EN DE

K.P.R. Mill Limited (532889) Fair Value & Analysis

Other · IN · Market cap ₹44.4B

KP K.P.R. Mill Limited 532889 · BSE
Price₹1,109
Fair Value₹2,013
Upside+81.5%
Quality69/100
Watch K.P.R. Mill Limited for free, get notified when fair value or trend changes. Watch for free
Healthy Growth
Solidly profitable · 11.1% net margin
Low debt
0.55% dividend yield
Ranks above peers (9/13)
Moderate moat 59/100
Evidence: High Range ₹1,450 – ₹2,516 Share as image

Fair value as of: Aug 13, 2026

From 26 valuation models · updated yesterday

Share price −6.5% over the past month.

A solid business, screening 82% undervalued on our models.

What matters now

  • The price is below even our cautious bear case (₹1,450). The market is more pessimistic than our downside scenario.
  • Solid quality (69/100) at a price below fair value, the discount is the argument here, not the business quality.
Share this valuation: 𝕏 WhatsApp

Price vs Fair Value (5 years)

₹1,314 ₹180.07 Fair Value ₹2,013 Feb 2021 Aug 2026

White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Aug 13, 2026.

How to read this chart

60‑month range ₹180.07 – ₹1,314 · fair‑value band ₹1,450 – ₹2,516 · the ₹1,109 price screens below the ₹2,013 fair value. Dashed = 300-day average. As of Aug 13, 2026.

Full chart & analysis →

Which stocks are undervalued right now? Check free Discover now →

Analysis

K.P.R. Mill Limited (532889) currently trades at ₹1,109, while our model-based Fair Value estimate is ₹2,013, implying the stock looks roughly 81.5% undervalued today. The Quality Score stands at 69/100 (solid quality), in the Other sector. Bull case: trading below our estimate, it may offer upside if the fundamentals hold. Bear case: a low price can be a value trap when quality is weak or the data is thin (evidence: high), always confirm before acting.

Over the trailing twelve months, K.P.R. Mill Limited generated revenue of ₹31.3B at a net margin of 11.1%. Revenue grew 16.6% year over year. It earns a return on equity of 17.3%. The stock trades on a trailing P/E of 16.2 (as of Jul 4, 2026). Fundamentals as of Aug 13, 2026

Our scenario range runs from ₹1,450 (bear case) to ₹2,516 (bull case); at ₹1,109, the current price sits below that range. Bear and bull are the same models run on conservative and optimistic assumptions (margins, growth, valuation multiples), so a plausible valuation range, not a price target. The share trades about 17% below its 52-week high and 39% above its 52-week low, currently above its 200-day average. For context, the median of 10 Other peers we cover trades at -52% fair-value upside, at 82%, 532889 screens cheaper than that median.

Fair Value models

Each model estimates fair value its own way; the Fair Value above is the evidence-weighted blend. Evidence (0–100) measures how completely this model’s inputs are available: well-fed models carry more weight in the blend. The spread across models is intentional, each one stresses a different value driver; dividend models, for instance, come out structurally low when payout is small.

Model Bear Bear = the cautious scenario: the same model computed with conservative anchors (lower growth, margins and valuation multiples). Together with Bull it frames a plausible valuation range, not a price target.BaseBull Bull = the optimistic scenario: the same model computed with favourable anchors (higher growth, margins and valuation multiples). Together with Bear it frames a plausible valuation range, not a price target. Evidence
Highest evidence
Growth DCF ₹2,180 ₹3,581 ₹5,837 80
Residual Income ₹785.30 ₹1,051 ₹3,493 76
Rev-Margin DCF ₹1,361 ₹2,084 ₹2,973 74
All 26 models by family
DCF Models
FCF DCF ₹2,168 ₹3,618 ₹5,973 38
Owner Earnings ₹1,505 ₹2,510 ₹4,143 31
5Y Revenue Exit ₹1,361 ₹2,072 ₹2,979 39
5Y EBITDA Exit ₹1,552 ₹2,447 ₹3,508 41
5Y P/E Exit ₹1,641 ₹2,622 ₹3,682 38
10Y Revenue Exit ₹1,592 ₹2,335 ₹3,350 36
10Y EBITDA Exit ₹1,748 ₹2,602 ₹3,771 37
10Y P/E Exit ₹1,806 ₹2,726 ₹3,910 35
Earnings-Based
Graham-Dodd ₹805.51 ₹3,086 ₹4,180 54
Lynch FV ₹752.09 ₹1,074 ₹1,397 50
PEG = 1.0 ₹752.09 ₹1,074 ₹1,397 46
EPV ₹1,307 ₹1,523 ₹1,713 59
Dividend Discount
Gordon GGM ₹228.04 ₹474.15 ₹752.19 70
DDM Multi-Stage ₹228.04 ₹399.82 ₹497.64 61
Multiples
P/E Multiple ₹1,510 ₹2,014 ₹2,517 63
P/S Multiple ₹1,044 ₹1,393 ₹1,741 58
P/B Multiple ₹1,510 ₹2,014 ₹2,517 55
EV/EBIT ₹1,599 ₹2,129 ₹2,659 53
EV/EBITDA ₹1,371 ₹1,825 ₹2,279 54
EV/Revenue ₹983.58 ₹1,401 ₹1,819 43
Asset-Based
NCAV (Graham) ₹363.46 ₹487.04 ₹726.93 50
Growth DCF
Growth DCF ₹2,180 ₹3,581 ₹5,837 80
Rev-Margin DCF ₹1,361 ₹2,084 ₹2,973 74
Economic Profit
Residual Income ₹785.30 ₹1,051 ₹3,493 76
ROIC Compounder ₹1,443 ₹1,894 ₹2,466 72
Growth Earnings
Growth-Adj P/E ₹1,208 ₹1,725 ₹2,243 68

Widest divergence: DCF Models (₹2,510) versus Dividend Discount (₹399.82). Highest evidence: Growth DCF (80).

Notify me when 532889 reaches fair value

Free. You confirm by email (double opt-in) and can unsubscribe anytime in one click.

Key figures & financial health

Revenue (TTM) ₹31.3B
Revenue growth (YoY) +16.6%
Net margin 11.1%
Return on equity 17.3%
P/E ratio 16.2 as of Jul 4, 2026
Operating margin 14.7%
More key figures
EPS (TTM) ₹50.22
Dividend yield 0.6%
EPS growth (YoY) +8.8%

Figures from reported company fundamentals · as of Aug 13, 2026. TTM = trailing twelve months.

Quality Score breakdown

Overall quality 69/100

Of which business quality 68 · Market factors (momentum, volatility) 50

Profitability 69
Margins and returns on capital today
Quality Growth 48
Are margins and returns improving?
Cashflow 82
Earnings quality: real cash, not paper profit
Fin. Strength 62
Balance sheet, leverage, solvency risk
Investment 60
Disciplined investing over empire-building
Low Volatility 43
Calm price path (market factor)
Momentum 58
Price trend over the last 3–12 months (market factor)
52W Momentum 45
Distance to the 52-week high (market factor)
Net Issuance 83
Buybacks instead of dilution

Non-valuation factor families (profitability, growth, cashflow, financial strength, momentum …), each academically grounded. Valuation itself sits in the Fair Value and is deliberately excluded here to avoid double-counting.

About the company

K.P.R. Mill Limited, together with its subsidiaries, operates as an integrated apparel manufacturing company in India and internationally. It operates through three segments: Textile, Sugar, and Others.

Full company description

K.P.R. Mill Limited, together with its subsidiaries, operates as an integrated apparel manufacturing company in India and internationally. It operates through three segments: Textile, Sugar, and Others. The company offers yarn, and knitted fabrics; and readymade garments comprising casual, sports, active, sleep, and work wear for men and women, as well as kids wear, and men's innerwear products and athleisure products. It also produces sugar; ethanol; green energy through co-gen power; and wind power, as well as acts as a dealer for AUDI cars. The company also exports its products. K.P.R. Mill Limited was founded in 1984 and is based in Coimbatore, India.

Company description, as reported by the company or data provider.

Revenue & earnings trend

FY2021 – FY2025 · reported fiscal years

K.P.R. Mill Limited reported revenue of ₹63.9B in FY2025 versus ₹35.3B in FY2021, a compound +16.0%/yr. Reported net income was ₹8.2B in FY2025, compounding +12.1%/yr from FY2021.

Growth Quality 100/100
Revenue growth appears healthy and is supported by profitability and cash-flow quality.
Latest Revenue (FY 2025)
₹63.9B
Latest YoY
+5.4%
Avg. growth/yr (3Y) Measures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump.
+9.8%
Avg. growth/yr (5Y) Measures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump.
+13.8%
Avg. growth/yr (11Y) Measures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump.
+9.4%
Revenue +16.0%/yr
FY21 ₹35.3B
FY22 ₹48.2B
FY23 ₹61.9B
FY24 ₹60.6B
FY25 ₹63.9B
Net income +12.1%/yr
FY21 ₹5.2B
FY22 ₹8.4B
FY23 ₹8.1B
FY24 ₹8.1B
FY25 ₹8.2B

Watch 532889: get an alert when its fair value changes →

Share or link this analysis
For bloggers & editors: embed code + live data

For bloggers, editors and developers: paste this into your site or blog (a “Custom HTML” block in WordPress), it shows the current fair value and links back here. Free, plain HTML, and welcome. Full data streams (CSV/JSON) at /developers.

Cite: Fair Value Calculator (2026). "K.P.R. Mill Limited Fair Value". https://www.fairvalue-calculator.com/stock/532889

Peer Group

Other · 386 stocks

How this stock ranks against its industry: the green marker is this stock, the band is the typical 25–75% peer range, and the tick is the median.

Quality Score 69 · Top 25%
Fair Value upside +82% · Top 25%
Return on equity (TTM) 17% · Top 25%
Return on assets 10% · Top 25%
Net margin (TTM) 11% · Top 25%
Operating margin (TTM) 15% · Top 25%
Revenue growth 17% · Top 25%
Dividend yield (TTM) 0.6% · Above median
Debt / equity 0.01× · Lower than median

Valuation Multiples vs Other median · lower = cheaper

P/E (TTM) 16.2× · Pricier than median
P/B 0.89× · Pricier than median
P/S (TTM) 1.42× · Pricier than median
EV/EBITDA 7.2× · Pricier than median

Snowflake

Five quick dimensions, each 0 to 100: VALUE (fair-value potential), FUTURE (revenue growth), PAST (return on equity), HEALTH (low debt), DIVIDEND (yield). Green = this stock, grey = typical sector peer.

VALUE 100 · sector 10
FUTURE 83 · sector 0
PAST 69 · sector 0
HEALTH 99 · sector 97
DIVIDEND 11 · sector 0

Values & ESG

Does this company touch areas you may want to avoid? The classification is inferred from sector and industry.

None of the checked exposures detected

ESG scores are not available for this stock yet. Values and ESG data are contextual and can differ between providers.

Similar stocks

10 more Other stocks, each showing price versus our Fair Value estimate (as of Aug 13, 2026).

Stock Price Fair Value vs Fair Value
Federal Home Loan Mortgage Corporation FREJO $15.58 $51.90 +233%
533278 533278 ₹409.15 ₹660.78 +62%
Nestl?? India Limited 500790 ₹1,497 ₹191.93 -87%
ITC Limited 500875 ₹279.50 ₹212.74 -24%
540376 540376 ₹4,044 ₹1,538 -62%
540777 540777 ₹536.00 ₹149.72 -72%
Lupin Limited 500257 ₹2,265 ₹1,983 -12%
Dabur India Limited 500096 ₹413.80 ₹122.93 -70%
540719 540719 ₹1,835 ₹872.41 -52%
Britannia Industries Limited 500825 ₹5,626 ₹1,289 -77%

Compare K.P.R. Mill Limited with another stock

Price, fair value, quality and upside side by side.

Free, no sign-up

Explore undervalued stocks

All undervalued stocks TechnologyFinancial ServicesHealthcareConsumer CyclicalConsumer DefensiveCommunication ServicesIndustrialsEnergyBasic MaterialsReal EstateUtilities Deeply Undervalued StocksUndervalued High-Quality StocksUndervalued Blue-Chip StocksUndervalued Small-Cap StocksUndervalued Dividend Stocks

Frequently asked questions

Is K.P.R. Mill Limited (532889) overvalued or undervalued?
As of Aug 13, 2026, our model estimates a fair value of ₹2,013 versus a price of ₹1,109, about +82% (undervalued).
What is the fair value of 532889?
Our model-based fair value for K.P.R. Mill Limited is ₹2,013 (as of Aug 13, 2026), built from audited fundamentals. The current price is ₹1,109.
What is the quality score of 532889?
K.P.R. Mill Limited has a Quality Score of 69/100. It measures business quality (profitability, growth, cash flow, balance-sheet strength, investment discipline, share issuance). Market factors such as price momentum and volatility do not enter the number; they are shown separately in the detail view.
What is the revenue of K.P.R. Mill Limited (532889)?
K.P.R. Mill Limited reported trailing-twelve-month revenue of about ₹31.3B (latest available figure, as of Aug 13, 2026).
What is the net profit margin of 532889?
The net profit margin of K.P.R. Mill Limited is about 11.1%, meaning it keeps roughly 11.1% of revenue as net income. Based on the latest reported figures.
Does K.P.R. Mill Limited pay a dividend?
K.P.R. Mill Limited currently shows a dividend yield of about 0.55% relative to its recent price (as of Aug 13, 2026).

How we calculate Fair Value

Each company is valued through a stack of independent intrinsic-value models (DCF variants, residual-income, multiples and more), blended into one family-balanced consensus and weighted by how much trustworthy data backs it. A separate quality layer scores the fundamentals. Every input is real reported data, nothing guessed.

14 days Pro free · no card

Track K.P.R. Mill Limited and try Pro for 14 days

One email gets you 14 days of full Pro (review alerts, the 35,000+ stock screener, the diversification check) plus the monthly Top-25 report of the most undervalued quality stocks. No card, cancel anytime.

Zero risk: nothing is ever charged. After 14 days you decide whether to stay.