Nifty
:
20133.15
Sensex
:
66988.44
36.55 (0.18%)
86.53 (0.13%)
Nifty
Sensex
:
:
20133.15
66988.44
36.55 (0.18%)
86.53 (0.13%)

Mangalore Refinery And Petrochemicals Ltd.

Refineries

Rating :
67/99

BSE: 500109 | NSE: MRPL

NSE BSE
121.55
29-Nov-2023
  • Open
  • High
  • Low
  • Previous Close
  •  122.25
  •  126.15
  •  120.05
  •  121.25
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  9756805
  •  12058.60
  •  126.15
  •  49.25

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 21,302.84
  • 5.63
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 35,243.26
  • N/A
  • 1.79

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 88.58%
  • 0.20%
  • 6.96%
  • FII
  • DII
  • Others
  • 1.54%
  • 1.11%
  • 1.61%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 4.29
  • 11.40
  • 50.46

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 20.46
  • 19.96
  • 62.01

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 15.92
  • 50.86
  • -

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 5.94
  • 2.33
  • 2.17

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 1.67
  • 1.34
  • 1.59

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 7.22
  • 8.27
  • 8.40

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Sep 23
Sep 22
Var%
Jun 23
Jun 22
Var%
Mar 23
Mar 22
Var%
Dec 22
Dec 21
Var%
Net Sales
22,843.79
28,452.92
-19.71%
24,832.53
35,915.46
-30.86%
29,401.49
28,239.31
4.12%
30,966.16
25,033.34
23.70%
Expenses
20,705.57
30,447.76
-32.00%
22,764.19
31,201.50
-27.04%
25,911.34
25,298.30
2.42%
30,678.81
23,316.17
31.58%
EBITDA
2,138.22
-1,994.84
-
2,068.34
4,713.96
-56.12%
3,490.15
2,941.01
18.67%
287.35
1,717.17
-83.27%
EBIDTM
9.36%
-7.01%
8.33%
13.13%
11.87%
10.41%
0.93%
6.86%
Other Income
60.95
24.89
144.88%
51.78
36.73
40.97%
86.05
22.74
278.41%
42.30
43.02
-1.67%
Interest
311.17
315.47
-1.36%
267.29
302.16
-11.54%
329.97
394.04
-16.26%
337.66
235.95
43.11%
Depreciation
295.97
296.94
-0.33%
294.02
295.58
-0.53%
296.20
220.49
34.34%
297.98
289.51
2.93%
PBT
1,592.03
-2,582.36
-
1,558.81
4,152.95
-62.46%
2,950.03
2,319.22
27.20%
-303.49
1,234.73
-
Tax
546.24
-786.47
-
546.07
1,445.44
-62.22%
1,042.05
-685.21
-
-100.53
648.36
-
PAT
1,045.79
-1,795.89
-
1,012.74
2,707.51
-62.60%
1,907.98
3,004.43
-36.49%
-202.96
586.37
-
PATM
4.58%
-6.31%
4.08%
7.54%
6.49%
10.64%
-0.66%
2.34%
EPS
6.00
-10.15
-
5.79
15.50
-62.65%
10.92
17.17
-36.40%
-1.11
3.36
-

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Net Sales
108,043.97
108,856.10
69,757.78
31,959.03
50,230.40
63,446.08
49,055.00
43,766.53
39,730.19
57,398.47
71,552.40
Net Sales Growth
-8.16%
56.05%
118.27%
-36.38%
-20.83%
29.34%
12.08%
10.16%
-30.78%
-19.78%
 
Cost Of Goods Sold
81,111.19
98,499.21
62,179.44
29,337.65
50,528.94
58,724.07
42,413.19
36,869.49
35,016.55
57,915.53
69,924.93
Gross Profit
26,932.78
10,356.89
7,578.34
2,621.38
-298.54
4,722.02
6,641.82
6,897.04
4,713.65
-517.06
1,627.47
GP Margin
24.93%
9.51%
10.86%
8.20%
-0.59%
7.44%
13.54%
15.76%
11.86%
-0.90%
2.27%
Total Expenditure
100,059.91
102,346.61
64,822.42
31,375.79
53,380.74
60,825.16
44,550.57
38,780.70
38,021.69
59,566.26
70,540.95
Power & Fuel Cost
-
412.02
498.72
213.08
185.97
148.40
468.26
470.91
625.61
93.73
32.48
% Of Sales
-
0.38%
0.71%
0.67%
0.37%
0.23%
0.95%
1.08%
1.57%
0.16%
0.05%
Employee Cost
-
697.77
697.62
578.27
500.43
480.81
458.96
390.29
322.82
245.58
217.53
% Of Sales
-
0.64%
1.00%
1.81%
1.00%
0.76%
0.94%
0.89%
0.81%
0.43%
0.30%
Manufacturing Exp.
-
786.75
723.66
679.07
802.08
703.33
664.14
467.44
378.79
276.96
124.61
% Of Sales
-
0.72%
1.04%
2.12%
1.60%
1.11%
1.35%
1.07%
0.95%
0.48%
0.17%
General & Admin Exp.
-
227.70
189.90
281.72
151.12
144.42
241.54
294.64
275.50
227.83
103.74
% Of Sales
-
0.21%
0.27%
0.88%
0.30%
0.23%
0.49%
0.67%
0.69%
0.40%
0.14%
Selling & Distn. Exp.
-
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
% Of Sales
-
0%
0%
0%
0%
0%
0%
0%
0%
0%
0%
Miscellaneous Exp.
-
1,723.16
533.09
286.00
1,212.21
624.14
304.48
287.94
1,402.42
806.62
0.00
% Of Sales
-
1.58%
0.76%
0.89%
2.41%
0.98%
0.62%
0.66%
3.53%
1.41%
0.19%
EBITDA
7,984.06
6,509.49
4,935.36
583.24
-3,150.34
2,620.92
4,504.43
4,985.83
1,708.50
-2,167.79
1,011.45
EBITDA Margin
7.39%
5.98%
7.07%
1.82%
-6.27%
4.13%
9.18%
11.39%
4.30%
-3.78%
1.41%
Other Income
241.08
189.97
98.28
497.08
82.01
154.05
273.92
418.85
855.50
809.15
323.67
Interest
1,246.09
1,298.13
1,212.08
841.16
1,250.67
1,061.56
915.07
968.67
1,083.46
448.21
322.62
Depreciation
1,184.17
1,186.70
1,087.72
1,158.04
1,085.79
1,047.52
966.09
984.12
1,013.04
521.65
706.71
PBT
5,797.38
4,214.63
2,733.83
-918.87
-5,404.79
665.90
2,897.19
3,451.89
467.50
-2,328.50
305.80
Tax
2,033.83
1,600.49
-246.94
-153.96
-1,361.09
300.10
1,097.84
1,760.64
-219.26
-442.18
-188.43
Tax Rate
35.08%
37.95%
-9.13%
16.76%
25.18%
46.09%
38.23%
34.87%
-77.07%
19.27%
-45.11%
PAT
3,763.55
2,655.41
2,958.25
-764.91
-3,355.81
339.78
1,992.54
3,467.96
821.72
-1,803.29
606.11
PAT before Minority Interest
3,763.55
2,655.41
2,958.25
-764.91
-4,043.70
351.00
1,773.46
3,288.53
503.77
-1,852.87
606.11
Minority Interest
0.00
0.00
0.00
0.00
687.89
-11.22
219.08
179.43
317.95
49.58
0.00
PAT Margin
3.48%
2.44%
4.24%
-2.39%
-6.68%
0.54%
4.06%
7.92%
2.07%
-3.14%
0.85%
PAT Growth
-16.41%
-10.24%
-
-
-
-82.95%
-42.54%
322.04%
-
-
 
EPS
21.47
15.15
16.88
-4.36
-19.15
1.94
11.37
19.79
4.69
-10.29
3.46

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Shareholder's Funds
9,864.53
7,209.35
4,248.10
6,359.82
9,945.78
10,233.41
9,502.24
6,033.93
5,230.76
7,089.79
Share Capital
1,752.66
1,752.66
1,752.66
1,752.66
1,752.66
1,752.66
1,752.66
1,752.66
1,752.66
1,752.66
Total Reserves
8,111.86
5,456.69
2,495.43
4,607.16
8,193.11
8,480.75
7,749.57
4,281.26
3,478.09
5,337.13
Non-Current Liabilities
13,321.52
13,642.99
15,848.11
13,524.06
9,820.69
9,469.41
12,817.91
8,113.26
11,881.21
9,372.62
Secured Loans
2,250.42
3,103.75
4,222.09
5,532.97
3,414.65
2,996.12
6,643.40
6,266.09
7,606.73
3,894.80
Unsecured Loans
10,167.53
11,111.76
11,477.23
7,692.97
521.10
1,482.55
1,947.55
2,685.93
4,142.46
4,958.77
Long Term Provisions
1,494.93
998.89
974.32
950.15
5,286.59
4,540.95
4,537.65
44.41
36.58
46.83
Current Liabilities
12,917.29
18,561.50
14,202.41
10,535.42
18,027.81
17,284.96
14,307.71
28,487.53
23,444.73
23,156.08
Trade Payables
6,168.76
9,382.12
4,003.13
3,276.53
4,693.23
4,792.55
6,044.50
21,287.27
18,411.67
21,056.68
Other Current Liabilities
1,288.99
1,226.55
1,402.95
3,442.79
4,450.88
5,127.03
3,264.44
3,040.72
3,273.99
1,927.60
Short Term Borrowings
4,289.41
6,869.67
8,133.96
3,525.50
8,302.61
6,261.64
4,668.63
3,804.92
1,547.58
47.15
Short Term Provisions
1,170.13
1,083.16
662.37
290.59
581.09
1,103.75
330.14
354.63
211.49
124.65
Total Liabilities
36,103.34
39,413.84
34,298.62
30,287.38
38,094.42
37,141.76
37,000.79
43,187.20
41,217.13
39,618.49
Net Block
20,387.96
21,376.02
19,588.65
20,423.62
19,994.58
20,208.91
20,618.42
21,747.10
21,640.56
5,994.79
Gross Block
28,698.89
28,534.89
25,674.46
25,427.14
23,953.79
23,157.01
22,615.62
22,760.18
28,631.19
12,249.64
Accumulated Depreciation
8,310.93
7,158.88
6,085.81
5,003.53
3,959.22
2,948.10
1,997.20
1,013.08
6,990.63
6,254.84
Non Current Assets
23,320.46
23,388.89
23,937.03
24,215.79
28,049.27
27,446.78
26,965.16
23,045.49
23,809.39
15,089.89
Capital Work in Progress
474.81
169.77
2,343.06
1,745.95
995.27
682.14
219.91
198.13
1,388.69
8,551.95
Non Current Investment
45.96
28.52
33.29
37.09
36.55
38.42
41.85
37.58
0.48
0.00
Long Term Loans & Adv.
2,345.76
1,751.78
1,923.67
1,967.37
6,553.67
6,151.99
5,703.44
796.13
776.17
539.82
Other Non Current Assets
58.17
55.02
48.35
41.77
469.19
365.33
381.54
266.55
3.49
3.33
Current Assets
12,782.88
16,024.95
10,361.60
6,071.59
10,045.15
9,694.98
10,035.62
20,141.71
17,407.74
24,528.61
Current Investments
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Inventories
6,776.63
10,486.86
7,102.80
4,232.22
6,308.68
5,240.40
4,414.05
3,382.44
3,784.23
8,454.28
Sundry Debtors
4,469.39
4,327.67
2,450.67
1,017.17
2,373.92
2,576.79
2,618.98
2,074.09
2,251.30
4,530.92
Cash & Bank
38.92
43.85
52.08
28.02
489.62
833.00
2,143.83
13,808.85
10,306.65
10,720.29
Other Current Assets
1,497.95
266.54
292.38
38.60
872.93
1,044.78
858.76
876.34
1,065.57
823.12
Short Term Loans & Adv.
1,219.64
900.03
463.67
755.58
809.98
1,020.84
528.56
683.23
903.09
730.57
Net Current Assets
-134.41
-2,536.55
-3,840.81
-4,463.83
-7,982.66
-7,589.98
-4,272.09
-8,345.83
-6,036.99
1,372.52
Total Assets
36,103.34
39,413.84
34,298.63
30,287.38
38,094.42
37,141.76
37,000.78
43,187.20
41,217.13
39,618.50

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Cash From Operating Activity
6,364.38
4,496.29
-2,818.20
288.77
1,640.36
3,971.86
-1,108.29
1,428.51
-730.62
8,596.73
PBT
4,255.90
2,711.31
-918.87
-5,403.61
651.36
2,871.30
3,293.21
505.76
-2,295.05
417.68
Adjustment
2,564.41
2,238.11
1,515.62
2,856.34
2,019.54
1,854.52
3,172.49
2,340.03
709.53
279.38
Changes in Working Capital
309.87
-190.10
-3,425.74
2,922.25
-927.11
-65.02
-6,583.46
-1,014.75
946.39
8,030.10
Cash after chg. in Working capital
7,130.18
4,759.32
-2,829.00
374.98
1,743.79
4,660.80
-117.76
1,831.05
-639.13
8,727.16
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-765.80
-263.04
10.79
-86.21
-103.43
-688.93
-990.52
-402.54
-90.94
-140.88
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
-0.55
10.45
Cash From Investing Activity
-673.23
-594.75
-2,101.37
-1,448.65
-1,080.11
-981.35
-265.42
303.31
-406.19
-918.91
Net Fixed Assets
-469.04
-687.14
-8,545.91
-1,735.84
-993.15
-973.73
10.98
6,539.22
-1,516.56
Net Investments
-0.59
7.80
2,162.42
-675.28
-153.00
-7.80
0.03
0.00
-1,334.67
Others
-203.60
84.59
4,282.12
962.47
66.04
0.18
-276.43
-6,235.91
2,445.04
Cash from Financing Activity
-5,689.86
-3,921.84
4,943.60
1,157.01
-995.95
-2,796.30
264.54
-1,743.61
-2,672.37
1,419.37
Net Cash Inflow / Outflow
1.28
-20.30
24.02
-2.87
-435.70
194.22
-1,109.16
-11.80
-3,809.18
9,097.19
Opening Cash & Equivalents
5.52
25.82
1.80
4.67
440.37
246.15
1,355.32
1,367.12
10,703.41
1,606.22
Closing Cash & Equivalent
6.80
5.52
25.82
1.80
4.67
440.37
246.15
1,355.32
7,206.38
10,703.41

Financial Ratios

Consolidated /

Standalone
Description
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Book Value (Rs.)
56.28
41.13
24.24
36.29
56.75
58.39
54.22
34.43
29.85
40.45
ROA
7.03%
8.03%
-2.37%
-11.83%
0.93%
4.78%
8.20%
1.19%
-4.58%
1.53%
ROE
31.11%
51.64%
-14.42%
-49.60%
3.48%
17.97%
42.33%
8.94%
-30.08%
8.55%
ROCE
20.25%
13.92%
-0.29%
-16.48%
6.75%
15.11%
26.51%
6.78%
-10.02%
4.37%
Fixed Asset Turnover
4.36
3.18
1.99
2.43
3.13
2.78
2.64
1.98
3.05
6.12
Receivable days
12.87
14.37
12.46
10.32
12.26
14.89
14.28
15.49
19.85
22.06
Inventory Days
25.26
37.29
40.72
32.07
28.60
27.67
23.72
25.66
35.82
41.16
Payable days
28.81
39.29
45.28
27.64
28.30
43.38
126.36
198.44
125.85
107.57
Cash Conversion Cycle
9.32
12.37
7.90
14.75
12.56
-0.83
-88.36
-157.28
-70.18
-44.34
Total Debt/Equity
1.69
2.92
5.61
2.91
1.57
1.46
1.63
2.39
2.81
1.39
Interest Cover
4.28
3.24
-0.09
-3.32
1.61
4.14
6.21
1.26
-4.12
2.29

Annual Reports:

FY 2023
FY 2022
FY 2021
FY 2020
FY 2019
FY 2018
FY 2017
FY 2016
FY 2015

News Update:


  • MRPL - Quarterly Results
    31st Oct 2023, 18:37 PM

    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.