Nifty
Sensex
:
:
10009.35
33838.93
-52.20 (-0.52%)
-270.61 (-0.79%)

Refineries

Rating :
42/99  (View)

BSE: 500109 | NSE: MRPL

30.70
-0.45 (-1.44%)
04-Jun-2020 | 3:09PM
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  •  31.30
  •  32.10
  •  30.55
  •  31.15
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  613424
  •  188.32
  •  63.55
  •  20.75

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 5,450.58
  • N/A
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 20,578.65
  • 3.22%
  • 0.67

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 88.58%
  • 0.15%
  • 4.79%
  • FII
  • DII
  • Others
  • 0.69%
  • 2.97%
  • 2.82%

Chart

Price | P:E | P:BV | EV:EBITDA

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 6.87
  • 1.96
  • 13.05

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 0.92
  • -
  • -13.49

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -11.39
  • -
  • -53.90

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 6.30
  • 6.59
  • 6.51

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 1.37
  • 1.84
  • 1.45

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 5.21
  • 6.97
  • 9.26

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Dec 19
Dec 18
Var%
Sep 19
Sep 18
Var%
Jun 19
Jun 18
Var%
Mar 19
Mar 18
Var%
Net Sales
16,418
20,433
-20%
15,029
17,950
-16%
11,176
16,846
-34%
18,266
0
0
Expenses
16,199
20,092
-19%
15,675
17,804
-12%
11,670
16,172
-28%
17,012
0
0
EBITDA
219
341
-36%
-646
145
-
-494
674
-
1,253
0
0
EBIDTM
1%
2%
-4%
1%
-4%
4%
7%
0%
Other Income
57
62
-7%
35
116
-70%
158
73
117%
108
0
0
Interest
309
226
37%
387
262
48%
245
251
-2%
320
0
0
Depreciation
271
252
7%
277
255
8%
266
243
10%
297
0
0
PBT
-304
-86
-
-1,275
-230
-
-847
227
-
741
0
0
Tax
-73
-7
-
-264
-40
-
-298
105
-
242
0
0
PAT
-230
-80
-
-1,011
-191
-
-549
121
-
500
0
0
PATM
-1%
0%
-7%
-1%
-5%
1%
3%
0%
EPS
-1.31
-0.45
-
-5.77
-1.09
-
-3.14
0.69
-
2.85
0.00
0

Annual Results

Standalone Figures in Rs. Crores /

Consolidated
Description
TTM
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Net Sales
-
63,241
49,055
43,767
39,730
57,398
71,552
Net Sales Growth
-
29%
12%
10%
-31%
-20%
 
Cost Of Goods Sold
-
58,724
42,413
36,869
35,017
57,916
69,925
Gross Profit
-
4,517
6,642
6,897
4,714
-517
1,627
GP Margin
-
7%
14%
16%
12%
-1%
2%
Total Expenditure
-
60,825
44,551
38,781
38,022
59,566
70,541
Power & Fuel Cost
-
148
468
471
626
94
32
% Of Sales
-
0%
1%
1%
2%
0%
0%
Employee Cost
-
481
459
390
323
246
218
% Of Sales
-
1%
1%
1%
1%
0%
0%
Manufacturing Exp.
-
703
664
467
379
277
125
% Of Sales
-
1%
1%
1%
1%
0%
0%
General & Admin Exp.
-
144
242
295
276
228
104
% Of Sales
-
0%
0%
1%
1%
0%
0%
Selling & Distn. Exp.
-
0
0
0
0
0
0
% Of Sales
-
0%
0%
0%
0%
0%
0%
Miscellaneous Exp.
-
624
304
288
1,402
807
138
% Of Sales
-
1%
1%
1%
4%
1%
0%
EBITDA
-
2,416
4,504
4,986
1,708
-2,168
1,011
EBITDA Margin
-
4%
9%
11%
4%
-4%
1%
Other Income
-
359
274
419
856
809
324
Interest
-
1,062
915
969
1,083
448
323
Depreciation
-
1,048
966
984
1,013
522
707
PBT
-
666
2,897
3,452
468
-2,328
306
Tax
-
300
1,098
1,761
-219
-442
-188
Tax Rate
-
46%
38%
35%
-77%
19%
-45%
PAT
-
340
1,993
3,468
822
-1,803
606
PAT before Minority Interest
-
351
1,773
3,289
504
-1,853
606
Minority Interest
-
-11
219
179
318
50
0
PAT Margin
-
1%
4%
8%
2%
-3%
1%
PAT Growth
-
-83%
-43%
322%
146%
-398%
 
EPS
-
1.94
11.37
19.79
4.69
-10.29
3.46

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Shareholder's Funds
9,946
10,233
9,502
6,034
5,231
7,090
Share Capital
1,753
1,753
1,753
1,753
1,753
1,753
Total Reserves
8,193
8,481
7,750
4,281
3,478
5,337
Non-Current Liabilities
9,821
9,469
12,818
8,113
11,881
9,373
Secured Loans
3,415
2,996
6,643
6,266
7,607
3,895
Unsecured Loans
521
1,483
1,948
2,686
4,142
4,959
Long Term Provisions
5,287
4,541
4,538
44
37
47
Current Liabilities
18,028
17,285
14,308
28,488
23,445
23,156
Trade Payables
4,693
4,793
6,044
21,287
18,412
21,057
Other Current Liabilities
4,451
5,127
3,264
3,041
3,274
1,928
Short Term Borrowings
8,303
6,262
4,669
3,805
1,548
47
Short Term Provisions
581
1,104
330
355
211
125
Total Liabilities
38,094
37,142
37,001
43,187
41,217
39,618
Net Block
19,995
20,209
20,618
21,747
21,641
5,995
Gross Block
23,954
23,157
22,616
22,760
28,631
12,250
Accumulated Depreciation
3,959
2,948
1,997
1,013
6,991
6,255
Non Current Assets
28,049
27,447
26,965
23,045
23,809
15,090
Capital Work in Progress
995
682
220
198
1,389
8,552
Non Current Investment
37
38
42
38
0
0
Long Term Loans & Adv.
6,554
6,152
5,703
796
776
540
Other Non Current Assets
469
365
382
267
3
3
Current Assets
10,045
9,695
10,036
20,142
17,408
24,529
Current Investments
0
0
0
0
0
0
Inventories
6,309
5,240
4,414
3,382
3,784
8,454
Sundry Debtors
2,374
2,577
2,619
2,074
2,251
4,531
Cash & Bank
490
833
2,144
13,809
10,307
10,720
Other Current Assets
873
24
330
193
1,066
823
Short Term Loans & Adv.
810
1,021
529
683
903
731
Net Current Assets
-7,983
-7,590
-4,272
-8,346
-6,037
1,373
Total Assets
38,094
37,142
37,001
43,187
41,217
39,618

Cash Flow

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Cash From Operating Activity
1,203
3,972
-1,108
1,429
-731
8,597
PBT
651
2,871
3,293
506
-2,295
418
Adjustment
1,827
1,855
3,172
2,340
710
279
Changes in Working Capital
-1,172
-65
-6,583
-1,015
946
8,030
Cash after chg. in Working capital
1,306
4,661
-118
1,831
-639
8,727
Interest Paid
0
0
0
0
0
0
Tax Paid
-103
-689
-991
-403
-91
-141
Other Direct Exp. Paid
0
0
0
0
0
0
Extra & Other Items
0
0
0
0
-1
10
Cash From Investing Activity
-1,005
-981
-265
303
-406
-919
Net Fixed Assets
-993
-974
11
6,539
-1,517
Net Investments
-153
-8
0
0
-1,335
Others
141
0
-276
-6,236
2,445
Cash from Financing Activity
-634
-2,796
265
-1,744
-2,672
1,419
Net Cash Inflow / Outflow
-436
194
-1,109
-12
-3,809
9,097
Opening Cash & Equivalents
440
246
1,355
1,367
10,703
1,606
Closing Cash & Equivalent
5
440
246
1,355
7,206
10,703

Financial Ratios

Standalone /

Consolidated
Description
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Book Value (Rs.)
57
58
54
34
30
40
ROA
1%
5%
8%
1%
-5%
2%
ROE
3%
18%
42%
9%
-30%
9%
ROCE
7%
15%
27%
7%
-10%
4%
Fixed Asset Turnover
3.12
2.78
2.64
1.98
3.05
6.12
Receivable days
12
15
14
15
20
22
Inventory Days
29
28
24
26
36
41
Payable days
28
43
126
198
126
108
Cash Conversion Cycle
13
-1
-88
-157
-70
-44
Total Debt/Equity
1.57
1.46
1.63
2.39
2.81
1.39
Interest Cover
2
4
6
1
-4
2

Source: www.accordfintech.com. Price feed provided by www.nseindia.com and www.bseindia.com value addition by www.accordfintech.com. Intraday data delayed 15 minutes.

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