Valuation Mangalore Refinery and Petrochemicals Limited

Equities

Delayed Bombay S.E. Other stock markets 02:35:22 2026-01-14 am EST			5-day change	1st Jan Change
151.40 ^INR	+4.23%		+3.20%	-0.53%

Dec. 17	India's Russian oil imports show resilience despite sanctions, sources say	RE
Dec. 04	India's IOC, BPCL buy Jan-load sanctions-compliant Russian oil, sources say	RE

Data adjusted to current consolidation scope

Fiscal Period: March	2021	2022	2023	2024	2025	2026	2027	2028
Capitalization ¹	68,001	72,733	92,152	383,293	236,163	254,565	-	-
Change	-	6.96%	26.7%	315.94%	-38.39%	7.79%	-	-
Enterprise Value (EV)	68,001	72,733	92,152	383,293	236,163	254,565	254,565	254,565
Change	-	6.96%	26.7%	315.94%	-38.39%	7.79%	0%	0%
P/E ratio	-28.3x	2.46x	3.49x	10.7x	465x	12.6x	13x	13x
PBR	0.9x	-	0.93x	-	-	1.84x	1.65x	1.49x
PEG	-	-0x	-0.3x	0.3x	-4.7x	0x	-4.98x	-
Capitalization / Revenue	0.21x	0.1x	0.08x	0.42x	0.25x	0.31x	0.3x	0.27x
EV / Revenue	0x	0x	0x	0x	0x	0.31x	0.3x	0.27x
EV / EBITDA	0x	0x	0x	0x	0x	4.65x	4.7x	4.49x
EV / EBIT	-	-	0x	-	-	9.98x	7.05x	6.7x
EV / FCF	-0x	0x	0x	0x	0x	7.96x	7.77x	6.36x
FCF Yield	-60.6%	56.1%	61.4%	14.3%	3.76%	12.6%	12.9%	15.7%
Dividend per Share ²	-	-	-	3	-	1.7	2.2	2.3
Rate of return	-	-	-	1.37%	-	1.17%	1.51%	1.58%
EPS ²	-1.37	16.86	15.05	20.52	0.29	11.5	11.2	11.2
Distribution rate	-	-	-	14.6%	-	14.8%	19.6%	20.5%
Net sales ¹	321,824	697,271	1,088,561	904,067	946,816	813,500	837,700	949,100
EBITDA ¹	23,923	49,306	64,966	75,819	22,928	54,700	54,200	56,700
EBIT ¹	-	-	53,099	-	-	25,500	36,100	38,000
Net income ¹	-2,405	29,553	26,384	36,959	505.8	20,200	19,600	19,700
Net Debt	-	-	-	-	-	-	-	-
Reference price ²	38.80	41.50	52.58	218.70	134.75	145.25	145.25	145.25
Nbr of stocks (in thousands)	1,752,599	1,752,599	1,752,599	1,752,599	1,752,599	1,752,599	-	-
Announcement Date	5/17/21	5/12/22	4/28/23	5/3/24	4/26/25	-	-	-

¹INR in Million²INR

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
MANGALORE REFINERY AND PETROCHEMICALS LIMITED	12.63x	-	-	1.17%	2.82B
ORLEN SPÓLKA AKCYJNA	8.07x	0.51x	3.67x	6.25%	31.42B
IDEMITSU KOSAN CO.,LTD.	19.87x	0.36x	12.02x	2.92%	9.55B
HF SINCLAIR CORPORATION	11.6x	0.39x	4.94x	4.08%	9.1B
TÜRKIYE PETROL RAFINERILERI	11.56x	0.43x	5.28x	8.69%	9.3B
ICAHN ENTERPRISES L.P.	-22.37x	-	-	-	4.7B
MOTOR OIL HELLAS CORINTH REFINERIES S.A.	4.62x	0.41x	3.75x	6.03%	3.69B
SINOPEC SHANGHAI PETROCHEMICAL COMPANY LIMITED	-33.67x	0.24x	15.85x	1.58%	3.65B
HELLENIQ ENERGY HOLDINGS S.A.	7.86x	0.43x	4.27x	5.64%	3.1B
CVR ENERGY, INC.	37.76x	0.48x	7.98x	-.--%	2.29B
Average	5.79x	0.41x	7.22x	4.04%	7.96B
Weighted average by Cap.	7.43x	0.44x	5.93x	5.22%