Mangalore Refinery And Petrochemicals Ltd

M R P L Summary Chart Analysis Peers Quarters Profit & Loss Balance Sheet Cash Flow Ratios Investors Documents

Mangalore Refinery And Petrochemicals Ltd

₹ 190 -8.00%
09 Mar - close price
mrpl.co.in BSE: 500109 NSE: MRPL
About

Mangalore Refinery & Petrochemicals Limited (MRPL) was set up as a joint venture (JV) between the AV Birla Group and Hindustan Petroleum Corporation Limited (HPCL). It is now a subsidiary of Oil & Natural Gas Corporation(ONGC). The company is mainly engaged in the business of refining crude oil, petrochemical business, trading of aviation fuels and distribution of petroleum products through retail outlets and transport terminals. [1][2]

Key Points

Business Segments
1.Retail: The company entered the Retail fuel service stations business under the brand ‘HiQ’. As of FY24, it has a network of 101 retail outlets across Karnataka and Kerala. [1] [2]

In FY24, the total retail sales volume in the domestic market was 2.6 MMT with a sales value of Rs. ~15,400 Cr vs 1.9 MMT with a sales value of Rs. ~11,000 Cr in FY22. [2] [3]

Website BSE NSE
  • Market Cap ₹ 33,337 Cr.
  • Current Price ₹ 190
  • High / Low ₹ 215 / 108
  • Stock P/E 15.3
  • Book Value ₹ 75.8
  • Dividend Yield 2.10 %
  • ROCE 4.36 %
  • ROE 0.40 %
  • Face Value ₹ 10.0
Edit ratios

Pros

Cons

* The pros and cons are machine generated. Pros / cons are based on a checklist to highlight important points. Please exercise caution and do your own analysis.

Peer comparison

Energy Oil, Gas & Consumable Fuels Petroleum Products Refineries & Marketing

Part of BSE 500 BSE PSU Nifty 500 Nifty Smallcap 100 BSE Allcap

Edit Columns
Loading peers table ...

Quarterly Results

Standalone Figures in Rs. Crores / View Consolidated

Dec 2022 Mar 2023 Jun 2023 Sep 2023 Dec 2023 Mar 2024 Jun 2024 Sep 2024 Dec 2024 Mar 2025 Jun 2025 Sep 2025 Dec 2025
26,557 25,365 21,173 19,353 24,667 25,329 23,247 24,968 21,871 24,596 17,356 22,649 24,712
26,270 21,875 19,105 17,215 23,508 22,990 22,641 25,442 20,840 23,466 17,177 21,160 21,927
Operating Profit 287 3,490 2,068 2,138 1,159 2,339 606 -474 1,031 1,130 180 1,489 2,785
OPM % 1% 14% 10% 11% 5% 9% 3% -2% 5% 5% 1% 7% 11%
60 86 52 74 40 22 45 60 33 38 38 76 39
Interest 338 330 267 311 274 262 214 285 264 245 257 219 219
Depreciation 298 296 294 296 334 333 335 342 332 338 363 371 391
Profit before tax -288 2,950 1,559 1,606 591 1,766 101 -1,041 469 584 -403 975 2,214
Tax % -35% 35% 35% 34% 35% 36% 35% -34% 35% 38% -32% 34% 35%
-188 1,908 1,013 1,059 387 1,137 66 -682 304 363 -272 639 1,445
EPS in Rs -1.07 10.89 5.78 6.04 2.21 6.49 0.37 -3.89 1.74 2.07 -1.55 3.64 8.25
Raw PDF

Profit & Loss

Standalone Figures in Rs. Crores / View Consolidated

Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025 TTM
71,815 57,463 39,647 43,208 48,451 62,062 51,002 31,959 69,758 109,026 90,407 94,682 89,312
70,808 59,551 37,859 38,493 44,139 60,382 53,524 31,251 64,814 102,498 82,550 92,375 83,730
Operating Profit 1,007 -2,088 1,789 4,714 4,311 1,681 -2,522 708 4,944 6,528 7,857 2,306 5,583
OPM % 1% -4% 5% 11% 9% 3% -5% 2% 7% 6% 9% 2% 6%
430 838 674 2,015 154 131 97 93 64 196 41 170 191
Interest 321 407 594 520 443 475 749 558 1,212 1,298 1,119 1,016 941
Depreciation 706 499 710 678 671 757 783 1,158 1,088 1,187 1,257 1,347 1,463
Profit before tax 410 -2,156 1,158 5,531 3,351 581 -3,958 -915 2,708 4,239 5,521 113 3,370
Tax % -47% -21% 1% 34% 34% 43% -31% -17% -9% 38% 35% 55%
601 -1,712 1,147 3,644 2,224 332 -2,740 -761 2,955 2,638 3,596 51 2,175
EPS in Rs 3.43 -9.77 6.54 20.79 12.69 1.89 -15.64 -4.34 16.86 15.05 20.52 0.29 12.41
Dividend Payout % 0% 0% 0% 29% 24% 53% 0% 0% 0% 0% 15% 0%
Compounded Sales Growth
10 Years: 5%
5 Years: 13%
3 Years: 11%
TTM: -6%
Compounded Profit Growth
10 Years: 7%
5 Years: 15%
3 Years: -74%
TTM: 162%
Stock Price CAGR
10 Years: 13%
5 Years: 35%
3 Years: 48%
1 Year: 67%
Return on Equity
10 Years: 14%
5 Years: 19%
3 Years: 19%
Last Year: 0%

Balance Sheet

Standalone Figures in Rs. Crores / View Consolidated

Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025 Sep 2025
Equity Capital 1,753 1,753 1,753 1,753 1,753 1,753 1,753 1,753 1,753 1,753 1,753 1,753 1,753
Reserves 5,316 3,552 4,679 8,318 9,280 8,974 6,014 2,485 5,444 8,082 11,499 11,181 11,539
9,793 9,032 8,075 8,541 7,950 9,131 11,896 24,062 21,310 16,939 12,687 13,143 10,824
22,665 20,007 22,787 7,802 7,238 7,333 6,145 6,425 11,561 8,410 9,467 8,329 11,419
Total Liabilities 39,527 34,345 37,293 26,414 26,221 27,191 25,808 34,725 40,068 35,184 35,406 34,406 35,535
5,991 14,109 14,881 14,161 14,038 13,996 14,239 19,596 21,384 20,396 20,410 20,095 20,190
CWIP 8,552 1,378 188 220 668 982 1,730 2,343 170 475 744 729 634
Investments 15 1,350 1,350 1,350 1,350 1,503 2,178 16 16 16 17 19 20
24,969 17,508 20,874 10,684 10,166 10,710 7,661 12,770 18,499 14,297 14,234 13,562 14,691
Total Assets 39,527 34,345 37,293 26,414 26,221 27,191 25,808 34,725 40,068 35,184 35,406 34,406 35,535

Cash Flows

Standalone Figures in Rs. Crores / View Consolidated

Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025
8,602 -576 1,376 -852 3,507 569 183 -2,818 4,496 6,364 7,051 1,878
-921 -1,408 359 -337 -966 -952 -1,563 -2,101 -595 -673 -1,524 -940
1,387 -1,503 -1,748 67 -2,334 -55 1,379 4,944 -3,922 -5,690 -5,524 -938
Net Cash Flow 9,068 -3,487 -13 -1,121 207 -438 -1 24 -20 1 3 0

Ratios

Standalone Figures in Rs. Crores / View Consolidated

Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025
Debtor Days 23 15 22 22 20 14 7 28 23 15 16 14
Inventory Days 44 22 33 40 41 36 28 90 62 25 38 32
Days Payable 109 116 221 59 40 29 23 50 55 23 33 24
Cash Conversion Cycle -43 -79 -166 3 20 21 12 67 29 17 21 21
Working Capital Days -47 -92 -164 -31 -36 -18 -21 -44 -13 -1 1 -1
ROCE % 4% -11% 13% 27% 20% 6% -16% -1% 14% 20% 26% 4%

Insights

In beta
Mar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025
Crude Throughput
MMT

Log in to view insights

Please log in to see hidden values.

Login
Gross Refining Margin (GRM)
$/bbl
Specific Energy Consumption (MBN)
MBN
Operational Retail Outlets
Count
Fuel and Loss
%
Capacity Utilization
%
Distillate Yield
%

Shareholding Pattern

Numbers in percentages

Mar 2023Jun 2023Sep 2023Dec 2023Mar 2024Jun 2024Sep 2024Dec 2024Mar 2025Jun 2025Sep 2025Dec 2025
88.58% 88.58% 88.58% 88.58% 88.58% 88.58% 88.58% 88.58% 88.58% 88.58% 88.58% 88.58%
1.07% 1.08% 1.54% 2.55% 2.68% 2.26% 1.69% 1.36% 1.31% 1.30% 1.22% 2.05%
0.28% 0.70% 1.10% 1.57% 1.50% 1.50% 1.48% 1.66% 1.32% 1.38% 1.45% 1.05%
0.00% 0.00% 0.01% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
10.06% 9.62% 8.76% 7.30% 7.23% 7.64% 8.23% 8.38% 8.80% 8.75% 8.76% 8.32%
No. of Shareholders 4,02,0513,93,1793,85,9453,69,7614,40,5694,67,8755,14,2675,14,7305,35,2365,21,0035,11,4284,74,143

* The classifications might have changed from Sep'2022 onwards. The new XBRL format added more details from Sep'22 onwards.

Classifications such as banks and foreign portfolio investors were not available earlier. The sudden changes in FII or DII can be because of these changes.

Click on the line-items to see the names of individual entities.

Documents

Announcements

Annual reports

Credit ratings

Concalls