MRF Limited
MRF · General/Diversified · NSE
₹1,22,935
Current Market Price
Fair Value (DCF)
₹1,35,650
Discount to FV
+10.3%
Updated 6h ago
YieldIQ Score
52/100
Piotroski F-Score
5/9
Economic Moat
Narrow
Confidence
45%
ROE
11.6%
Debt/Equity
0.15
WACC
9.8%
Market Cap
₹52,138 Cr
Quality & Valuation
Neutral model outputs — no recommendations.
ROCE
22.1%
Return on capital employed
EV / EBITDA
11.0×
Enterprise multiple
Debt / EBITDA
0.7×
Leverage vs earnings
Interest Coverage
7.9×
EBIT covers interest
Current Ratio
1.50×
Short-term liquidity
Asset Turnover
1.01×
Revenue per ₹ of assets
Revenue CAGR (3Y)
6.3%
3-year revenue growth
Revenue CAGR (5Y)
9.5%
5-year revenue growth
DCF Scenario Analysis
vs CMP ₹1.2L
Bear case
Discount -59.3%
Base case
Discount +9.4%
Bull case
Discount +33.9%
Ratio Trends
MRF · last 10 annual periods
ROE
11.6%
ROCE
22.1%
Operating Margin
—
Debt / Equity
0.15×
PE
46.4×
EV / EBITDA
14.5×
Historical Financials
MRF · Annual, last 5 years· amounts in ₹Cr unless noted
| Metric | 2022 NSE_XBRL | 2023 NSE_XBRL | 2024 NSE_XBRL | 2025 yfinance | 2026 yfinance | CAGR |
|---|---|---|---|---|---|---|
| Revenue | ₹19.0K Cr | ₹22.9K Cr | ₹25.0K Cr | ₹28.2K Cr | ₹31.1K Cr | +13.1% |
| EBITDA | ₹2366 Cr | ₹2641 Cr | ₹4570 Cr | ₹4497 Cr | ₹5342 Cr | +22.6% |
| EBIT | ₹1162 Cr | ₹1389 Cr | ₹3140 Cr | — | — | +28.2% |
| PAT | ₹669 Cr | ₹769 Cr | ₹2081 Cr | ₹1873 Cr | ₹2426 Cr | +38.0% |
| EPS (diluted) | ₹1577.97 | ₹1813.10 | ₹4907.24 | — | — | +32.8% |
| CFO | ₹-578 Cr | ₹2755 Cr | ₹3303 Cr | ₹1865 Cr | ₹4590 Cr | — |
| CapEx | ₹-1707 Cr | ₹-3291 Cr | ₹-2164 Cr | ₹-1309 Cr | ₹-1434 Cr | — |
| FCF | ₹-2285 Cr | ₹-536 Cr | ₹1140 Cr | ₹555 Cr | ₹3156 Cr | — |
| Total Assets | ₹23.1K Cr | ₹24.4K Cr | ₹26.8K Cr | ₹29.6K Cr | ₹32.0K Cr | +8.5% |
| Total Debt | ₹3229 Cr | ₹3014 Cr | ₹2822 Cr | ₹3771 Cr | ₹3207 Cr | -0.2% |
| Shareholders' Equity | ₹14.0K Cr | ₹14.7K Cr | ₹16.7K Cr | ₹18.5K Cr | ₹21.0K Cr | +10.6% |
CAGR computed across the visible window. Signs reverse if start value is zero or negative.
Peer Comparison
MRF vs 5 closest peers by market-cap band
| Peer | MoS | Score | Verdict | ROE | PE |
|---|---|---|---|---|---|
 UNOMINDA UNO Minda Limited | -78.3% | 20 | Data Limited | 18.3% | — |
 SCHAEFFLER Schaeffler India Limited | -71.0% | 48 | Data Limited | 19.0% | — |
 BALKRISIND Balkrishna Industries Limited | -53.5% | 40 | Above Fair Value | 11.3% | 32.4× |
 BHARATFORG Bharat Forge Limited | -73.2% | 35 | Data Limited | 11.3% | 74.2× |
 SONACOMS Sona BLW Precision Forgings Limited | -65.9% | 35 | Above Fair Value | 10.7% | — |
Click a ticker to view its fair-value analysis.
Dividend History
30 ex-dividend events on file. Source: NSE corporate-actions feed.
Total paid (5Y)
₹910.00/sh
Last payout
2026-02-13
₹3.00
Peak payout
₹229.00
Trailing yield
0.19%
Amounts parsed from NSE subject lines. Percent-of-face-value declarations are converted using the per-ticker face value (defaults to ₹10).
AI Analysis Summary
Model-generated description of metrics. Not investment advice. MRF Limited (MRF.NS) trades at 122935.00 vs a model fair value of 135650.33, a gap of 10.3%. Piotroski F-score: 5/9. Moat label: Narrow. ...
Read full AI analysis →Reverse DCF
Market-implied growth
What FCF growth is priced in →
Risk Analysis
Volatility & drawdown
Risk profile of MRF →
DuPont
ROE decomposition
Why ROE is what it is →
Technicals
RSI, MACD, MAs
Reference indicators →
News & Filings
Recent activity
BSE filings + news for MRF →
Compare
Head-to-head with peers
Compare MRF side by side →
Run Full Interactive Analysis
Interactive DCF sliders, sensitivity heatmap, peer comparison, and more.
Analyse MRFNow →Model estimates using publicly available data. Not investment advice. YieldIQ is not registered with SEBI as an investment adviser or research analyst. Past performance does not guarantee future results.