Valuation K.P.R. Mill Limited

Stocks

Delayed NSE India S.E. Other stock markets 04:35:08 10/08/2026 pm IST			5-day change	1st Jan Change
1,086.00 ^INR	+0.86%		+2.10%	+15.24%

03:21pm	K.P.R. Mill Limited Reports Earnings Results for the First Quarter Ended June 30, 2026	CI
03/07	Avendus Spark Downgrades K.P.R. Mill to Add from Buy; Price Target is INR1,254	MT

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	3,68,031	-	-
Change	-	-7.74%	44%	8.9%	-8.5%	29.81%	-	-
Enterprise Value (EV) ¹	2,21,669	2,08,685	2,94,017	3,12,685	2,75,820	3,53,672	3,49,862	3,44,820
Change	-	-5.86%	40.89%	6.35%	-11.79%	28.23%	-1.08%	-1.44%
P/E	25.4x	24.3x	35.3x	38x	32.7x	34.7x	29.7x	26x
PBR	6.72x	5.33x	6.53x	6.19x	4.98x	5.6x	4.89x	4.24x
PEG	-	-9.01x	-33.62x	30.87x	5.2x	1.6x	1.8x	1.8x
Capitalization / Revenue	4.44x	3.19x	4.7x	4.85x	4.26x	4.85x	4.31x	3.9x
EV / Revenue	4.6x	3.37x	4.85x	4.89x	4.15x	4.66x	4.1x	3.65x
EV / EBITDA	18.2x	16.4x	23.8x	25.1x	21.8x	22.4x	19.3x	17.1x
EV / EBIT	20.6x	19x	28.1x	30.1x	26.2x	25.4x	22.2x	20.2x
EV / FCF	-55.7x	-402x	82.9x	25.4x	34.8x	71.2x	72.2x	43.4x
FCF Yield	-1.8%	-0.25%	1.21%	3.94%	2.88%	1.4%	1.39%	2.3%
Dividend per Share ²	0.15	2	5	2.5	5	5.4	6.6	6.367
Rate of return	0.02%	0.35%	0.6%	0.28%	0.6%	0.5%	0.61%	0.59%
EPS ²	24.47	23.81	23.56	23.85	25.35	31.02	36.22	41.48
Distribution rate	0.61%	8.4%	21.2%	10.5%	19.7%	17.4%	18.2%	15.4%
Net sales ¹	48,225	61,859	60,597	63,879	66,504	75,911	85,402	94,374
EBITDA ¹	12,187	12,744	12,367	12,460	12,673	15,764	18,100	20,153
EBIT ¹	10,776	11,007	10,475	10,382	10,517	13,902	15,777	17,031
Net income ¹	8,418	8,141	8,054	8,151	8,665	10,614	12,389	14,174
Net Debt ¹	7,481	11,083	9,474	2,830	-7,698	-14,359	-18,169	-23,211
Reference price ²	622.55	578.10	832.45	906.50	829.45	1,076.70	1,076.70	1,076.70
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

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.($)
K.P.R. MILL LIMITED	34.71x	4.66x	22.43x	0.5%	386.7Cr
COATS GROUP PLC	14.16x	1.76x	7.47x	3.04%	223.3Cr
WELSPUN LIVING LIMITED	88.68x	1.84x	23.05x	-	165.33Cr
ARVIND LIMITED	36.54x	1.72x	16.37x	0.51%	154.31Cr
TRIDENT LIMITED	25.18x	-	-	1.99%	132.66Cr
KOLON INDUSTRIES, INC.	8.08x	0.73x	8.15x	2.33%	129.46Cr
Average	34.56x	2.14x	15.50x	1.67%	198.63Cr
Weighted average by Cap.	34.63x	2.70x	16.75x	1.48%