Mangalore Refinery and Petrochemicals

BSE : 500109 | NSE : MRPL

Industry : Refineries | ISIN : INE103A01014 | FreeFloat : 15.00% | FnO : No | LotSize : N/A


Intellectual Capital (IC)-18,081.19
Net Worth (NW)8,309.05
Intrinsic Worth (IW)-9,772.14
Market Cap (MC)7,877.93
Economic Value Added-615.36
Discount Rate%
Liquidity Premium%
Knowledge Basis (IC/IW)-185.03%
IC Gross Margin (EBITDA/IC)-7.83%
IC Net Margin (NPT/IC)2.40%
Knowledge Turnover (Sales/IC)-3.54
Market to Intrinsic Value (MC/IW)-0.81

As OfIntrinsic ValueMarket Price
31 Dec 2019Rs. -55.76Rs. 44.95
26 May 2020 - Rs. 26.90
Fundamental - medium termTechnical - near termCombined outlook
EVA > 0 : NoSell10 DMA : Rs. 27.63AccumulateSell on Rallies
KB > 50% : No50 DMA : Rs. 29.17
0 < M2IV < 1 : NoVol-Price trend : Rising

Question 3 - Is this stock undervalued?


Question 2 - Does this business have significant knowledge assets?


Question 1 - Is this business generating enough profits to cover its cost of capital?

* EVA is a registered trademark of Stern Stewart and Co.

Quarterly Results (Rs. Cr)
Quarter
Type*
Sales
Income
EBITDA
EBIT
PBT
PAT
NPT
Mar-17
S
18108.60
18146.07
3188.78
3018.48
2896.62
1942.42
1937.16
Jun-17
S
14494.61
14515.05
603.13
439.40
331.98
234.01
232.75
Sep-17
S
12416.16
12498.97
935.13
765.07
659.75
477.95
476.69
Dec-17
S
17419.77
17439.96
1768.72
1596.76
1480.88
969.88
968.63
Mar-18
S
18753.10
18830.15
1121.42
959.73
847.89
542.08
549.17
Jun-18
S
16582.69
16638.46
842.68
672.28
561.73
361.96
362.79
Sep-18
S
17732.90
17771.03
207.53
25.16
-92.13
-81.16
-80.33
Dec-18
S
20249.62
20286.39
-78.22
-257.29
-357.18
-267.72
-266.89
Mar-19
C
15668.18
15776.39
1253.26
956.27
741.36
499.60
354.69
Jun-19
C
11175.60
11222.80
-335.11
-600.88
-845.45
-547.85
-548.96
Sep-19
C
15028.95
15063.84
-611.58
-888.72
-1275.45
-1011.27
-1012.42
Dec-19
C
16417.66
16476.10
276.83
6.07
-303.15
-229.96
-231.07
* C - Consolidated, S - Standalone