Mangalore Refinery and Petrochemicals

BSE : 500109 | NSE : MRPL
Industry : Refineries | ISIN : INE103A01014 | FreeFloat : 15.00% | FnO : No | LotSize : N/A
Intellectual Capital (IC)53,331.82
Net Worth (NW)9,925.61
Intrinsic Worth (IW)63,257.43
Market Cap (MC)15,878.54
Economic Value Added2,211.36
Discount Rate%
Liquidity Premium%
Knowledge Basis (IC/IW)84.31%
IC Gross Margin (EBITDA/IC)10.99%
IC Net Margin (NPT/IC)5.71%
Knowledge Turnover (Sales/IC)1.63
Market to Intrinsic Value (MC/IW)0.25
As OfIntrinsic ValueMarket Price
30 Jun 2022Rs. 360.94Rs. 90.60
5 Aug 2022 ---- Rs. 71.90
-0.55     -0.76%
Fundamental - medium termTechnical - near termCombined outlook
EVA > 0 : YesBuy10 DMA : Rs. 73.03SellAvoid
KB > 50% : Yes50 DMA : Rs. 83.04
0 < M2IV < 1 : YesVol-Price trend : Falling

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
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
Mar-20
C
17283.05
17300.28
-2401.60
-2673.72
-2974.35
-2250.05
-2255.55
Jun-20
C
6318.61
6340.62
-573.18
-849.41
-1060.01
-755.65
-757.80
Sep-20
C
9670.90
9687.00
348.93
62.07
90.28
9.41
9.41
Dec-20
C
14078.17
14111.39
83.56
-218.26
-326.95
-252.91
-252.89
Mar-21
C
20827.55
20853.09
932.17
639.04
429.30
268.65
268.68
Jun-21
C
15095.52
15109.88
299.71
10.87
-298.72
-229.17
-229.17
Sep-21
C
17716.58
17735.46
5.87
-283.06
-550.69
-410.15
-410.15
Dec-21
C
25033.13
25076.50
1762.91
1473.40
1237.45
589.09
589.09
Mar-22
C
28227.78
28250.51
2967.75
2747.26
2353.22
3008.43
3008.43
Jun-22
C
35915.46
35952.19
4759.44
4463.86
4161.70
2716.26
2716.26
* C - Consolidated, S - Standalone