Textile · Founded 2003 · www.kprmilllimited.com · BSE 532889 · NSE K.P.R. MILL · ISIN INE930H01031
No Notes Added Yet
Business
K.P.R. Mill Ltd. is a vertically integrated textile manufacturer based in India. The company's core business involves the entire textile value chain, from producing cotton yarn to manufacturing knitted fabric and finished garments. It operates spinning, knitting, processing, and garment manufacturing facilities. Beyond textiles, K.P.R. Mill also has diversified interests in sugar manufacturing, ethanol production, and co-generation of power, primarily for captive consumption and sale of surplus. The company makes money through the sale of its various textile products (yarn, fabric, garments) to domestic and international clients, as well as revenue from its sugar, ethanol, and power segments.
Revenue Mix
K.P.R. Mill's major business segments typically include:
Textiles: This is the largest segment, encompassing the production and sale of cotton yarn, knitted fabric, and ready-made garments. Garments, in particular, often contribute significantly due to higher value addition.
Sugar & Allied Products: This segment includes the manufacturing and sale of sugar and ethanol.
Power: Co-generation of power, primarily from bagasse (a byproduct of sugar manufacturing) and other renewable sources, for captive use and sale to the grid.
While exact percentages fluctuate annually, textiles generally form the dominant portion of the company's revenue.
Industry
The Indian textile industry is one of the oldest and largest sectors in the country, characterized by its fragmented nature but also a growing organized segment. K.P.R. Mill operates in the organized segment, positioning itself as a large, vertically integrated player. This integration allows for better control over the supply chain, quality, and costs compared to smaller, non-integrated players. The company caters to both domestic and international markets, competing with other large Indian textile conglomerates and global manufacturers. Its emphasis on value-added products like garments often positions it favorably in export markets.
MOAT
K.P.R. Mill's primary competitive advantages include:
Vertical Integration: Controlling the entire value chain from yarn to finished garments provides significant cost efficiencies, quality control, and faster turnaround times, reducing reliance on external suppliers.
Scale of Operations: As a large player, it benefits from economies of scale in raw material procurement, manufacturing, and distribution, allowing for competitive pricing.
Diversification: Its presence in sugar and power provides some revenue stability and hedges against cyclical downturns in the textile sector, while also reducing energy costs for its textile operations.
Established Client Relationships: Long-standing relationships with domestic and international brands and retailers.
Growth Drivers
Key factors that can drive growth for K.P.R. Mill over the next 3-5 years include:
Rising Global Apparel Demand: Increasing disposable incomes, particularly in emerging markets, are expected to fuel demand for textiles and apparel.
Government Initiatives: Schemes like the Production Linked Incentive (PLI) for textiles in India and other government policies aimed at boosting manufacturing and exports can provide tailwinds.
Capacity Expansion & Modernization: Strategic investments in expanding manufacturing capacity and adopting advanced technologies to enhance efficiency and product offerings.
Focus on Value-Added Products: Shifting towards higher-margin finished garments and specialty fabrics.
Export Opportunities: Leveraging India's cost competitiveness and preferential trade agreements to increase market share in key international markets.
Risks
Raw Material Price Volatility: Fluctuations in cotton prices directly impact production costs and profitability.
Currency Fluctuations: As a significant exporter, adverse movements in foreign exchange rates can impact export realizations.
Intense Competition: The textile industry is highly competitive, with numerous domestic and international players vying for market share.
Global Economic Slowdown: A downturn in major global economies can reduce discretionary spending on apparel, impacting demand.
Regulatory Changes: Changes in trade policies, environmental regulations, or labor laws can affect operations and costs.
Fashion Trends & Consumer Preferences: Rapid shifts in fashion and consumer tastes require continuous adaptation in product development and inventory management.
Management & Ownership
K.P.R. Mill Ltd. is primarily a promoter-led company, characteristic of many Indian businesses. The company was founded by the K.P.R. Group, and key management positions are held by members of the promoter family, ensuring continuity and a long-term vision for the business. The ownership structure typically involves a significant stake held by the promoter group, alongside institutional investors and the public.
Outlook
K.P.R. Mill is well-positioned within the Indian textile sector, benefiting from its vertical integration, economies of scale, and diversified revenue streams. The company is likely to capitalize on the secular growth in global textile and apparel demand, supported by potential government incentives and a focus on value-added exports. However, its performance remains susceptible to inherent industry cyclicality, volatility in raw material prices (especially cotton), and currency exchange rates. While its diversified segments offer some resilience, the core textile business faces persistent competitive pressures and the need to constantly innovate and adapt to changing fashion trends and consumer preferences. The company's ability to manage costs, expand capacity judiciously, and deepen customer relationships will be crucial for sustained profitability.
Price goes above X
Price falls below X
PE goes above X
PE falls below X
| #(Fig in Cr.) | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Net Sales | 1241 | 1697 | 1610 | 1480 | 1529 | 1769 | 1766 | 1632 | 1467 | 1785 |
| Other Income | 28 | 12 | 8 | 39 | 16 | 11 | 36 | 24 | 34 | 41 |
| Total Income | 1269 | 1709 | 1617 | 1519 | 1545 | 1780 | 1802 | 1656 | 1501 | 1825 |
| Total Expenditure | 970 | 1362 | 1295 | 1184 | 1227 | 1436 | 1456 | 1318 | 1173 | 1436 |
| Operating Profit | 300 | 347 | 322 | 336 | 318 | 344 | 346 | 338 | 328 | 389 |
| Interest | 15 | 20 | 16 | 13 | 9 | 11 | 14 | 12 | 11 | 15 |
| Depreciation | 49 | 49 | 51 | 52 | 53 | 52 | 53 | 54 | 54 | 54 |
| Exceptional Income / Expenses | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Profit Before Tax | 236 | 278 | 255 | 271 | 256 | 281 | 279 | 272 | 263 | 320 |
| Provision for Tax | 49 | 64 | 52 | 66 | 54 | 76 | 66 | 54 | 54 | 93 |
| Profit After Tax | 187 | 214 | 203 | 205 | 202 | 205 | 213 | 218 | 209 | 227 |
| Adjustments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Profit After Adjustments | 187 | 214 | 203 | 205 | 202 | 205 | 213 | 218 | 209 | 227 |
| Adjusted Earnings Per Share | 5.5 | 6.2 | 5.9 | 6 | 5.9 | 6 | 6.2 | 6.4 | 6.1 | 6.6 |
| #(Fig in Cr.) | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | TTM |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net Sales | 2566 | 2592 | 2807 | 3025 | 3384 | 3353 | 3527 | 4822 | 6186 | 6060 | 6388 | 6650 |
| Other Income | 24 | 24 | 27 | 15 | 37 | 36 | 39 | 87 | 62 | 67 | 74 | 135 |
| Total Income | 2590 | 2615 | 2834 | 3040 | 3421 | 3389 | 3566 | 4910 | 6248 | 6127 | 6462 | 6784 |
| Total Expenditure | 2128 | 2122 | 2244 | 2450 | 2772 | 2731 | 2698 | 3604 | 4911 | 4823 | 5142 | 5383 |
| Operating Profit | 461 | 493 | 591 | 589 | 649 | 658 | 868 | 1306 | 1337 | 1304 | 1320 | 1401 |
| Interest | 84 | 58 | 64 | 52 | 49 | 50 | 33 | 23 | 79 | 74 | 50 | 52 |
| Depreciation | 154 | 152 | 149 | 140 | 131 | 137 | 147 | 141 | 174 | 189 | 208 | 215 |
| Exceptional Income / Expenses | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Profit Before Tax | 223 | 284 | 377 | 398 | 469 | 472 | 689 | 1142 | 1084 | 1040 | 1063 | 1134 |
| Provision for Tax | 50 | 73 | 90 | 108 | 134 | 95 | 174 | 300 | 270 | 235 | 248 | 267 |
| Profit After Tax | 174 | 211 | 287 | 290 | 335 | 377 | 515 | 842 | 814 | 805 | 815 | 867 |
| Adjustments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Profit After Adjustments | 174 | 211 | 287 | 290 | 335 | 377 | 515 | 842 | 814 | 805 | 815 | 867 |
| Adjusted Earnings Per Share | 4.6 | 5.6 | 7.8 | 7.9 | 9.2 | 10.9 | 15 | 24.5 | 23.8 | 23.6 | 23.8 | 25.3 |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Sales CAGR | 5% | 10% | 14% | 10% |
| Operating Profit CAGR | 1% | 0% | 15% | 11% |
| PAT CAGR | 1% | -1% | 17% | 17% |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Share Price CAGR | -5% | 21% | 28% | 28% |
| ROE Average | 17% | 20% | 23% | 22% |
| ROCE Average | 20% | 22% | 25% | 22% |
| #(Fig in Cr.) | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Shareholder's Funds | 945 | 1101 | 1286 | 1570 | 1790 | 1866 | 2350 | 3187 | 3707 | 4358 | 5002 |
| Minority's Interest | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Borrowings | 313 | 206 | 211 | 159 | 130 | 207 | 179 | 626 | 448 | 295 | 54 |
| Other Non-Current Liabilities | 115 | 102 | 124 | 52 | 50 | 39 | 34 | 66 | 117 | 125 | 130 |
| Total Current Liabilities | 911 | 973 | 770 | 772 | 1003 | 770 | 688 | 979 | 1325 | 1086 | 775 |
| Total Liabilities | 2284 | 2382 | 2391 | 2552 | 2974 | 2882 | 3251 | 4858 | 5598 | 5864 | 5962 |
| Fixed Assets | 1206 | 1154 | 1307 | 1224 | 1137 | 1321 | 1256 | 1940 | 2306 | 2429 | 2461 |
| Other Non-Current Assets | 64 | 143 | 46 | 25 | 72 | 51 | 241 | 444 | 313 | 295 | 174 |
| Total Current Assets | 1014 | 1085 | 1038 | 1304 | 1765 | 1510 | 1754 | 2474 | 2978 | 3140 | 3326 |
| Total Assets | 2284 | 2382 | 2391 | 2552 | 2974 | 2882 | 3251 | 4858 | 5598 | 5864 | 5962 |
| #(Fig in Cr.) | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Opening Cash & Cash Equivalents | 141 | 97 | 29 | 39 | 21 | 64 | 152 | 68 | 121 | 109 | 75 |
| Cash Flow from Operating Activities | 310 | 205 | 477 | 226 | 66 | 788 | 659 | 494 | 299 | 678 | 1401 |
| Cash Flow from Investing Activities | -102 | -207 | -198 | -54 | -69 | -283 | -548 | -942 | -105 | -294 | -450 |
| Cash Flow from Financing Activities | -252 | -65 | -270 | -190 | 47 | -418 | -194 | 501 | -206 | -417 | -912 |
| Net Cash Inflow / Outflow | -44 | -67 | 10 | -19 | 44 | 88 | -84 | 53 | -13 | -33 | 39 |
| Closing Cash & Cash Equivalent | 97 | 29 | 39 | 21 | 64 | 152 | 68 | 121 | 109 | 75 | 115 |
| # | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Earnings Per Share (Rs) | 4.57 | 5.58 | 7.76 | 7.86 | 9.23 | 10.95 | 14.97 | 24.47 | 23.82 | 23.56 | 23.85 |
| CEPS(Rs) | 8.69 | 9.63 | 11.81 | 11.64 | 12.84 | 14.93 | 19.24 | 28.57 | 28.9 | 29.1 | 29.93 |
| DPS(Rs) | 0.9 | 1 | 0.15 | 0.15 | 0.15 | 0.9 | 0.9 | 0.15 | 4 | 5 | 5 |
| Book NAV/Share(Rs) | 24.69 | 29.21 | 34.8 | 42.49 | 49.34 | 54.22 | 68.3 | 92.61 | 108.45 | 127.51 | 146.34 |
| Core EBITDA Margin(%) | 16.97 | 18.06 | 20 | 18.98 | 18.04 | 18.47 | 23.47 | 25.22 | 20.53 | 20.34 | 19.45 |
| EBIT Margin(%) | 11.93 | 13.13 | 15.67 | 14.86 | 15.26 | 15.48 | 20.42 | 24.1 | 18.73 | 18.33 | 17.37 |
| Pre Tax Margin(%) | 8.67 | 10.91 | 13.38 | 13.16 | 13.82 | 14 | 19.49 | 23.62 | 17.46 | 17.11 | 16.59 |
| PAT Margin (%) | 6.74 | 8.1 | 10.18 | 9.6 | 9.87 | 11.18 | 14.58 | 17.42 | 13.11 | 13.24 | 12.73 |
| Cash Profit Margin (%) | 12.71 | 13.95 | 15.49 | 14.22 | 13.74 | 15.25 | 18.73 | 20.34 | 15.91 | 16.35 | 15.97 |
| ROA(%) | 7.72 | 9.03 | 12.02 | 11.75 | 12.12 | 12.86 | 16.8 | 20.76 | 15.57 | 14.05 | 13.79 |
| ROE(%) | 20.07 | 20.75 | 24.04 | 20.34 | 19.93 | 20.61 | 24.44 | 30.41 | 23.62 | 19.97 | 17.42 |
| ROCE(%) | 17.33 | 18.19 | 21.8 | 21 | 21.28 | 19.67 | 25.5 | 31.57 | 24.67 | 21.09 | 20.26 |
| Receivable days | 36.82 | 49.21 | 49.25 | 45.87 | 50.99 | 50.78 | 37.71 | 30.25 | 32.5 | 38.85 | 35.77 |
| Inventory Days | 65.29 | 71.73 | 67.3 | 70.78 | 88.61 | 93.31 | 84.12 | 83.15 | 93.7 | 114.15 | 107.53 |
| Payable days | 60.7 | 61.66 | 45.35 | 41.73 | 42.94 | 32.52 | 22.38 | 25.93 | 29.61 | 22.82 | 15.63 |
| PER(x) | 10.52 | 14.91 | 16.95 | 16.13 | 12.43 | 6.19 | 14.22 | 25.47 | 24.17 | 35.34 | 38.04 |
| Price/Book(x) | 1.95 | 2.85 | 3.78 | 2.98 | 2.33 | 1.25 | 3.12 | 6.73 | 5.31 | 6.53 | 6.2 |
| Dividend Yield(%) | 1.87 | 1.2 | 0.11 | 0.12 | 0.13 | 1.33 | 0.42 | 0.02 | 0.69 | 0.6 | 0.55 |
| EV/Net Sales(x) | 1.02 | 1.53 | 1.99 | 1.75 | 1.46 | 0.88 | 2.24 | 4.67 | 3.38 | 4.86 | 4.88 |
| EV/Core EBITDA(x) | 5.66 | 8.04 | 9.47 | 8.99 | 7.62 | 4.5 | 9.11 | 17.23 | 15.64 | 22.58 | 23.59 |
| Net Sales Growth(%) | 8.21 | 1.01 | 8.31 | 7.75 | 11.88 | -0.93 | 5.21 | 36.71 | 28.27 | -2.04 | 5.42 |
| EBIT Growth(%) | 3.62 | 11.09 | 29.27 | 1.86 | 15.11 | 0.73 | 38.44 | 61.4 | -0.15 | -4.15 | -0.2 |
| PAT Growth(%) | 22.51 | 21.4 | 36.12 | 1.24 | 15.32 | 12.49 | 36.79 | 63.38 | -3.3 | -1.07 | 1.21 |
| EPS Growth(%) | 22.74 | 21.97 | 39.21 | 1.24 | 17.45 | 18.6 | 36.79 | 63.38 | -2.64 | -1.07 | 1.21 |
| Debt/Equity(x) | 0.87 | 0.8 | 0.61 | 0.41 | 0.48 | 0.42 | 0.28 | 0.37 | 0.36 | 0.27 | 0.09 |
| Current Ratio(x) | 1.11 | 1.11 | 1.35 | 1.69 | 1.76 | 1.96 | 2.55 | 2.53 | 2.25 | 2.89 | 4.29 |
| Quick Ratio(x) | 0.55 | 0.6 | 0.66 | 0.86 | 0.76 | 1.03 | 1.22 | 1.21 | 0.81 | 1.14 | 1.88 |
| Interest Cover(x) | 3.66 | 5.92 | 6.85 | 8.72 | 10.57 | 10.5 | 21.98 | 50.01 | 14.75 | 14.99 | 22.35 |
| Total Debt/Mcap(x) | 0.45 | 0.28 | 0.16 | 0.14 | 0.21 | 0.34 | 0.09 | 0.06 | 0.07 | 0.04 | 0.02 |
| # | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 73.76 | 73.76 | 73.76 | 70.68 | 70.68 | 70.68 | 67.52 | 67.52 | 67.52 | 67.52 |
| FII | 4.32 | 4.64 | 5 | 5.6 | 6.15 | 6.25 | 6.55 | 6.45 | 6.49 | 6.63 |
| DII | 15.12 | 14.78 | 14.91 | 17.33 | 16.7 | 16.48 | 18.99 | 19.38 | 19.19 | 19.47 |
| Public | 6.81 | 6.82 | 6.34 | 6.39 | 6.47 | 6.58 | 6.93 | 6.64 | 6.8 | 6.37 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 |
| # | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 25.21 | 25.21 | 25.21 | 24.16 | 24.16 | 24.16 | 23.08 | 23.08 | 23.08 | 23.08 |
| FII | 1.48 | 1.59 | 1.71 | 1.91 | 2.1 | 2.14 | 2.24 | 2.21 | 2.22 | 2.27 |
| DII | 5.17 | 5.05 | 5.1 | 5.92 | 5.71 | 5.63 | 6.49 | 6.63 | 6.56 | 6.66 |
| Public | 2.33 | 2.33 | 2.17 | 2.19 | 2.21 | 2.25 | 2.37 | 2.27 | 2.32 | 2.18 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 34.18 | 34.18 | 34.18 | 34.18 | 34.18 | 34.18 | 34.18 | 34.18 | 34.18 | 34.18 |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Sales CAGR | +5% | +10% | +14% | +10% |
| Operating Profit CAGR | +1% | 0% | +15% | +11% |
| PAT CAGR | +1% | -1% | +17% | +17% |
| Share Price CAGR | -5% | +21% | +28% | +28% |
| ROE Average | +17% | +20% | +23% | +22% |
| ROCE Average | +20% | +22% | +25% | +22% |
| # | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 73.76 | 73.76 | 73.76 | 70.68 | 70.68 | 70.68 | 67.52 | 67.52 | 67.52 | 67.52 |
| FII | 4.32 | 4.64 | 5 | 5.6 | 6.15 | 6.25 | 6.55 | 6.45 | 6.49 | 6.63 |
| DII | 15.12 | 14.78 | 14.91 | 17.33 | 16.7 | 16.48 | 18.99 | 19.38 | 19.19 | 19.47 |
| Public | 26.24 | 26.24 | 26.24 | 29.32 | 29.32 | 29.32 | 32.48 | 32.48 | 32.48 | 32.48 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 |
| # | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 25.21 | 25.21 | 25.21 | 24.16 | 24.16 | 24.16 | 23.08 | 23.08 | 23.08 | 23.08 |
| FII | 1.48 | 1.59 | 1.71 | 1.91 | 2.1 | 2.14 | 2.24 | 2.21 | 2.22 | 2.27 |
| DII | 5.17 | 5.05 | 5.1 | 5.92 | 5.71 | 5.63 | 6.49 | 6.63 | 6.56 | 6.66 |
| Public | 8.97 | 8.97 | 8.97 | 10.02 | 10.02 | 10.02 | 11.1 | 11.1 | 11.1 | 11.1 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 34.18 | 34.18 | 34.18 | 34.18 | 34.18 | 34.18 | 34.18 | 34.18 | 34.18 | 34.18 |
* The pros and cons are machine generated.
Our experts help you choose the right stocks based on performance, risk, and growth potential.
Looking to buy unlisted shares or need guidance on the investment process? Our expert Private Equity Advisors are here to assist you with accurate information, real-time pricing, and seamless execution.
Want to sell unlisted shares, liquidate your ESOPs, or understand the step-by-step process of liquidation? Connect with our Buying Team for smooth coordination, quick evaluations, and end-to-end support.
Planning to build or grow your portfolio? For Mutual Fund investments, PMS solutions, tailored portfolio creation, and overall wealth management, our dedicated Wealth Team is ready to guide you.