSE India S.E.
04:35:08 16/10/2026 pm IST
|
5-day change | 1st Jan Change | ||
| 1,100.30 INR | +0.15% |
|
+4.41% | +16.76% |
| 11/08 | K.P.R. Mill Limited Approves Final Dividend for the Year Ended March 31, 2026 | CI |
| 10/08 | K.P.R. Mill Limited Reports Earnings Results for the First Quarter Ended June 30, 2026 | CI |
Company Valuation: K.P.R. Mill Limited
Data adjusted to current consolidation scope
| Fiscal Period: March | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 | 2029 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 2,14,188 | 1,97,603 | 2,84,543 | 3,09,854 | 2,83,518 | 3,76,098 | - | - |
| Change | - | -7.74% | 44% | 8.9% | -8.5% | 32.65% | - | - |
| Enterprise Value (EV) 1 | 2,21,669 | 2,08,685 | 2,94,017 | 3,12,685 | 2,75,820 | 3,70,254 | 3,61,996 | 3,55,120 |
| Change | - | -5.86% | 40.89% | 6.35% | -11.79% | 34.24% | -2.23% | -1.9% |
| P/E | 25.4x | 24.3x | 35.3x | 38x | 32.7x | 35.6x | 30.9x | 27.1x |
| PBR | 6.72x | 5.33x | 6.53x | 6.19x | 4.98x | 5.74x | 4.95x | 4.3x |
| PEG | - | -9.01x | -33.62x | 30.87x | 5.2x | 1.6x | 2x | 1.9x |
| Capitalization / Revenue | 4.44x | 3.19x | 4.7x | 4.85x | 4.26x | 4.95x | 4.37x | 3.92x |
| EV / Revenue | 4.6x | 3.37x | 4.85x | 4.89x | 4.15x | 4.87x | 4.21x | 3.7x |
| EV / EBITDA | 18.2x | 16.4x | 23.8x | 25.1x | 21.8x | 23.9x | 20.3x | 17.7x |
| EV / EBIT | 20.6x | 19x | 28.1x | 30.1x | 26.2x | 27.5x | 23.2x | 20.4x |
| EV / FCF | -55.7x | -402x | 82.9x | 25.4x | 34.8x | 86.3x | 75.8x | 44.8x |
| FCF Yield | -1.8% | -0.25% | 1.21% | 3.94% | 2.88% | 1.16% | 1.32% | 2.23% |
| Dividend per Share 2 | 0.15 | 2 | 5 | 2.5 | 5 | 5.783 | 6.043 | 5.98 |
| Rate of return | 0.02% | 0.35% | 0.6% | 0.28% | 0.6% | 0.53% | 0.55% | 0.54% |
| EPS 2 | 24.47 | 23.81 | 23.56 | 23.85 | 25.35 | 30.88 | 35.57 | 40.56 |
| Distribution rate | 0.61% | 8.4% | 21.2% | 10.5% | 19.7% | 18.7% | 17% | 14.7% |
| Net sales 1 | 48,225 | 61,859 | 60,597 | 63,879 | 66,504 | 75,958 | 86,018 | 95,867 |
| EBITDA 1 | 12,187 | 12,744 | 12,367 | 12,460 | 12,673 | 15,500 | 17,811 | 20,083 |
| EBIT 1 | 10,776 | 11,007 | 10,475 | 10,382 | 10,517 | 13,464 | 15,614 | 17,408 |
| Net income 1 | 8,418 | 8,141 | 8,054 | 8,151 | 8,665 | 10,466 | 12,198 | 13,869 |
| Net Debt 1 | 7,481 | 11,083 | 9,474 | 2,830 | -7,698 | -5,844 | -14,102 | -20,978 |
| Reference price 2 | 622.55 | 578.10 | 832.45 | 906.50 | 829.45 | 1,100.30 | 1,100.30 | 1,100.30 |
| Nbr of stocks (in thousands) | 3,44,050 | 3,41,814 | 3,41,814 | 3,41,814 | 3,41,814 | 3,41,814 | - | - |
| Announcement Date | 27/04/22 | 04/05/23 | 02/05/24 | 09/05/25 | 12/05/26 | - | - | - |
1INR in Million2INR
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 35.63x | 4.87x | 23.89x | 0.53% | 396.28Cr | |
| 9.64x | 0.55x | 5.79x | 3.73% | 392.42Cr | |
| 34.72x | 1.98x | 16.17x | - | 218.15Cr | |
| 14.58x | 1.75x | 7.4x | 3.08% | 218.07Cr | |
| 10.14x | - | - | 5.81% | 180.02Cr | |
| 11.88x | - | - | 7.31% | 167.19Cr | |
| 12.89x | 1.47x | 9.55x | 1.26% | 162.14Cr | |
| 13.68x | - | - | - | 159.22Cr | |
| Average | 17.89x | 2.12x | 12.56x | 3.62% | 236.69Cr | |
| Weighted average by Cap. | 19.40x | 2.30x | 13.29x | 3.18% |
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
- Stock Market
- Stocks
- KPRMILL Stock
- Valuation K.P.R. Mill Limited
Select your edition
All financial news and data tailored to specific country editions
