Loading...

K.P.R. Mill

BSE:532889
Snowflake Description

Flawless balance sheet with high growth potential.

The Snowflake is generated from 30 checks in 5 different areas, read more below.
532889
BSE
₹44B
Market Cap
  1. Home
  2. IN
  3. Consumer Durables
Company description

K.P.R. Mill Limited, together with its subsidiaries, operates as an integrated apparel manufacturing company in India and internationally. The last earnings update was 86 days ago. More info.


Add to Portfolio Compare Print
532889 Share Price and Events
7 Day Returns
6.7%
BSE:532889
-0.6%
IN Luxury
-1.9%
IN Market
1 Year Returns
-12.4%
BSE:532889
-4%
IN Luxury
-2.8%
IN Market
532889 Shareholder Return
  7 Day 30 Day 90 Day 1 Year 3 Year 5 Year
K.P.R. Mill (532889) 6.7% 11.7% 15.3% -12.4% 47% 805.6%
IN Luxury -0.6% 1.4% 8.8% -4% 47.5% 162.4%
IN Market -1.9% 1.2% 5.1% -2.8% 38.3% 71%
1 Year Return vs Industry and Market
  • 532889 underperformed the Luxury industry which returned -4% over the past year.
  • 532889 underperformed the Market in India which returned -2.8% over the past year.
Price Volatility
532889
Industry
5yr Volatility vs Market

532889 Value

 Is K.P.R. Mill undervalued based on future cash flows and its price relative to the stock market?

Value is all about what a company is worth versus what price it is available for. If you went into a grocery store and all the bananas were on sale at half price, they could be considered undervalued.
INTRINSIC VALUE BASED ON FUTURE CASH FLOWS
Here we compare the current share price of K.P.R. Mill to its discounted cash flow analysis.value.

The discounted cash flow value is simply looking at what the company is worth today, based on estimates of how much money it is expected to make in the future.
Raw Data

Below are the data sources, inputs and calculation used to determine the intrinsic value for K.P.R. Mill.

BSE:532889 Discounted Cash Flow Data Sources
Data Point Source Value
Valuation Model 2 Stage Free Cash Flow to Equity
Levered Free Cash Flow Average of 3 Analyst Estimates (S&P Global) See below
Discount Rate (Cost of Equity) See below 14.9%
Perpetual Growth Rate 10-Year IN Government Bond Rate 7.6%

An important part of a discounted cash flow is the discount rate, below we explain how it has been calculated.

Calculation of Discount Rate/ Cost of Equity for BSE:532889
Data Point Calculation/ Source Result
Risk-Free Rate 10-Year IN Govt Bond Rate 7.6%
Equity Risk Premium S&P Global 8.6%
Luxury Unlevered Beta Simply Wall St/ S&P Global 0.73
Re-levered Beta = Unlevered beta (1 + (1- tax rate) (Debt/Equity))
= 0.73 (1 + (1- 35%) (11.36%))
0.855
Levered Beta Levered Beta limited to 0.8 to 2.0
(practical range for a stable firm)
0.86
Discount Rate/ Cost of Equity = Cost of Equity = Risk Free Rate + (Levered Beta * Equity Risk Premium)
= 7.55% + (0.855 * 8.6%)
14.9%

Discounted Cash Flow Calculation for BSE:532889 using 2 Stage Free Cash Flow to Equity Model

The calculations below outline how an intrinsic value for K.P.R. Mill is arrived at by discounting future cash flows to their present value using the 2 stage method. We try to start with analysts estimates of free cash flow, however if these are not available we use the most recent financial results. In the 1st stage we continue to grow the free cash flow over a 10 year period, with the growth rate trending towards the perpetual growth rate used in the 2nd stage. The 2nd stage assumes the company grows at a stable rate into perpetuity.

BSE:532889 DCF 1st Stage: Next 10 year cash flow forecast
Levered FCF (INR, Millions) Source Present Value
Discounted (@ 14.9%)
2019 2,529.00 Analyst x1 2,200.98
2020 3,540.00 Analyst x1 2,681.26
2021 4,435.08 Est @ 25.28% 2,923.51
2022 5,320.50 Est @ 19.96% 3,052.28
2023 6,184.55 Est @ 16.24% 3,087.79
2024 7,027.69 Est @ 13.63% 3,053.65
2025 7,857.53 Est @ 11.81% 2,971.40
2026 8,684.97 Est @ 10.53% 2,858.33
2027 9,521.90 Est @ 9.64% 2,727.31
2028 10,379.87 Est @ 9.01% 2,587.44
Present value of next 10 years cash flows ₹28,143.96
BSE:532889 DCF 2nd Stage: Terminal Value
Calculation Result
Terminal Value = FCF2028 × (1 + g) ÷ (Discount Rate – g)
= ₹10,379.87 × (1 + 7.55%) ÷ (14.9% – 7.55%)
₹151,819.05
Present Value of Terminal Value = Terminal Value ÷ (1 + r)10
= ₹151,819.05 ÷ (1 + 14.9%)10
₹37,844.71
BSE:532889 Total Equity Value
Calculation Result
Total Equity Value = Present value of next 10 years cash flows + Terminal Value
= ₹28,143.96 + ₹37,844.71
₹65,988.67
Equity Value per Share
(INR)
= Total value / Shares Outstanding
= ₹65,988.67 / 72.56
₹909.43
BSE:532889 Discount to Share Price
Calculation Result
Value per share (INR) From above. ₹909.43
Current discount Discount to share price of ₹612.65
= -1 x (₹612.65 - ₹909.43) / ₹909.43
32.6%

Learn more about our DCF calculations in Simply Wall St’s analysis model .

Current Discount
Amount off the current price K.P.R. Mill is available for.
Intrinsic value
33%
Share price is ₹612.65 vs Future cash flow value of ₹909.43
Current Discount Checks
For K.P.R. Mill to be considered undervalued it must be available for at least 20% below the current price. Less than 40% is even better.
  • K.P.R. Mill's share price is below the future cash flow value, and at a moderate discount (> 20%).
  • K.P.R. Mill's share price is below the future cash flow value, but not at a substantial discount (< 40%).
PRICE RELATIVE TO MARKET
We can also value a company based on what the stock market is willing to pay for it. This is similar to the price of fruit (e.g. Mangoes or Avocados) increasing when they are out of season, or how much your home is worth.

The amount the stock market is willing to pay for K.P.R. Mill's earnings, growth and assets is considered below, and whether this is a fair price.
Price based on past earnings
Are K.P.R. Mill's earnings available for a low price, and how does this compare to other companies in the same industry?
Raw Data
BSE:532889 PE (Price to Earnings) Ratio Data Sources
Data Point Source Value
Earnings Per Share * Company Filings (2018-12-31) in INR ₹44.16
BSE:532889 Share Price ** BSE (2019-04-24) in INR ₹612.65
India Luxury Industry PE Ratio Median Figure of 240 Publicly-Listed Luxury Companies 12.23x
India Market PE Ratio Median Figure of 2,739 Publicly-Listed Companies 16.02x

* Trailing twelve months (TTM) annual GAAP earnings per share excluding extraordinary items.

** Primary Listing of K.P.R. Mill.

BSE:532889 PE (Price to Earnings) Ratio Calculation
Calculation Outcome
PE Ratio

= BSE:532889 Share Price ÷ EPS (both in INR)

= 612.65 ÷ 44.16

13.87x

Learn more about our ratios and growth rates in Simply Wall St’s analysis model >

  • K.P.R. Mill is overvalued based on earnings compared to the IN Luxury industry average.
  • K.P.R. Mill is good value based on earnings compared to the India market.
Price based on expected Growth
Does K.P.R. Mill's expected growth come at a high price?
Raw Data
BSE:532889 PEG (Price to Earnings to Growth) Ratio Data Sources
Data Point Source Value
PE Ratio See PE Ratio Section 13.87x
Net Income Annual Growth Rate See Future Growth Section.
Line of Best Fit* through Consensus Estimate Earnings of 3 Analysts
20.9%per year
India Luxury Industry PEG Ratio Median Figure of 25 Publicly-Listed Luxury Companies 1.48x
India Market PEG Ratio Median Figure of 586 Publicly-Listed Companies 1.32x

*Line of best fit is calculated by linear regression .

BSE:532889 PEG (Price to Earnings to Growth) Ratio Calculation
Calculation Outcome
PEG Ratio

= PE Ratio ÷ Net Income Annual Growth Rate

= 13.87x ÷ 20.9%

0.66x

Learn more about our ratios and growth rates in Simply Wall St’s analysis model >

  • K.P.R. Mill is good value based on expected growth next year.
Price based on value of assets
What value do investors place on K.P.R. Mill's assets?
Raw Data
BSE:532889 PB (Price to Book) Ratio Data Sources
Data Point Source Value
Book Value per Share Company Filings (2018-12-31) in INR ₹223.32
BSE:532889 Share Price * BSE (2019-04-24) in INR ₹612.65
India Luxury Industry PB Ratio Median Figure of 311 Publicly-Listed Luxury Companies 0.75x
India Market PB Ratio Median Figure of 3,630 Publicly-Listed Companies 1.09x
BSE:532889 PB (Price to Book) Ratio Calculation
Calculation Outcome
PB Ratio

= BSE:532889 Share Price ÷ Book Value per Share (both in INR)

= 612.65 ÷ 223.32

2.74x

* Primary Listing of K.P.R. Mill.

Learn more about our ratios and growth rates in Simply Wall St’s analysis model >

  • K.P.R. Mill is overvalued based on assets compared to the IN Luxury industry average.
X
Value checks
We assess K.P.R. Mill's value by looking at:
  1. Is the discounted cash flow value less than 20%, or 40% of the share price? (2 checks) ( Click here or on bar chart for details of DCF calculation. )
  2. Is the PE ratio less than the market average, and/ or less than the Luxury industry average (and greater than 0)? (2 checks)
  3. Is the PEG ratio within a reasonable range (0 to 1)? (1 check)
  4. Is the PB ratio less than the Luxury industry average (and greater than 0)? (1 check)
  5. K.P.R. Mill has a total score of 3/6, see the detailed checks below.

    Note: We use GAAP Earnings per Share in all our calculations including PE and PEG Ratio.

    Full details on the Value part of the Simply Wall St company analysis model.

532889 Future Performance

 How is K.P.R. Mill expected to perform in the next 1 to 3 years based on estimates from 3 analysts?

The future performance of a company is measured in the same way as past performance, by looking at estimated growth and how much profit it is expected to make.

Future estimates come from professional analysts. Just like forecasting the weather, they don’t always get it right!
Annual Growth Rate
20.9%
Expected annual growth in earnings.
Earnings growth vs Low Risk Savings
Is K.P.R. Mill expected to grow at an attractive rate?
  • K.P.R. Mill's earnings growth is expected to exceed the low risk savings rate of 7.6%.
Growth vs Market Checks
  • K.P.R. Mill's earnings growth is expected to exceed the India market average.
  • K.P.R. Mill's revenue growth is expected to exceed the India market average.
Annual Growth Rates Comparison
Raw Data
BSE:532889 Future Growth Rates Data Sources
Data Point Source Value (per year)
BSE:532889 Future Earnings Growth Rate Line of Best Fit* through Consensus Estimate Earnings of 3 Analysts 20.9%
BSE:532889 Future Revenue Growth Rate Line of Best Fit* through Consensus Estimate Revenue of 3 Analysts 12.1%
India Luxury Industry Earnings Growth Rate Market Cap Weighted Average 19.3%
India Luxury Industry Revenue Growth Rate Market Cap Weighted Average 15%
India Market Earnings Growth Rate Market Cap Weighted Average 18.3%
India Market Revenue Growth Rate Market Cap Weighted Average 11.7%

*Line of best fit is calculated by linear regression .

Industry and Market average data is calculated daily.

Learn more about our growth rate calculations in Simply Wall St’s analysis model.

Analysts growth expectations
Raw Data
BSE:532889 Analysts Growth Expectations Data Sources
Data Point Source Value
Past Financials Company Filings (3 months ago) See Below
Future Estimates Average of up to 3 Analyst Estimates (S&P Global) See Below
All numbers in INR Millions and using Trailing twelve months (TTM) annual period rather than quarterly.
BSE:532889 Future Estimates Data
Date (Data in INR Millions) Revenue Cash Flow Net Income * Avg. No. Analysts
2021-03-31 41,860 5,180 5,110 1
2020-03-31 37,577 5,185 4,164 3
2019-03-31 32,825 3,410 3,400 2
BSE:532889 Past Financials Data
Date (Data in INR Millions) Revenue Cash Flow Net Income *
2018-12-31 32,513 3,220
2018-09-30 31,986 3,085
2018-06-30 31,772 2,986
2018-03-31 30,233 2,260 2,904
2017-12-31 29,769 2,891
2017-09-30 28,759 2,894
2017-06-30 28,974 2,970
2017-03-31 28,069 4,771 2,868
2016-12-31 27,470 2,687
2016-09-30 27,765 2,508
2016-06-30 26,307 2,218
2016-03-31 25,916 2,048 2,100

*GAAP earnings excluding extraordinary items.

Super high growth metrics
High Growth Checks
  • K.P.R. Mill's earnings are expected to grow significantly at over 20% yearly.
  • K.P.R. Mill's revenue is expected to grow by 12.1% yearly, however this is not considered high growth (20% yearly).
Past and Future Earnings per Share
The accuracy of the analysts who estimate the future performance data can be gauged below. We look back 3 years and see if they were any good at predicting what actually occurred. We also show the highest and lowest estimates looking forward to see if there is a wide range.
Raw Data
BSE:532889 Past and Future Earnings per Share
Data Point Source Value
Past Financials Company Filings (3 months ago) See Below
Future Estimates Average of up to 3 Analyst Estimates (S&P Global) See Below

All data from K.P.R. Mill Company Filings, last reported 3 months ago, and in Trailing twelve months (TTM) annual period rather than quarterly.

BSE:532889 Future Estimates Data
Date (Data in INR Millions) EPS * EPS High Estimate EPS Low Estimate Avg. No. Analysts
2021-03-31 70.40 70.40 70.40 1.00
2020-03-31 57.40 57.50 57.30 2.00
2019-03-31 46.80 46.80 46.80 1.00
BSE:532889 Past Financials Data
Date (Data in INR Millions) EPS *
2018-12-31 44.16
2018-09-30 42.10
2018-06-30 40.56
2018-03-31 39.30
2017-12-31 39.03
2017-09-30 38.87
2017-06-30 39.73
2017-03-31 38.15
2016-12-31 35.65
2016-09-30 33.27
2016-06-30 29.42
2016-03-31 27.86

*GAAP earnings excluding extraordinary items.

Performance in 3 years
In the same way as past performance we look at the future estimated return (profit) compared to the available funds. We do this looking forward 3 years.
  • K.P.R. Mill is expected to efficiently use shareholders’ funds in the future (Return on Equity greater than 20%).
X
Future performance checks
We assess K.P.R. Mill's future performance by looking at:
  1. Is the annual earnings growth rate expected to beat the low risk savings rate, plus a premium to keep pace with inflation?
  2. Is the annual earnings growth rate expected to beat the average growth rate in earnings of the India market? (1 check)
  3. Is the annual revenue growth rate expected to beat the average growth rate in revenue of the India market? (1 check)
  4. Is the annual earnings growth rate expected to be above 20%? (1 check)
  5. Is the annual revenue growth rate expected to be above 20%? (1 check)
  6. Is the Return on Equity in 3 years expected to be over 20%? (1 check)
Some of the above checks will fail if the company is expected to be loss making in the relevant year.
K.P.R. Mill has a total score of 5/6, see the detailed checks below.

Note 1: We use GAAP Net Income Excluding Exceptional Items for our Earnings in all our calculations.

Full details on the Future part of the Simply Wall St company analysis model.

532889 Past Performance

  How has K.P.R. Mill performed over the past 5 years?

The past performance of a company can be measured by how much growth it has experienced and how much profit it makes relative to the funds and assets it has available.
Past earnings growth
Below we compare K.P.R. Mill's growth in the last year to its industry (Luxury).
Past Earnings growth analysis
We also check if the company has grown in the past 5 years, and whether it has maintained that growth in the year.
  • K.P.R. Mill's year on year earnings growth rate has been positive over the past 5 years.
  • K.P.R. Mill's 1-year earnings growth is less than its 5-year average (11.4% vs 17.8%)
  • K.P.R. Mill's earnings growth has not exceeded the IN Luxury industry average in the past year (11.4% vs 14.8%).
Earnings and Revenue History
K.P.R. Mill's revenue and profit over the past 5 years is shown below, any years where they have experienced a loss will show up in red.
Raw Data

All data from K.P.R. Mill Company Filings, last reported 3 months ago, and in Trailing twelve months (TTM) annual period rather than quarterly.

BSE:532889 Past Revenue, Cash Flow and Net Income Data
Date (Data in INR Millions) Revenue Net Income * G+A Expenses R&D Expenses
2018-12-31 32,512.60 3,220.40 3,635.50
2018-09-30 31,985.70 3,084.90 3,313.20
2018-06-30 31,772.20 2,985.60 3,100.20
2018-03-31 30,232.70 2,903.80 3,027.60
2017-12-31 29,768.90 2,891.30 2,964.60
2017-09-30 28,758.50 2,893.50 2,903.20
2017-06-30 28,973.60 2,970.40 2,890.30
2017-03-31 28,069.40 2,868.20 2,810.60
2016-12-31 27,470.40 2,687.00 2,674.10
2016-09-30 27,764.70 2,507.80 2,525.10
2016-06-30 26,306.70 2,217.70 2,327.40
2016-03-31 25,915.80 2,099.90 2,202.10
2015-12-31 25,478.00 2,044.80 2,606.20
2015-09-30 25,263.20 1,937.30 2,515.30
2015-06-30 25,954.80 1,834.00 2,423.40
2015-03-31 25,657.50 1,723.10 1,850.80
2014-12-31 25,197.70 1,761.10 2,279.80
2014-09-30 24,738.70 1,587.00 2,198.20
2014-06-30 24,805.60 1,515.20 2,112.90
2014-03-31 23,710.20 1,404.50 2,014.60
2013-12-31 22,822.40 1,110.60 1,809.00
2013-09-30 21,083.20 1,104.00 1,782.50
2013-06-30 18,191.60 1,136.00 1,668.50
2013-03-31 16,646.70 1,017.80 1,562.30
2012-12-31 14,952.60 831.00 1,379.30
2012-09-30 13,616.40 643.60 1,232.80
2012-06-30 12,894.30 375.00 1,151.60

*GAAP earnings excluding extraordinary items.

Performance last year
We want to ensure a company is making the most of what it has available. This is done by comparing the return (profit) to a company's available funds, assets and capital.
  • K.P.R. Mill has not efficiently used shareholders’ funds last year (Return on Equity less than 20%).
  • K.P.R. Mill used its assets more efficiently than the IN Luxury industry average last year based on Return on Assets.
  • K.P.R. Mill has improved its use of capital last year versus 3 years ago (Return on Capital Employed).
X
Past performance checks
We assess K.P.R. Mill's performance over the past 5 years by checking for:
  1. Has earnings increased in past 5 years? (1 check)
  2. Has the earnings growth in the last year exceeded that of the Luxury industry? (1 check)
  3. Is the recent earnings growth over the last year higher than the average annual growth over the past 5 years? (1 check)
  4. Is the Return on Equity (ROE) higher than 20%? (1 check)
  5. Is the Return on Assets (ROA) above industry average? (1 check)
  6. Has the Return on Capital Employed (ROCE) increased from 3 years ago? (1 check)
The above checks will fail if the company has reported a loss in the most recent earnings report. Some checks require at least 3 or 5 years worth of data.
K.P.R. Mill has a total score of 3/6, see the detailed checks below.

Note: We use GAAP Net Income excluding extraordinary items in all our calculations.

Full details on the Past part of the Simply Wall St company analysis model.

532889 Health

 How is K.P.R. Mill's financial health and their level of debt?

A company's financial position is much like your own financial position, it includes everything you own (assets) and owe (liabilities).

The boxes below represent the relative size of what makes up K.P.R. Mill's finances.

The net worth of a company is the difference between its assets and liabilities.
Net Worth
  • K.P.R. Mill is able to meet its short term (1 year) commitments with its holdings of cash and other short term assets.
  • K.P.R. Mill's cash and other short term assets cover its long term commitments.
Balance sheet
This treemap shows a more detailed breakdown of K.P.R. Mill's finances. If any of them are yellow this indicates they may be out of proportion and red means they relate to one of the checks below.
Assets
Liabilities and shares
The 'shares' portion represents any funds contributed by the owners (shareholders) and any profits.
  • High level of physical assets or inventory.
  • Debt is covered by short term assets, assets are 2.4x debt.
Historical Debt
Nearly all companies have debt. Debt in itself isn’t bad, however if the debt is too high, or the company can’t afford to pay the interest on its debts this may have impacts in the future.

The graphic below shows equity (available funds) and debt, we ideally want to see the red area (debt) decreasing.

If there is any debt we look at the companies capability to repay it, and whether the level has increased over the past 5 years.
Raw Data

All data from K.P.R. Mill Company Filings, last reported 3 months ago.

BSE:532889 Past Debt and Equity Data
Date (Data in INR Millions) Total Equity Total Debt Cash & Short Term Investments
2018-12-31 16,201.20 4,987.10 1,389.00
2018-09-30 16,201.20 4,987.10 1,389.00
2018-06-30 15,699.80 6,477.40 343.60
2018-03-31 15,699.80 6,477.40 343.60
2017-12-31 14,210.40 6,719.10 1,034.50
2017-09-30 14,210.40 6,719.10 1,034.50
2017-06-30 12,859.60 6,851.40 1,152.30
2017-03-31 12,859.60 7,790.20 418.30
2016-12-31 12,382.80 6,336.60 1,210.60
2016-09-30 12,382.80 6,336.60 1,210.60
2016-06-30 10,941.90 8,869.20 457.00
2016-03-31 11,006.00 8,827.30 475.20
2015-12-31 10,478.70 5,976.00 460.20
2015-09-30 10,478.70 5,976.00 460.20
2015-06-30 9,452.10 8,242.90 983.80
2015-03-31 9,452.10 8,242.90 983.80
2014-12-31 8,951.50 8,601.10 775.60
2014-09-30 8,951.50 8,601.10 775.60
2014-06-30 8,145.40 9,619.70 1,618.50
2014-03-31 8,145.40 9,619.70 1,618.50
2013-12-31 7,682.20 8,772.20 998.10
2013-09-30 7,682.20 8,772.20 998.10
2013-06-30 7,062.60 9,121.90 1,425.10
2013-03-31 7,062.60 10,081.50 1,425.10
2012-12-31 6,852.30 8,885.00 574.00
2012-09-30 6,852.30 8,885.00 574.00
2012-06-30 6,308.70 8,075.70 592.60
  • K.P.R. Mill's level of debt (30.8%) compared to net worth is satisfactory (less than 40%).
  • The level of debt compared to net worth has been reduced over the past 5 years (114.2% vs 30.8% today).
  • Debt is well covered by operating cash flow (45.3%, greater than 20% of total debt).
  • Interest payments on debt are well covered by earnings (EBIT is 11.1x coverage).
X
Financial health checks
We assess K.P.R. Mill's financial health by checking for:
  1. Are short term assets greater than short term liabilities? (1 check)
  2. Are short term assets greater than long term liabilities? (1 check)
  3. Has the debt to equity ratio increased in the past 5 years? (1 check)
  4. Is the debt to equity ratio over 40%? (1 check)
  5. Is the debt covered by operating cash flow? (1 check)
  6. Are earnings greater than 5x the interest on debt (if company pays interest at all)? (1 check)
  7. K.P.R. Mill has a total score of 6/6, see the detailed checks below.
For companies that are loss making and have been so on average in the past we replace the last 2 checks with:
  1. Does cash and short term investments cover stable operating expenses (recurring G&A and R&D) for more than 3 years? (1 check)
  2. Does cash and short term investments cover growing operating expenses (recurring G&A and R&D) for more than 3 years? (1 check)


Full details on the Health part of the Simply Wall St company analysis model.

532889 Dividends

 What is K.P.R. Mill's current dividend yield, its reliability and sustainability?

Dividends are regular cash payments to you from the company, similar to a bank paying you interest on a savings account.
Annual Dividend Income
Dividend payments
0.12%
Current annual income from K.P.R. Mill dividends. Estimated to be 0.98% next year.
If you bought ₹2,000 of K.P.R. Mill shares you are expected to receive ₹2 in your first year as a dividend.
Dividend Amount
Here we look how much dividend is being paid, if any. Is it above what you can get in a savings account? It is up there with the best dividend paying companies?
  • K.P.R. Mill's pays a lower dividend yield than the bottom 25% of dividend payers in India (0.51%).
  • K.P.R. Mill's dividend is below the markets top 25% of dividend payers in India (1.95%).
Annualized Historical and Future Dividends
It is important to see if the dividend for a company is stable, and not wildly increasing/decreasing each year. This graph shows you the historical rate to count toward your assessment of the stock.

We also check to see if the dividend has increased in the past 10 years.
Raw Data
BSE:532889 Annualized Past and Future Dividends
Data Point Source Value
Past Annualized Dividend Yield S&P Global Market Data See Below
Past Dividends per Share Company Filings/ Annualized Dividend Payments See Below
Future Dividends per Share Estimates Average of up to 3 Analyst Estimates (S&P Global) See Below
India Luxury Industry Average Dividend Yield Market Cap Weighted Average of 110 Stocks 0.6%
India Market Average Dividend Yield Market Cap Weighted Average of 1400 Stocks 1.4%
India Minimum Threshold Dividend Yield 10th Percentile 0.3%
India Bottom 25% Dividend Yield 25th Percentile 0.5%
India Top 25% Dividend Yield 75th Percentile 2%

Industry and Market average data is calculated daily.

Note all dividend per share amounts are annualized and not quarterly or other period.

BSE:532889 Future Dividends Estimate Data
Date (Data in ₹) Dividend per Share (annual) Avg. No. Analysts
2021-03-31 6.00 1.00
2020-03-31 6.00 1.00
2019-03-31 4.00 1.00
BSE:532889 Past Annualized Dividends Data
Date (Data in ₹) Dividend per share (annual) Avg. Yield (%)
2018-07-30 0.750 0.128
2018-04-30 0.750 0.119
2017-09-06 0.750 0.103
2017-05-03 0.750 0.096
2016-04-28 5.000 0.893
2016-03-09 4.500 1.120
2016-01-27 5.000 1.454
2015-07-27 4.500 1.153
2015-05-05 4.500 1.472
2015-02-05 3.500 1.370
2014-05-22 3.500 2.506
2014-02-05 4.000 6.539
2013-10-25 4.000 5.405
2013-10-04 3.000 4.023
2013-02-07 2.500 4.072
2012-08-29 2.000 3.062
2012-02-14 3.000 6.719
2011-09-02 3.000 6.436
2010-06-29 2.750 3.426
2010-04-16 4.000 5.506
2009-06-24 1.000 2.596
2009-06-01 1.000 3.402

Learn more about our ratios and growth rates in Simply Wall St’s analysis model >

  • K.P.R. Mill is not paying a notable dividend for India, therefore no need to check if the payments are stable.
  • K.P.R. Mill is not paying a notable dividend for India, therefore no need to check if the payments are increasing.
Current Payout to shareholders
What portion of K.P.R. Mill's earnings are paid to the shareholders as a dividend.
  • No need to calculate the sustainability of K.P.R. Mill's dividends as it is not paying a notable one for India.
Future Payout to shareholders
  • Dividends after 3 years are expected to be thoroughly covered by earnings (11.1x coverage).
X
Income/ dividend checks
We assess K.P.R. Mill's dividend by checking for:
  1. Firstly is the company paying a notable dividend (greater than 0.3%) - if not then the rest of the checks are ignored.
  2. Is current dividend yield above the bottom 25% of dividend payers? (1 check)
  3. Is current dividend yield above the top 25% of dividend payers? (1 check)
  4. Have they paid a dividend for 10 years, and during this period has the dividend been volatile (drop of more than 25%)? (1 check)
  5. If they have paid a dividend for 10 years has it increased in this time? (1 check)
  6. How sustainable is the dividend, can K.P.R. Mill afford to pay it from its earnings today and in 3 years (Payout ratio less than 90%)? (2 checks)
  7. K.P.R. Mill has a total score of 1/6, see the detailed checks below.


Full details on the Dividends part of the Simply Wall St company analysis model.

532889 Management

 What is the CEO of K.P.R. Mill's salary, the management and board of directors tenure and is there insider trading?

Management is one of the most important areas of a company. We look at unreasonable CEO compensation, how long the team and board of directors have been around for and insider trading.
CEO
P. Nataraj
COMPENSATION ₹0
AGE 61
CEO Bio

Mr. P. Nataraj has been Managing Director of K.P.R. Mill Limited since 2006. Mr. Nataraj served as the President of the Coimbatore chapter of the Indian Institution of Industrial Engineering from 2003 to 2004. He manages the finance function of K.P.R. Mill Limited and also oversees cot on procurement and yarn marketing activities of the spinning division of it. He has over two decades of experience in the apparel industry, including the production and marketing of woven fabric, knitted apparel, cotton yarn and hosiery fabric and in dyeing of yarn and fabric. Mr. Nataraj is also experienced in internal control, project implementation and tax planning. He was a special invitee at the South India Mil s Association. Mr. Nataraj has been a Non-Independent and Executive Director of K.P.R. Mill Limited since January 9, 2007. Mr. Nataraj is a Chartered Accountant and holds a Bachelor of Science degree from PSG College of Arts and Science, Coimbatore, Tamil Nadu in India.

CEO Compensation
  • P.'s compensation has been consistent with company performance over the past year.
  • P.'s remuneration is lower than average for companies of similar size in India.
Management Team Tenure

Average tenure and age of the K.P.R. Mill management team in years:

11.1
Average Tenure
46.5
Average Age
  • The average tenure for the K.P.R. Mill management team is over 5 years, this suggests they are a seasoned and experienced team.
Management Team

K. Ramasamy

TITLE
Founder & Whole-Time Executive Chairman
AGE
69

P. Nataraj

TITLE
CEO, MD and Non-Independent & Executive Director
AGE
61

K. Sigamani

TITLE
MD and Non-Independent & Executive Director
AGE
65
TENURE
12.3 yrs

E. Sakthivel

TITLE
Head of Operations for Garment Division & Executive Director
AGE
35
TENURE
10.7 yrs

C. Anandakrishnan

TITLE
Executive Director & President of Processing Unit
AGE
41

P. Selvakumar

TITLE
Manager of Taxation & Wholetime Director
AGE
44

P. Murugappan

TITLE
Chief Financial Officer
TENURE
6.4 yrs

P. Ranganathan

TITLE
General Manager of Technology
COMPENSATION
₹600K
AGE
49

P. Kandaswamy

TITLE
Company Secretary & Compliance Officer
TENURE
11.1 yrs

D. Geetha

TITLE
Chief Executive Officer of the Garment Division - Tirupur
COMPENSATION
₹430K
AGE
32
TENURE
13.6 yrs
Board of Directors Tenure

Average tenure and age of the K.P.R. Mill board of directors in years:

10
Average Tenure
64
Average Age
  • The average tenure for the K.P.R. Mill board of directors is over 10 years, this suggests they are a seasoned and experienced board.
Board of Directors

K. Ramasamy

TITLE
Founder & Whole-Time Executive Chairman
AGE
69
TENURE
12.3 yrs

P. Nataraj

TITLE
CEO, MD and Non-Independent & Executive Director
AGE
61
TENURE
12.3 yrs

K. Sigamani

TITLE
MD and Non-Independent & Executive Director
AGE
65
TENURE
12.3 yrs

E. Sakthivel

TITLE
Head of Operations for Garment Division & Executive Director
AGE
35
TENURE
3.1 yrs

C. Anandakrishnan

TITLE
Executive Director & President of Processing Unit
AGE
41
TENURE
8.2 yrs

P. Selvakumar

TITLE
Manager of Taxation & Wholetime Director
AGE
44
TENURE
3.8 yrs

K. Sabapathy

TITLE
Independent & Non-Executive Director
COMPENSATION
₹240K
AGE
63
TENURE
12.2 yrs

G. Muniappan

TITLE
Independent & Non-Executive Director
COMPENSATION
₹260K
AGE
77
TENURE
3.8 yrs

Kodumudi Narayanaswami Ramani

TITLE
Independent Director
COMPENSATION
₹80K
AGE
87
TENURE
10.8 yrs

A. Palanisamy

TITLE
Independent Director
COMPENSATION
₹80K
AGE
68
TENURE
9.2 yrs
Who owns this company?
Recent Insider Trading
  • No 3 month insider trading information.
Recent Insider Transactions
Announced Type Name Entity Role Start End Shares Max Price (₹) Value (₹)
13. Jun 18 Sell K. Ramasamy Individual 05. Jun 18 07. Jun 18 -10,000 ₹566.30 ₹-5,662,966
13. Jun 18 Sell K. Sigamani Individual 05. Jun 18 07. Jun 18 -10,000 ₹566.21 ₹-5,662,146
13. Jun 18 Sell P. Nataraj Individual 05. Jun 18 07. Jun 18 -10,000 ₹566.23 ₹-5,662,261
X
Management checks
We assess K.P.R. Mill's management by checking for:
  1. Is the CEO's compensation unreasonable compared to market cap? (1 check)
  2. Has the CEO's compensation increased more than 20% whilst the EPS is down more then 20%? (1 check)
  3. Is the average tenure of the management team less than 2 years? (1 check)
  4. Is the average tenure of the board of directors team less than 3 years? (1 check)
  5. K.P.R. Mill has a total score of 0/6, this is not included on the snowflake, see the detailed checks below.


Note: We use the top 6 management executives and board members in our calculations.

Note 2: Insider trading include any internal stakeholders and these transactions .

Full details on the Management part of the Simply Wall St company analysis model.

532889 News

Simply Wall St News

532889 Company Info

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 grey and dyed fabrics, as well as readymade apparel. It also produces sugar; green energy through co-gen power; and wind power, as well as acts as a dealer for AUDI cars. K.P.R. Mill Limited was founded in 1984 and is based in Coimbatore, India.

Details
Name: K.P.R. Mill Limited
532889
Exchange: BSE
Founded: 1984
₹43,902,902,359
72,560,784
Website: http://www.kprmilllimited.com
Address: K.P.R. Mill Limited
Srivari Shrimat,
1st Floor,
Coimbatore,
Tamil Nadu, 641018,
India
Listings
Exchange Symbol Ticker Symbol Security Exchange Country Currency Listed on
BSE 532889 Equity Shares Mumbai Stock Exchange IN INR 28. Aug 2007
NSEI KPRMILL Equity Shares National Stock Exchange of India IN INR 28. Aug 2007
Number of employees
Current staff
Staff numbers
21,000
K.P.R. Mill employees.
Industry
Apparel, Accessories and Luxury Goods
Consumer Durables
Company Analysis and Financial Data Status
Area Date (UTC time)
Company Analysis updated: 2019/04/24 12:45
End of day share price update: 2019/04/24 00:00
Last estimates confirmation: 2019/02/14
Last earnings filing: 2019/01/28
Last earnings reported: 2018/12/31
Last annual earnings reported: 2018/03/31


All dates and times in UTC. All financial data provided by Standard & Poor’s Capital IQ.

Unless specified all financial data is based on a yearly period but updated quarterly. This is known as Trailing Twelve Month (TTM) or Last Twelve Month (LTM) Data. Learn more here.