Valuation K.P.R. Mill Limited

Stocks

Delayed NSE India S.E. Other stock markets 14:05:08 28/07/2026 +03			5-day change	1st Jan Change
1,043.30 ^INR	-1.20%		-5.23%	+10.71%

07-03	Avendus Spark Downgrades K.P.R. Mill to Add from Buy; Price Target is INR1,254	MT
05-12	K.P.R. Mill Limited Reports Earnings Results for the Fourth Quarter and Full Year Ended March 31, 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: March	2022	2023	2024	2025	2026	2027	2028	2029
Market Cap ¹	214,188	197,603	284,543	309,854	283,518	356,615	-	-
Change	-	-7.74%	44%	8.9%	-8.5%	25.78%	-	-
Enterprise Value (EV) ¹	221,669	208,685	294,017	312,685	275,820	360,257	356,615	356,615
Change	-	-5.86%	40.89%	6.35%	-11.79%	30.61%	-1.01%	0%
P/E	25.4x	24.3x	35.3x	38x	32.7x	33.6x	28.7x	25x
PBR	6.72x	5.33x	6.53x	6.19x	4.98x	5.43x	4.74x	4.11x
PEG	-	-9.01x	-33.62x	30.87x	5.2x	1.5x	1.7x	1.7x
Capitalization / Revenue	4.44x	3.19x	4.7x	4.85x	4.26x	4.7x	4.17x	3.8x
EV / Revenue	4.6x	3.37x	4.85x	4.89x	4.15x	4.75x	4.17x	3.8x
EV / EBITDA	18.2x	16.4x	23.8x	25.1x	21.8x	22.8x	19.7x	17.7x
EV / EBIT	20.6x	19x	28.1x	30.1x	26.2x	25.9x	22.6x	20.9x
EV / FCF	-55.7x	-402x	82.9x	25.4x	34.8x	94.8x	76x	39.2x
FCF Yield	-1.8%	-0.25%	1.21%	3.94%	2.88%	1.05%	1.32%	2.55%
Dividend per Share ²	0.15	2	5	2.5	5	5.24	6.517	5.5
Rate of return	0.02%	0.35%	0.6%	0.28%	0.6%	0.5%	0.62%	0.53%
EPS ²	24.47	23.81	23.56	23.85	25.35	31.04	36.31	41.73
Distribution rate	0.61%	8.4%	21.2%	10.5%	19.7%	16.9%	17.9%	13.2%
Net sales ¹	48,225	61,859	60,597	63,879	66,504	75,870	85,417	93,890
EBITDA ¹	12,187	12,744	12,367	12,460	12,673	15,787	18,137	20,118
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	10,619	12,421	14,260
Net Debt ¹	7,481	11,083	9,474	2,830	-7,698	3,642	-	-
Reference price ²	622.55	578.10	832.45	906.50	829.45	1,043.30	1,043.30	1,043.30
Nbr of stocks (in thousands)	344,050	341,814	341,814	341,814	341,814	341,814	-	-
Announcement Date	4/27/22 A	5/4/23 A	5/2/24 A	5/9/25 A	5/12/26 A	-	-	-

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	34.02x	4.81x	23.1x	0.5%	3.76B
COATS GROUP PLC	12.52x	1.62x	6.91x	3.44%	1.98B
WELSPUN LIVING LIMITED	88.49x	1.83x	23.01x	-	1.64B
ARVIND LIMITED	34.15x	1.61x	15.38x	0.54%	1.43B
TRIDENT LIMITED	25.08x	-	-	1.99%	1.31B
KOLON INDUSTRIES, INC.	7.48x	0.71x	7.88x	2.52%	1.15B
Average	33.63x	2.12x	15.25x	1.8%	1.88B
Weighted average by Cap.	34.43x	2.75x	17.00x	1.55%