Nifty
Sensex
:
:
25910.05
84562.78
30.90 (0.12%)
84.11 (0.10%)

Tyres & Allied

Rating :
61/99

BSE: 500290 | NSE: MRF

157400.00
14-Nov-2025
  • Open
  • High
  • Low
  • Previous Close
  •  158475
  •  159700
  •  156220
  •  158315.00
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  14236
  •  2246718650
  •  163600
  •  102124.05

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 66,769.18
  • 36.02
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 68,986.12
  • 0.15%
  • 3.52

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 27.74%
  • 18.67%
  • 12.07%
  • FII
  • DII
  • Others
  • 18.27%
  • 11.92%
  • 11.33%

Chart

Price | P:E | P:BV | EV:EBITDA | MCap:Sales | EPS

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 3.39
  • 11.74
  • 6.96

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -0.79
  • 6.77
  • 11.29

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -2.90
  • 7.92
  • 34.46

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 26.70
  • 30.43
  • 32.30

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 2.78
  • 2.84
  • 3.09

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 12.64
  • 13.65
  • 14.25

Earnings Forecasts:

(Updated: 08-11-2025)
Description
2024
2025
2026
2027
Adj EPS
4408.7
5338.19
6333.54
7117.32
P/E Ratio
35.70
29.49
24.85
22.12
Revenue
28153.2
30616.4
33300.7
36054.9
EBITDA
4084.47
4701.83
5318.63
5795.23
Net Income
1869.29
2263.4
2685.45
3017.75
ROA
6.63
7.57
8.33
8.23
P/B Ratio
3.61
3.23
2.88
2.56
ROE
10.62
11.81
12.61
12.34
FCFF
391.05
2332.31
2194.26
2553.66
FCFF Yield
0.58
3.44
3.24
3.77
Net Debt
-12.9
-3880.5
-6359
-9228.1
BVPS
43593.1
48703.2
54731.4
61525.7

Quarterly Results

Consolidated Figures in Rs. Crores /

Description
Sep 25
Sep 24
Var%
Jun 25
Jun 24
Var%
Mar 25
Mar 24
Var%
Dec 24
Dec 23
Var%
Net Sales
7,378.72
6,881.09
7.23%
7,675.69
7,196.45
6.66%
7,074.82
6,349.36
11.43%
7,000.82
6,162.46
13.60%
Expenses
6,252.82
5,869.61
6.53%
6,604.45
6,036.83
9.40%
5,996.19
5,437.33
10.28%
6,166.08
5,107.69
20.72%
EBITDA
1,125.90
1,011.48
11.31%
1,071.24
1,159.62
-7.62%
1,078.63
912.03
18.27%
834.74
1,054.77
-20.86%
EBIDTM
15.26%
14.70%
13.96%
16.11%
15.25%
14.36%
11.92%
17.12%
Other Income
108.10
113.21
-4.51%
126.43
84.04
50.44%
112.78
93.81
20.22%
98.08
77.62
26.36%
Interest
90.23
83.78
7.70%
98.41
84.67
16.23%
97.93
93.25
5.02%
93.65
90.00
4.06%
Depreciation
445.11
409.73
8.63%
428.78
396.08
8.26%
432.75
385.25
12.33%
414.99
359.98
15.28%
PBT
698.66
631.18
10.69%
670.48
762.91
-12.12%
660.73
527.34
25.29%
424.18
682.41
-37.84%
Tax
173.02
160.48
7.81%
170.01
191.89
-11.40%
148.62
131.23
13.25%
108.72
172.70
-37.05%
PAT
525.64
470.70
11.67%
500.47
571.02
-12.36%
512.11
396.11
29.28%
315.46
509.71
-38.11%
PATM
7.12%
6.84%
6.52%
7.93%
7.24%
6.24%
4.51%
8.27%
EPS
1,239.72
1,110.14
11.67%
1,180.35
1,346.75
-12.36%
1,207.81
934.22
29.29%
744.01
1,202.15
-38.11%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 25
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Net Sales
29,130.05
28,153.18
25,169.21
23,008.50
19,316.72
16,163.19
16,239.36
16,062.46
14,954.38
13,412.23
20,180.24
Net Sales Growth
9.56%
11.86%
9.39%
19.11%
19.51%
-0.47%
1.10%
7.41%
11.50%
-33.54%
 
Cost Of Goods Sold
18,761.40
17,926.12
15,081.03
15,439.58
12,580.74
9,322.50
9,617.03
9,709.34
9,108.95
7,495.09
11,274.41
Gross Profit
10,368.65
10,227.06
10,088.18
7,568.92
6,735.98
6,840.69
6,622.33
6,353.12
5,845.43
5,917.14
8,905.83
GP Margin
35.59%
36.33%
40.08%
32.90%
34.87%
42.32%
40.78%
39.55%
39.09%
44.12%
44.13%
Total Expenditure
25,019.54
24,060.97
20,907.63
20,611.96
17,257.93
13,213.88
13,857.34
13,751.01
12,666.92
10,766.67
15,750.21
Power & Fuel Cost
-
1,215.59
1,148.65
1,136.03
931.94
655.20
721.56
763.53
638.23
580.94
843.37
% Of Sales
-
4.32%
4.56%
4.94%
4.82%
4.05%
4.44%
4.75%
4.27%
4.33%
4.18%
Employee Cost
-
1,885.14
1,798.16
1,595.40
1,501.95
1,415.03
1,344.93
1,165.28
1,092.36
1,000.36
1,285.22
% Of Sales
-
6.70%
7.14%
6.93%
7.78%
8.75%
8.28%
7.25%
7.30%
7.46%
6.37%
Manufacturing Exp.
-
1,264.51
1,103.10
958.08
915.29
723.67
838.44
827.70
697.33
639.80
906.11
% Of Sales
-
4.49%
4.38%
4.16%
4.74%
4.48%
5.16%
5.15%
4.66%
4.77%
4.49%
General & Admin Exp.
-
262.40
246.07
184.22
151.42
117.82
158.07
181.05
164.61
152.62
197.63
% Of Sales
-
0.93%
0.98%
0.80%
0.78%
0.73%
0.97%
1.13%
1.10%
1.14%
0.98%
Selling & Distn. Exp.
-
1,180.16
1,197.30
1,057.18
962.12
748.76
908.13
892.84
796.82
716.56
1,009.92
% Of Sales
-
4.19%
4.76%
4.59%
4.98%
4.63%
5.59%
5.56%
5.33%
5.34%
5.00%
Miscellaneous Exp.
-
327.05
333.32
241.47
214.47
230.90
269.18
211.27
168.62
181.30
1,009.92
% Of Sales
-
1.16%
1.32%
1.05%
1.11%
1.43%
1.66%
1.32%
1.13%
1.35%
1.16%
EBITDA
4,110.51
4,092.21
4,261.58
2,396.54
2,058.79
2,949.31
2,382.02
2,311.45
2,287.46
2,645.56
4,430.03
EBITDA Margin
14.11%
14.54%
16.93%
10.42%
10.66%
18.25%
14.67%
14.39%
15.30%
19.72%
21.95%
Other Income
445.39
408.11
316.84
252.67
316.99
209.94
335.38
421.73
330.65
330.97
323.59
Interest
380.22
367.77
361.03
326.45
262.80
281.64
300.83
273.40
258.74
256.58
360.60
Depreciation
1,721.63
1,653.55
1,429.97
1,253.04
1,205.05
1,140.77
982.32
807.60
706.72
610.58
737.12
PBT
2,454.05
2,479.00
2,787.42
1,069.72
907.93
1,736.84
1,434.25
1,652.18
1,652.65
2,109.37
3,655.90
Tax
600.37
609.71
706.19
300.78
238.69
459.77
11.68
521.57
521.04
623.15
1,146.47
Tax Rate
24.46%
24.59%
25.33%
28.12%
26.29%
26.47%
0.81%
31.57%
31.53%
29.54%
31.36%
PAT
1,853.68
1,869.28
2,081.22
768.93
669.23
1,277.06
1,422.56
1,130.61
1,131.61
1,486.22
2,509.42
PAT before Minority Interest
1,853.68
1,869.29
2,081.23
768.94
669.24
1,277.07
1,422.57
1,130.61
1,131.61
1,486.22
2,509.43
Minority Interest
0.00
-0.01
-0.01
-0.01
-0.01
-0.01
-0.01
0.00
0.00
0.00
-0.01
PAT Margin
6.36%
6.64%
8.27%
3.34%
3.46%
7.90%
8.76%
7.04%
7.57%
11.08%
12.44%
PAT Growth
-4.82%
-10.18%
170.66%
14.90%
-47.60%
-10.23%
25.82%
-0.09%
-23.86%
-40.77%
 
EPS
4,413.52
4,450.67
4,955.29
1,830.79
1,593.40
3,040.62
3,387.05
2,691.93
2,694.31
3,538.62
5,974.81

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 25
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Shareholder's Funds
18,488.46
16,702.99
14,707.66
14,031.75
13,413.67
12,214.71
10,837.35
9,738.19
8,640.76
7,224.34
Share Capital
4.24
4.24
4.24
4.24
4.24
4.24
4.24
4.24
4.24
4.24
Total Reserves
18,484.22
16,698.75
14,703.42
14,027.51
13,409.43
12,210.47
10,833.11
9,733.95
8,636.52
7,220.10
Non-Current Liabilities
2,118.78
2,436.24
2,166.27
2,071.11
1,900.40
1,975.26
2,139.30
2,150.02
1,905.24
2,000.53
Secured Loans
74.44
72.89
71.37
64.12
63.13
241.50
340.00
500.00
500.00
569.58
Unsecured Loans
299.99
651.22
752.21
753.09
748.63
537.53
714.73
819.33
738.32
916.87
Long Term Provisions
285.29
259.69
215.25
218.91
211.55
189.72
168.11
153.04
137.49
125.32
Current Liabilities
8,959.57
7,710.03
7,495.32
6,956.73
7,267.65
5,252.24
5,464.43
4,589.89
4,502.04
4,028.82
Trade Payables
2,822.00
2,652.78
2,435.77
2,056.78
3,306.14
1,905.34
1,709.38
1,568.51
1,408.37
1,126.15
Other Current Liabilities
3,610.98
3,360.10
3,371.48
3,014.76
2,842.62
2,459.53
2,547.14
2,174.35
2,072.47
1,917.46
Short Term Borrowings
2,175.92
1,245.79
1,450.87
1,700.59
915.40
731.03
1,047.66
691.36
834.13
885.59
Short Term Provisions
350.67
451.36
237.20
184.60
203.49
156.34
160.25
155.67
187.07
99.62
Total Liabilities
29,566.99
26,849.43
24,369.41
23,059.74
22,581.86
19,442.34
18,441.20
16,478.22
15,048.16
13,253.81
Net Block
13,220.78
12,046.22
10,117.97
9,521.82
9,440.75
8,869.76
6,786.00
6,092.17
5,502.24
4,608.29
Gross Block
22,922.77
20,227.15
16,972.91
15,287.41
14,078.56
12,426.72
9,397.65
7,970.90
6,731.41
5,265.01
Accumulated Depreciation
9,701.99
8,180.93
6,854.94
5,765.59
4,637.81
3,556.96
2,611.65
1,878.73
1,229.17
656.72
Non Current Assets
16,170.59
16,299.88
15,128.24
12,796.09
12,219.06
11,291.30
9,977.40
8,603.72
7,734.52
6,934.82
Capital Work in Progress
1,168.63
2,384.53
3,045.86
1,233.07
1,002.23
1,740.94
1,403.47
1,078.91
847.93
1,059.28
Non Current Investment
1,134.82
1,120.99
1,110.27
1,135.02
1,129.77
5.58
1,057.00
1,071.27
1,059.39
1,023.36
Long Term Loans & Adv.
643.66
745.39
851.42
850.77
570.86
596.46
658.00
357.04
323.10
240.70
Other Non Current Assets
2.70
2.75
2.72
55.41
75.45
78.56
72.93
4.33
1.86
3.19
Current Assets
13,396.40
10,549.55
9,241.17
10,263.65
10,362.80
8,151.04
8,463.80
7,874.50
7,313.64
6,318.99
Current Investments
3,413.42
2,261.98
1,974.84
2,521.44
4,744.25
1,513.75
2,797.68
3,073.73
2,322.71
2,114.54
Inventories
5,624.78
4,468.58
4,141.05
4,129.67
2,938.81
2,905.18
2,993.20
2,197.33
2,425.27
1,899.81
Sundry Debtors
3,370.25
2,911.96
2,503.27
2,332.68
2,145.96
2,299.40
2,382.71
2,149.93
1,969.00
1,838.72
Cash & Bank
376.49
345.38
258.49
256.13
169.39
1,181.14
104.50
232.90
342.61
124.23
Other Current Assets
611.46
181.49
191.61
243.50
364.39
251.57
185.71
220.61
254.05
341.69
Short Term Loans & Adv.
413.92
380.16
171.91
780.23
166.92
163.20
131.01
200.88
222.13
317.22
Net Current Assets
4,436.83
2,839.52
1,745.85
3,306.92
3,095.15
2,898.80
2,999.37
3,284.61
2,811.60
2,290.17
Total Assets
29,566.99
26,849.43
24,369.41
23,059.74
22,581.86
19,442.34
18,441.20
16,478.22
15,048.16
13,253.81

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 25
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Cash From Operating Activity
1,867.80
3,303.36
2,755.47
-578.01
4,324.58
2,271.23
1,252.85
2,412.98
1,955.72
3,043.47
PBT
2,479.00
2,787.42
1,069.72
907.93
1,736.84
1,434.25
1,652.18
1,652.65
2,109.37
3,655.90
Adjustment
1,692.14
1,563.59
1,377.77
1,236.28
1,282.30
1,050.30
820.46
723.15
553.13
801.51
Changes in Working Capital
-1,710.85
-325.43
635.75
-2,508.76
1,822.21
228.49
-804.16
512.29
-296.05
-245.17
Cash after chg. in Working capital
2,460.29
4,025.58
3,083.24
-364.55
4,841.35
2,713.04
1,668.48
2,888.09
2,366.45
4,212.24
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-592.49
-722.22
-327.77
-213.46
-516.77
-441.81
-415.63
-475.11
-410.73
-1,168.77
Other Direct Exp. Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Extra & Other Items
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Cash From Investing Activity
-2,082.33
-2,382.04
-1,923.47
167.63
-5,086.22
-163.69
-1,386.15
-2,013.88
-1,392.70
-3,407.81
Net Fixed Assets
-1,471.25
-2,565.52
-3,488.07
-1,424.04
-885.43
-3,356.78
-1,748.00
-1,467.79
-1,253.53
647.87
Net Investments
-1,155.38
-297.86
559.46
2,210.95
-4,335.99
2,308.21
298.05
-752.09
-246.96
-2,059.48
Others
544.30
481.34
1,005.14
-619.28
135.20
884.88
63.80
206.00
107.79
-1,996.20
Cash from Financing Activity
282.00
-868.22
-839.54
423.74
-249.68
-1,032.35
42.19
-452.58
-437.62
212.31
Net Cash Inflow / Outflow
67.47
53.10
-7.54
13.36
-1,011.32
1,075.19
-91.11
-53.48
125.40
-152.03
Opening Cash & Equivalents
303.07
248.51
254.39
239.93
1,178.52
101.95
193.06
246.54
121.14
273.17
Closing Cash & Equivalent
370.64
303.07
248.51
254.39
166.85
1,178.52
101.95
193.06
246.54
121.14

Financial Ratios

Consolidated /

Standalone
Description
Mar 25
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Book Value (Rs.)
43604.86
39393.84
34687.88
33093.75
31636.01
28808.28
25559.79
22967.43
20379.15
17038.54
ROA
6.63%
8.13%
3.24%
2.93%
6.08%
7.51%
6.48%
7.18%
10.50%
21.74%
ROE
10.62%
13.25%
5.35%
4.88%
9.97%
12.34%
10.99%
12.31%
18.74%
42.66%
ROCE
14.18%
17.54%
8.22%
7.26%
13.70%
12.66%
15.26%
16.71%
22.90%
49.80%
Fixed Asset Turnover
1.33
1.38
1.46
1.34
1.25
1.49
1.85
2.09
2.49
3.88
Receivable days
39.94
38.48
37.60
41.43
49.03
52.62
51.50
48.92
46.55
28.84
Inventory Days
64.17
61.19
64.31
65.38
64.45
66.29
58.97
54.91
52.87
30.23
Payable days
47.50
51.83
43.17
65.23
84.84
36.12
32.95
32.62
31.53
19.07
Cash Conversion Cycle
56.61
47.84
58.73
41.57
28.64
82.79
77.52
71.20
67.89
40.00
Total Debt/Equity
0.16
0.12
0.16
0.20
0.15
0.15
0.23
0.22
0.27
0.34
Interest Cover
7.74
8.72
4.28
4.45
7.17
5.77
7.04
7.39
9.22
11.14

News Update:


  • MRF - Quarterly Results
    15th Nov 2025, 00:00 AM

    Read More
  • MRF reports 12% rise in Q2 consolidated net profit
    14th Nov 2025, 15:29 PM

    Consolidated total income of the company increased by 7.04% at Rs 7,486.82 crore for Q2FY26

    Read More
  • MRF reports 12% fall in Q1 consolidated net profit
    12th Aug 2025, 16:12 PM

    The total consolidated income of the company increased by 7.16% at Rs 7802.12 crore for Q1FY26

    Read More

Source: www.accordfintech.com | DISCLAIMER: Information is provided " as is" and solely for informational purposes, not for trading purposes or advice, and may be delayed.