|
Market Closed -
NSE India S.E.
05:51:03 2026-11-08 EST
|
5-day change | 1st Jan Change | ||
| 126,700.00 INR | +1.12% |
|
+8.50% | -17.11% |
| 09-02 | Indian shares join global slide as Mideast woes mount | RE |
| 08-11 | MRF Limited Reports Earnings Results for the First Quarter Ended June 30, 2026 | CI |
Company Valuation: MRF Limited
Data adjusted to current consolidation scope
| Fiscal Period: March | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 | 2029 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 275,768 | 356,456 | 565,715 | 477,882 | 544,966 | 537,353 | - | - |
| Change | - | 29.26% | 58.71% | -15.53% | 14.04% | -1.4% | - | - |
| Enterprise Value (EV) 1 | 273,669 | 374,664 | 587,082 | 499,915 | 559,253 | 549,038 | 528,583 | 514,696 |
| Change | - | 36.9% | 56.7% | -14.85% | 11.87% | -1.83% | -3.73% | -2.63% |
| P/E | 42.6x | 43.7x | 27.7x | 26.2x | 23.1x | 25.3x | 19x | 16x |
| PBR | 2x | 2.46x | 3.44x | 2.63x | 2.66x | 2.38x | 2.11x | 1.86x |
| PEG | - | 1.7x | 0x | -2.4x | 0.8x | -2.59x | 0.6x | 0.9x |
| Capitalization / Revenue | 1.45x | 1.58x | 2.29x | 1.73x | 1.78x | 1.56x | 1.43x | 1.35x |
| EV / Revenue | 1.44x | 1.66x | 2.38x | 1.81x | 1.82x | 1.6x | 1.41x | 1.3x |
| EV / EBITDA | 13.6x | 16x | 14.1x | 12.6x | 11.8x | 12.3x | 9.55x | 8.34x |
| EV / EBIT | 33.7x | 34.4x | 21.4x | 21.7x | 18.6x | 20.6x | 14.9x | 12.5x |
| EV / FCF | -11.7x | -43.4x | 53.4x | 37.3x | 17.4x | 29.3x | 23.7x | 19.8x |
| FCF Yield | -8.58% | -2.31% | 1.87% | 2.68% | 5.74% | 3.42% | 4.22% | 5.06% |
| Dividend per Share 2 | 150 | 175 | 200 | 235 | 229 | 231 | 248.3 | 284.7 |
| Rate of return | 0.23% | 0.21% | 0.15% | 0.21% | 0.18% | 0.18% | 0.2% | 0.22% |
| EPS 2 | 1,526 | 1,925 | 4,812 | 4,297 | 5,554 | 5,011 | 6,683 | 7,899 |
| Distribution rate | 9.83% | 9.09% | 4.16% | 5.47% | 4.12% | 4.61% | 3.71% | 3.6% |
| Net sales 1 | 189,895 | 225,782 | 246,737 | 276,652 | 306,521 | 344,035 | 375,718 | 397,125 |
| EBITDA 1 | 20,127 | 23,373 | 41,678 | 39,550 | 47,517 | 44,532 | 55,344 | 61,745 |
| EBIT 1 | 8,112 | 10,887 | 27,428 | 23,076 | 30,044 | 26,668 | 35,498 | 41,163 |
| Net income 1 | 6,473 | 8,162 | 20,410 | 18,226 | 23,554 | 21,159 | 28,814 | 33,492 |
| Net Debt 1 | -2,099 | 18,208 | 21,368 | 22,032 | 14,287 | 11,685 | -8,770 | -22,657 |
| Reference price 2 | 65,022.10 | 84,047.20 | 133,387.35 | 112,677.75 | 128,495.00 | 126,700.00 | 126,700.00 | 126,700.00 |
| Nbr of stocks (in thousands) | 4,241 | 4,241 | 4,241 | 4,241 | 4,241 | 4,241 | - | - |
| Announcement Date | 5/10/22 | 5/3/23 | 5/3/24 | 5/7/25 | 5/7/26 | - | - | - |
1INR in Million2INR
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 25x | 1.58x | 12.2x | 0.18% | 5.65B | |
| 14.07x | 0.98x | 5.54x | 4% | 25.08B | |
| 14.71x | 1.24x | 5.44x | 4% | 8.23B | |
| 8.42x | 1.1x | 5.3x | 3.44% | 6.75B | |
| 10.21x | 0.96x | 6.01x | 2.4% | 5.91B | |
| 5.67x | 0.5x | 3.01x | 4.37% | 5.54B | |
| 9x | - | - | 2.88% | 5.18B | |
| 30.29x | 3.48x | 17.89x | 0.71% | 4.95B | |
| 14.13x | - | - | 3.41% | 4.58B | |
| 9.47x | 0.63x | 5.03x | 4.34% | 3.39B | |
| Average | 14.10x | 1.31x | 7.55x | 2.97% | 7.53B | |
| Weighted average by Cap. | 14.05x | 1.21x | 6.81x | 3.25% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Stocks
- MRF Stock
- Valuation MRF Limited
Select your edition
All financial news and data tailored to specific country editions
