MRF Limited
MRF · General/Diversified · NSE
₹1,38,760
Current Market Price
Fair Value (DCF)
₹1,49,409
Margin of Safety
+7.7%
Updated just now
YieldIQ Score
56/100
Piotroski F-Score
6/9
Economic Moat
Narrow
Confidence
47%
ROE
10.1%
Debt/Equity
0.00
WACC
9.8%
Market Cap
₹0.59 Lakh Cr
Quality & Valuation
Neutral model outputs — no recommendations.
ROCE
13.8%
Return on capital employed
EV / EBITDA
12.4×
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
0.99×
Revenue per ₹ of assets
Revenue CAGR (3Y)
9.3%
3-year revenue growth
Revenue CAGR (5Y)
13.2%
5-year revenue growth
DCF Scenario Analysis
vs CMP ₹1.4L
Bear case
₹85,198.31
MoS -62.9%
Base case
₹1.5L
MoS +7.1%
Bull case
₹2.0L
MoS +32.0%
Ratio Trends
MRF · last 9 annual periods
ROE
10.1%
ROCE
20.2%
Operating Margin
—
Debt / Equity
0.20×
PE
46.4×
EV / EBITDA
14.0×
Historical Financials
MRF · Annual, last 5 years· amounts in ₹Cr unless noted
| Metric | 2021 | 2022 | 2023 | 2024 | 2025 | CAGR |
|---|---|---|---|---|---|---|
| Revenue | ₹16.2K Cr | ₹19.3K Cr | ₹23.0K Cr | ₹25.2K Cr | ₹28.0K Cr | +14.7% |
| EBITDA | — | ₹2366 Cr | ₹2641 Cr | ₹4570 Cr | ₹4492 Cr | +17.4% |
| EBIT | ₹2012 Cr | ₹1162 Cr | ₹1389 Cr | ₹3140 Cr | — | +11.8% |
| PAT | ₹1277 Cr | ₹669 Cr | ₹769 Cr | ₹2081 Cr | ₹1869 Cr | +10.0% |
| EPS (diluted) | ₹3011.14 | ₹1577.97 | ₹1813.10 | ₹4907.24 | — | +13.0% |
| CFO | ₹4325 Cr | ₹-578 Cr | ₹2755 Cr | ₹3301 Cr | ₹1868 Cr | -18.9% |
| CapEx | — | — | — | — | ₹-1308 Cr | — |
| FCF | — | — | — | — | ₹560 Cr | +0.0% |
| Total Assets | — | ₹23.1K Cr | ₹24.4K Cr | ₹26.8K Cr | ₹29.6K Cr | +6.4% |
| Total Debt | — | — | ₹1606 Cr | ₹1351 Cr | ₹3771 Cr | +23.8% |
| Shareholders' Equity | — | — | ₹14.7K Cr | ₹16.7K Cr | ₹18.5K Cr | +5.9% |
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 UNOMINDA | — | — | Pending | 15.4% | — |
| SCHAEFFLER SCHAEFFLER | — | — | Pending | 19.0% | — |
| BALKRISIND BALKRISIND | — | — | Pending | 15.9% | — |
| BHARATFORG BHARATFORG | — | — | Pending | 10.2% | — |
| SONACOMS SONACOMS | — | — | Pending | 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
0.17%
Amounts parsed from NSE subject lines; percent-of-face-value declarations are not converted and shown as missing.
AI Analysis Summary
Model-generated description of metrics. Not investment advice. MRF Limited (MRF.NS) trades at 138760.00 vs a model fair value of 149408.55, a gap of 7.7%. Piotroski F-score: 6/9. Moat label: Narrow. R...
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.