Mangalore Refinery and Petrochemicals Limited
MRPL · General/Diversified · NSE
₹177
Current Market Price
Fair Value (DCF)
₹214
Margin of Safety
+20.7%
Updated just now
YieldIQ Score
37/100
Piotroski F-Score
6/9
Economic Moat
None
Confidence
35%
ROE
43.3%
Debt/Equity
0.00
WACC
9.8%
Market Cap
₹0.31 Lakh Cr
Quality & Valuation
Neutral model outputs — no recommendations.
ROCE
490.0%
Return on capital employed
EV / EBITDA
11.7×
Enterprise multiple
Debt / EBITDA
3.4×
Leverage vs earnings
Interest Coverage
1.1×
EBIT covers interest
Current Ratio
0.98×
Short-term liquidity
Asset Turnover
2.57×
Revenue per ₹ of assets
Revenue CAGR (3Y)
44.4%
3-year revenue growth
Revenue CAGR (5Y)
11.7%
5-year revenue growth
DCF Scenario Analysis
vs CMP ₹177.14
Bear case
₹123.95
MoS -42.9%
Base case
₹213.82
MoS +17.2%
Bull case
₹344.51
MoS +48.6%
Ratio Trends
MRPL · last 8 annual periods
ROE
0.4%
ROCE
9.3%
Operating Margin
—
Debt / Equity
1.01×
PE
4.8×
EV / EBITDA
2.1×
Historical Financials
MRPL · Annual, last 5 years· amounts in ₹Cr unless noted
| Metric | 2021 | 2022 | 2023 | 2024 | 2025 | CAGR |
|---|---|---|---|---|---|---|
| Revenue | ₹50.9K Cr | ₹86.1K Cr | ₹29.4K Cr | ₹29.2K Cr | ₹94.6K Cr | +16.8% |
| EBITDA | — | ₹4676 Cr | ₹6513 Cr | ₹7861 Cr | ₹2428 Cr | -15.1% |
| EBIT | ₹-364 Cr | ₹3911 Cr | ₹3280 Cr | ₹2028 Cr | — | — |
| PAT | ₹-765 Cr | ₹3008 Cr | ₹1913 Cr | ₹1139 Cr | ₹56.2 Cr | — |
| EPS (diluted) | ₹-3.24 | ₹17.17 | ₹10.92 | ₹6.50 | — | — |
| CFO | ₹-2802 Cr | ₹4693 Cr | ₹6364 Cr | ₹7045 Cr | ₹1878 Cr | — |
| CapEx | — | — | — | — | ₹-990 Cr | — |
| FCF | — | — | — | — | ₹888 Cr | +0.0% |
| Total Assets | — | ₹40.1K Cr | ₹35.1K Cr | ₹35.4K Cr | ₹34.4K Cr | -3.7% |
| Total Debt | — | — | ₹4289 Cr | ₹3540 Cr | ₹13.1K Cr | +32.3% |
| Shareholders' Equity | — | — | ₹9865 Cr | ₹13.3K Cr | ₹13.0K Cr | +7.1% |
CAGR computed across the visible window. Signs reverse if start value is zero or negative.
Peer Comparison
MRPL vs 5 closest peers by market-cap band
| Peer | MoS | Score | Verdict | ROE | PE |
|---|---|---|---|---|---|
| AEGISLOG AEGISLOG | — | — | Pending | 11.6% | — |
| PETRONET Petronet LNG Limited | +69.0% | 63 | Undervalued | 20.0% | — |
| HINDPETRO Hindustan Petroleum Corporation Limited | +54.0% | 45 | Data Limited | 13.2% | 11.4× |
| BPCL BPCL | — | — | Pending | 16.4% | 9.1× |
| IOC IOC | — | — | Pending | 7.1% | 13.3× |
Click a ticker to view its fair-value analysis.
Dividend History
7 ex-dividend events on file. Source: NSE corporate-actions feed.
Total paid (5Y)
₹7.00/sh
Last payout
2026-03-11
₹4.00
Peak payout
₹6.00
Trailing yield
2.26%
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. Mangalore Refinery and Petrochemicals Limited (MRPL.NS) trades at 177.14 vs a model fair value of 213.82, a gap of 20.7%. Piotroski F-sco...
Read full AI analysis →Reverse DCF
Market-implied growth
What FCF growth is priced in →
Risk Analysis
Volatility & drawdown
Risk profile of MRPL →
DuPont
ROE decomposition
Why ROE is what it is →
Technicals
RSI, MACD, MAs
Reference indicators →
News & Filings
Recent activity
BSE filings + news for MRPL →
Compare
Head-to-head with peers
Compare MRPL side by side →
Run Full Interactive Analysis
Interactive DCF sliders, sensitivity heatmap, peer comparison, and more.
Analyse MRPLNow →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.