Stock MRF MRF LIMITED
Add to a list
To use this feature you must be a member
Log inSign up

Financials MRF Limited Bombay S.E.

Equities

MRF

INE883A01011

Tires & Rubber Products

Market Closed - Bombay S.E.
Other stock markets
 06:00:50 2024-04-26 am EDT 		5-day change 1st Jan Change
130,269 INR +0.52% Intraday chart for MRF Limited +0.79% +0.54%
Apr. 17 State Tax Officer, Adjudication (Intelligence) Cuddalore, Tamil Nadu Imposes Penalty on MRF Limited CI
Feb. 09 India's MRF Q3 profit jumps three-fold on uptick in two-wheeler sales RE

Valuation

Fiscal Period: March 2019 2020 2021 2022 2023 2024 2025 2026
Capitalization 1 245,932 246,684 348,874 275,768 356,456 552,357 - -
Enterprise Value (EV) 1 259,992 246,684 348,874 273,669 374,664 572,534 574,334 576,442
P/E ratio 22.4 x 17.7 x 27.9 x 42.6 x 43.7 x 25.2 x 24.4 x 22.4 x
Yield 0.1% 0.17% 0.12% 0.23% 0.21% 0.16% 0.28% 0.3%
Capitalization / Revenue 1.55 x 1.54 x 2.19 x 1.45 x 1.58 x 2.24 x 2.04 x 1.88 x
EV / Revenue 1.64 x 1.54 x 2.19 x 1.44 x 1.66 x 2.32 x 2.12 x 1.96 x
EV / EBITDA 11.6 x 10.6 x 12.1 x 13.6 x 16 x 13.1 x 12.6 x 11.8 x
EV / FCF -44.8 x -37.8 x 9.08 x -11.7 x -43.4 x 61.3 x 33.1 x 31.4 x
FCF Yield -2.23% -2.65% 11% -8.58% -2.31% 1.63% 3.02% 3.19%
Price to Book 2.31 x 2.05 x 2.65 x 2 x 2.46 x 3.33 x 2.95 x 2.63 x
Nbr of stocks (in thousands) 4,241 4,241 4,241 4,241 4,241 4,241 - -
Reference price 2 57,987 58,164 82,259 65,022 84,047 130,238 130,238 130,238
Announcement Date 5/2/19 6/29/20 6/7/21 5/10/22 5/3/23 - - -
1INR in Million2INR
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: March 2019 2020 2021 2022 2023 2024 2025 2026
Net sales 1 158,370 159,911 159,214 189,895 225,782 246,746 270,735 293,634
EBITDA 1 22,455 23,237 28,947 20,127 23,373 43,629 45,487 48,845
EBIT 1 14,392 - 17,578 8,112 10,887 30,634 31,094 32,882
Operating Margin 9.09% - 11.04% 4.27% 4.82% 12.42% 11.49% 11.2%
Earnings before Tax (EBT) 1 16,089 13,993 17,003 8,792 11,192 29,490 30,577 33,373
Net income 1 10,969 13,950 12,491 6,473 8,162 21,934 22,742 24,814
Net margin 6.93% 8.72% 7.85% 3.41% 3.62% 8.89% 8.4% 8.45%
EPS 2 2,586 3,289 2,945 1,526 1,925 5,167 5,335 5,822
Free Cash Flow 1 -5,801 -6,532 38,443 -23,481 -8,638 9,340 17,368 18,374
FCF margin -3.66% -4.09% 24.15% -12.37% -3.83% 3.79% 6.42% 6.26%
FCF Conversion (EBITDA) - - 132.81% - - 21.41% 38.18% 37.62%
FCF Conversion (Net income) - - 307.78% - - 42.58% 76.37% 74.04%
Dividend per Share 2 60.00 100.0 100.0 150.0 175.0 213.8 367.6 390.1
Announcement Date 5/2/19 6/29/20 6/7/21 5/10/22 5/3/23 - - -
1INR in Million2INR
Estimates

Income Statement Evolution (Quarterly data)

Fiscal Period: March 2021 Q3 2021 Q4 2022 Q1 2022 Q2 2022 Q3 2022 Q4 2023 Q1 2023 Q2 2023 Q3 2023 Q4 2024 Q1 2024 Q2 2024 Q3 2024 Q4
Net sales 1 45,668 47,377 41,277 48,316 48,298 52,003 55,989 57,190 55,349 57,254 63,233 64,264 61,390 62,128
EBITDA 1 9,632 7,456 4,872 5,122 4,857 5,275 4,783 4,674 5,486 8,431 11,142 11,338 10,814 10,351
EBIT 1 6,801 4,486 1,865 2,164 1,911 2,173 - 1,590 - 5,146 7,825 8,007 6,265 6,107
Operating Margin 14.89% 9.47% 4.52% 4.48% 3.96% 4.18% - 2.78% - 8.99% 12.38% 12.46% 10.21% 9.83%
Earnings before Tax (EBT) 1 6,797 4,306 2,168 2,485 1,973 2,166 1,519 1,650 2,235 5,788 7,784 7,840 7,448 7,015
Net income 1 5,117 3,173 1,613 1,834 1,458 1,568 1,124 1,240 1,692 4,107 5,814 5,897 5,316 5,013
Net margin 11.21% 6.7% 3.91% 3.8% 3.02% 3.01% 2.01% 2.17% 3.06% 7.17% 9.2% 9.18% 8.66% 8.07%
EPS 1,207 748.0 380.4 432.4 343.9 369.7 264.9 292.3 399.0 968.3 - 1,419 1,175 1,154
Dividend per Share - - - - - - - - - - - - - -
Announcement Date 2/11/21 6/7/21 8/9/21 11/9/21 2/10/22 5/10/22 8/9/22 11/8/22 2/9/23 5/3/23 8/3/23 - - -
1INR in Million
Estimates

Balance Sheet Analysis

Fiscal Period: March 2019 2020 2021 2022 2023 2024 2025 2026
Net Debt 1 14,061 - - - 18,208 20,178 21,978 24,086
Net Cash position 1 - - - 2,099 - - - -
Leverage (Debt/EBITDA) 0.6262 x - - - 0.779 x 0.4625 x 0.4832 x 0.4931 x
Free Cash Flow 1 -5,801 -6,533 38,443 -23,481 -8,638 9,340 17,368 18,374
ROE (net income / shareholders' equity) 10.8% 12.3% 9.92% 4.8% 5.77% 14% 12.8% 12.1%
ROA (Net income/ Total Assets) - - - - - - - -
Assets 1 - - - - - - - -
Book Value Per Share 2 25,119 28,305 31,082 32,494 34,219 39,113 44,103 49,509
Cash Flow per Share 3,254 - - - - - - -
Capex 1 19,603 27,323 8,430 16,908 32,804 20,763 20,250 21,750
Capex / Sales 12.38% 17.09% 5.29% 8.9% 14.53% 8.41% 7.48% 7.41%
Announcement Date 5/2/19 6/29/20 6/7/21 5/10/22 5/3/23 - - -
1INR in Million2INR
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Year-on-year evolution of the Yield

Change in Enterprise Value/EBITDA

Ratings for MRF Limited

Trading Rating
Investor Rating
ESG Refinitiv
C
More Ratings

EPS Revisions

Estimates Revisions

Quarterly earnings - Rate of surprise

Company calendar

Sector Tire & Tube Manufacturers

1st Jan change Capi.
PIRELLI & C. S.P.A. Stock Pirelli & C. S.p.A.
+21.41% 6.39B
BALKRISHNA INDUSTRIES LIMITED Stock Balkrishna Industries Limited
-7.58% 5.5B
HANKOOK TIRE & TECHNOLOGY CO., LTD. Stock Hankook Tire & Technology Co., Ltd.
+24.89% 5.03B
CHENG SHIN RUBBER IND. CO., LTD. Stock Cheng Shin Rubber Ind. Co., Ltd.
+2.23% 4.56B
SHANDONG LINGLONG TYRE CO.,LTD. Stock Shandong Linglong Tyre Co.,Ltd.
+17.11% 4.55B
APOLLO TYRES LIMITED Stock Apollo Tyres Limited
+8.45% 3.75B
QINGDAO SENTURY TIRE CO., LTD. Stock Qingdao Sentury Tire Co., Ltd.
+25.05% 3.65B
PT MULTISTRADA ARAH SARANA TBK Stock PT Multistrada Arah Sarana Tbk
+43.04% 3.08B
TRIANGLE TYRE CO.,LTD Stock Triangle Tyre Co.,Ltd
+27.13% 2.02B
Tire & Tube Manufacturers
  1. Stock Market
  2. Equities
  3. MRF Stock
  4. MRF Stock
  5. Financials MRF Limited