|
Market Closed -
NSE India S.E.
09:05:08 28/08/26 pm AEST
|
5-day change | 1st Jan Change | ||
| 1,130.20 INR | +0.33% |
|
-1.86% | +19.93% |
| 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 | 214,188 | 197,603 | 284,543 | 309,854 | 283,518 | 386,318 | - | - |
| Change | - | -7.74% | 44% | 8.9% | -8.5% | 36.26% | - | - |
| Enterprise Value (EV) 1 | 221,669 | 208,685 | 294,017 | 312,685 | 275,820 | 379,885 | 371,068 | 365,485 |
| Change | - | -5.86% | 40.89% | 6.35% | -11.79% | 37.73% | -2.32% | -1.5% |
| P/E | 25.4x | 24.3x | 35.3x | 38x | 32.7x | 35.8x | 30.9x | 26.9x |
| PBR | 6.72x | 5.33x | 6.53x | 6.19x | 4.98x | 5.9x | 5.12x | 4.4x |
| PEG | - | -9.01x | -33.62x | 30.87x | 5.2x | 1.5x | 1.9x | 1.8x |
| Capitalization / Revenue | 4.44x | 3.19x | 4.7x | 4.85x | 4.26x | 5.06x | 4.45x | 4.02x |
| EV / Revenue | 4.6x | 3.37x | 4.85x | 4.89x | 4.15x | 4.97x | 4.28x | 3.81x |
| EV / EBITDA | 18.2x | 16.4x | 23.8x | 25.1x | 21.8x | 23.8x | 20.4x | 17.9x |
| EV / EBIT | 20.6x | 19x | 28.1x | 30.1x | 26.2x | 27.2x | 23.3x | 20.6x |
| EV / FCF | -55.7x | -402x | 82.9x | 25.4x | 34.8x | 78.8x | 70.4x | 47.5x |
| FCF Yield | -1.8% | -0.25% | 1.21% | 3.94% | 2.88% | 1.27% | 1.42% | 2.11% |
| Dividend per Share 2 | 0.15 | 2 | 5 | 2.5 | 5 | 5.9 | 6.643 | 6.025 |
| Rate of return | 0.02% | 0.35% | 0.6% | 0.28% | 0.6% | 0.52% | 0.59% | 0.53% |
| EPS 2 | 24.47 | 23.81 | 23.56 | 23.85 | 25.35 | 31.6 | 36.63 | 42.08 |
| Distribution rate | 0.61% | 8.4% | 21.2% | 10.5% | 19.7% | 18.7% | 18.1% | 14.3% |
| Net sales 1 | 48,225 | 61,859 | 60,597 | 63,879 | 66,504 | 76,420 | 86,780 | 96,027 |
| EBITDA 1 | 12,187 | 12,744 | 12,367 | 12,460 | 12,673 | 15,932 | 18,202 | 20,462 |
| EBIT 1 | 10,776 | 11,007 | 10,475 | 10,382 | 10,517 | 13,954 | 15,916 | 17,743 |
| Net income 1 | 8,418 | 8,141 | 8,054 | 8,151 | 8,665 | 10,957 | 12,532 | 14,380 |
| Net Debt 1 | 7,481 | 11,083 | 9,474 | 2,830 | -7,698 | -6,434 | -15,250 | -20,834 |
| Reference price 2 | 622.55 | 578.10 | 832.45 | 906.50 | 829.45 | 1,130.20 | 1,130.20 | 1,130.20 |
| Nbr of stocks (in thousands) | 344,050 | 341,814 | 341,814 | 341,814 | 341,814 | 341,814 | - | - |
| Announcement Date | 27/4/22 | 4/5/23 | 2/5/24 | 9/5/25 | 12/5/26 | - | - | - |
1INR in Million2INR
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 35.77x | 4.97x | 23.84x | 0.52% | 4.04B | |
| 14.26x | 1.69x | 7.16x | 3.22% | 2.11B | |
| 102.38x | 2.1x | 26.31x | - | 1.9B | |
| 23.62x | 1.43x | 12.36x | 0.71% | 1.49B | |
| 25.6x | - | - | 1.23% | 1.28B | |
| 7.21x | 0.74x | 7.19x | 3.36% | 1.28B | |
| Average | 34.81x | 2.18x | 15.37x | 1.81% | 2.02B | |
| Weighted average by Cap. | 36.90x | 2.84x | 17.48x | 1.55% |
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
