Mangalore Refinery and Petrochemicals Limited
MRPL · General/Diversified · NSE
₹164
Current Market Price
Fair Value (DCF)
₹99
Discount to FV
-39.7%
Updated just now
YieldIQ Score
17/100
Piotroski F-Score
5/9
Economic Moat
None
Confidence
20%
ROE
13.6%
Debt/Equity
1.08
WACC
9.8%
Market Cap
₹28,676 Cr
Quality & Valuation
Neutral model outputs — no recommendations.
ROCE
21.8%
Return on capital employed
EV / EBITDA
6.0×
Enterprise multiple
Debt / EBITDA
2.0×
Leverage vs earnings
Interest Coverage
1.1×
EBIT covers interest
Current Ratio
0.98×
Short-term liquidity
Asset Turnover
3.27×
Revenue per ₹ of assets
Revenue CAGR (3Y)
-6.6%
3-year revenue growth
Revenue CAGR (5Y)
—
5-year revenue growth
DCF Scenario Analysis
vs CMP ₹163.62
Bear case
Discount -229.0%
Base case
Discount -65.8%
Bull case
Discount +2.3%
Ratio Trends
MRPL · last 9 annual periods
ROE
13.6%
ROCE
21.8%
Operating Margin
—
Debt / Equity
1.08×
PE
3.5×
EV / EBITDA
4.0×
Historical Financials
MRPL · 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 | ₹86.1K Cr | ₹109.0K Cr | ₹90.4K Cr | ₹94.7K Cr | ₹88.7K Cr | +0.7% |
| EBITDA | ₹4676 Cr | ₹6513 Cr | ₹7861 Cr | ₹2474 Cr | ₹6442 Cr | +8.3% |
| EBIT | ₹3911 Cr | ₹5502 Cr | ₹6622 Cr | — | — | +14.1% |
| PAT | ₹2958 Cr | ₹2655 Cr | ₹3597 Cr | ₹56.2 Cr | ₹1925 Cr | -10.2% |
| EPS (diluted) | ₹16.88 | ₹15.15 | ₹20.52 | — | — | +5.0% |
| CFO | ₹4693 Cr | ₹6364 Cr | ₹7051 Cr | ₹1878 Cr | ₹2531 Cr | -14.3% |
| CapEx | ₹-611 Cr | ₹-703 Cr | ₹-1556 Cr | ₹-990 Cr | ₹-1412 Cr | — |
| FCF | ₹3885 Cr | ₹5662 Cr | ₹5495 Cr | ₹888 Cr | ₹1119 Cr | -26.7% |
| Total Assets | ₹40.1K Cr | ₹35.2K Cr | ₹35.4K Cr | ₹34.4K Cr | ₹44.5K Cr | +2.6% |
| Total Debt | ₹21.3K Cr | ₹16.9K Cr | ₹12.7K Cr | ₹13.1K Cr | ₹15.3K Cr | -7.9% |
| Shareholders' Equity | ₹7209 Cr | ₹9865 Cr | ₹13.3K Cr | ₹13.0K Cr | ₹14.2K Cr | +18.5% |
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 | 14.8% | — |
 PETRONET PETRONET | — | — | Pending | 20.0% | — |
 HINDPETRO HINDPETRO | — | — | Pending | 27.5% | 4.0× |
 BPCL BPCL | — | — | Pending | 25.8% | 4.6× |
 IOC IOC | — | — | Pending | 19.2% | 4.5× |
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
2.44%
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. Mangalore Refinery and Petrochemicals Limited (MRPL.NS) trades at 163.62 vs a model fair value of 98.69, a gap of -39.7%. 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.