Table of Contents

MRF Ltd

Updated on March 14, 2019

Stock/Share Code - MRF

MRF is the largest tyre manufacturer and ranked amongst the Top 20 Global Manufacturers, with 9 state-of-the-art factories across India. It is also Indias largest Original Equipment Manufacturer (OEM) tyre supplier with an expansive tyre range from two-wheelers to fighter aircrafts.

Below is the details of MRF MRF Ltd

Market Cap	₹24,100 Cr.
Current Price	₹57,444.25 as on 19 Mar 19
52 Week High / Low Price	₹81,423 / ₹53,901.45
Face Value	₹10
Stock P/E	20.99
Book Value	₹23,856
Dividend Yield	0.11 %
ROCE	16.86 %
ROE	12.01 %
Sales Growth (3yrs)	3.94 %
Sector	Tyres
Industry	Tyres
Listed on	BSE AND NSE
Company Website	Company Website

Pros:

Cons: The company has delivered a poor growth of 4.54% over past five years. Promoter holding is low: 27.64%

MRF Ltd Price Chart

MRF Ltd Peer Comparison in Tyres

S.No.	Name	CMP Rs.	P/E	Mar Cap Rs.Cr.	Div Yld %	NP Qtr Rs.Cr.	Qtr Profit Var %	Qtr Sales Var %	Sales Qtr Rs.Cr.	ROCE %
1.	MRF		20.99	₹24,099.97 Cr.	0.11	₹279.26 Cr.	-17.99	6.18	4033.76	16.86
2.	Apollo Tyres	₹108.85	13.48	₹12,439.23 Cr.	1.38	₹197.95 Cr.	0.00	16.50	4718.28	9.45
3.	Balkrishna Inds	₹42.7	21.65	₹17,122.11 Cr.	0.90	₹144.7 Cr.	-23.64	8.97	1205.59	21.82
4.	JK Tyre & Indust	₹93.05	5.73	₹1,947.2 Cr.	1.75	₹26.68 Cr.	146.62	28.61	2730.77	6.26
5.	CEAT	₹1,150.6	15.53	₹4,410.07 Cr.	1.05	₹52.77 Cr.	-36.63	8.88	1713.93	14.77
6.	TVS Srichakra	₹2,195.75	14.88	₹1,723.04 Cr.	1.78	₹23.6 Cr.	-23.85	18.19	582.30	21.61
7.	Goodyear India	₹100.6	20.44	₹1,986.45 Cr.	1.51	₹21.69 Cr.	-42.33	16.34	464.08	26.89

Ready to Invest?
Talk to our investment specialist

MRF Ltd Fundamentals

Quarterly Results

Quarterly reports are issued by companies every three months. Most companies have a financial year-end of Mar. 31 and quarters that end on June 30, Sept. 30, Dec. 31 and March 31.

Standalone Figures in Rs. Crores

	Mar 2016	Jun 2016	Sep 2016	Dec 2016	Mar 2017	Jun 2017	Sep 2017	Dec 2017	Mar 2018	Jun 2018	Sep 2018	Dec 2018
Sales	3,386	3,482	3,249	3,176	3,338	3,567	3,591	3,799	3,865	3,856	3,928	4,034
YOY Sales Growth %	2.25%	0.14%	-0.73%	-0.76%	-1.42%	2.43%	10.51%	19.61%	15.78%	8.1%	9.39%	6.18%
Expenses	2,660	2,642	2,593	2,610	2,816	3,292	2,985	3,096	3,179	3,260	3,347	3,482
Material Cost %	55.26%	54.44%	55.23%	57.04%	59.83%	67.5%	59.99%	58.42%	59.17%	60.15%	60.26%	61.32%
Employee Cost %	6.56%	6.46%	7.84%	7.89%	7.57%	7.19%	7.5%	7.29%	7.03%	7.05%	7.33%	7.39%
Operating Profit	726	840	657	566	523	275	606	703	686	595	581	552
OPM %	21%	24%	20%	18%	16%	8%	17%	19%	18%	15%	15%	14%
Other Income	67	74	122	74	65	89	69	45	79	52	77	126
Interest	58	60	63	61	62	63	60	58	65	63	64	63
Depreciation	140	142	151	154	162	167	174	178	187	187	200	205
Profit before tax	595	711	566	425	364	135	441	513	514	397	394	409
Tax %	29%	31%	32%	32%	21%	21%	32%	34%	33%	34%	33%	32%
Net Profit	423	491	385	288	287	107	300	341	345	261	263	279
	Notes	Notes	Notes	Notes	Notes	Notes	Notes	Notes	Notes	Notes	Notes	Notes

Profit & Loss

The profit and loss (P&L) statement is a financial statement that summarizes the revenues, costs and expenses incurred during a specified period, usually a fiscal quarter or year. The P&L statement is synonymous with the income statement. These records provide information about a company's ability or inability to generate profit" by increasing revenue, reducing costs or both. Some refer to the P&L statement as a statement of profit and loss, income statement, statement of operations, statement of financial results or income, earnings statement or expense statement.

Standalone Figures in Rs. Crores

	Sep 2006	Sep 2007	Sep 2008	Sep 2009	Sep 2010	Sep 2011	Sep 2012	Sep 2013	Sep 2014	Mar 2016	Mar 2017	Mar 2018	TTM
Sales	3,725	4,393	5,045	5,664	7,453	9,743	11,870	12,131	13,198	19,887	13,252	14,822	15,683
Sales Growth %	%	17.94%	14.84%	12.27%	31.59%	30.73%	21.83%	2.2%	8.8%	50.68%	-33.36%	11.84%	%
Expenses	3,493	3,959	4,638	4,981	6,623	8,934	10,609	10,365	11,270	15,516	10,652	12,548	13,269
Material Cost %	70.51%	67.64%	68.55%	65.5%	67.3%	72.94%	70.37%	65.12%	63.49%	56.25%	56.59%	61.18%	%
Manufacturing Cost %	8.75%	8.17%	9.83%	8.91%	9.12%	8.21%	8.53%	8.53%	8.97%	8.74%	9.17%	8.97%	%
Employee Cost %	5.27%	5.36%	5.36%	5.48%	4.98%	4.59%	4.33%	4.97%	5.55%	6.33%	7.42%	7.25%	%
Other Cost %	9.27%	8.95%	8.21%	8.06%	7.47%	5.95%	6.15%	6.82%	7.38%	6.7%	7.2%	7.26%	%
Operating Profit	231	434	406	682	829	809	1,261	1,767	1,928	4,371	2,600	2,274	2,414
OPM %	6%	10%	8%	12%	11%	8%	11%	15%	15%	22%	20%	15%	15%
Other Income	63	29	41	34	29	430	32	29	65	321	325	282	333
Interest	49	49	66	69	63	98	159	196	232	352	250	250	255
Depreciation	146	153	170	249	261	248	301	373	423	735	609	705	778
Profit before tax	100	261	211	398	535	894	833	1,227	1,339	3,606	2,066	1,602	1,714
Tax %	20%	34%	32%	36%	34%	31%	31%	35%	33%	31%	30%	32%
Net Profit	80	172	145	253	354	619	572	802	898	2,474	1,451	1,092	1,148
EPS in Rs	185.66	401.75	337.55	592.52	826.56	1,456.82	1,345.83	1,886.93	2,107.78	3,889.78	3,402.03	2,563.96
Dividend Payout %	11%	5%	6%	4%	6%	2%	2%	2%	2%	2%	2%	2%

Compounded Sales Growth

10 Years:: 12.93%
5 Years:: 4.54%
3 Years:: 3.94%
TTM:: 9.71%

Compounded Profit Growth

10 Years:: 20.41%
5 Years:: 13.76%
3 Years:: 6.96%
TTM:: 11.09%

Return on Equity

10 Years:: 21.61%
5 Years:: 22.14%
3 Years:: 21.83%
TTM:: 12.01%

Balance Sheet

A balance sheet is a financial statement that reports a company's assets, liabilities and shareholders' equity at a specific point in time, and provides a basis for computing rates of return and evaluating its capital structure. It is a financial statement that provides a snapshot of what a company owns and owes, as well as the amount invested by shareholders. It is used alongside other important financial statements such as the income statement and statement of cash flows in conducting fundamental analysis or calculating financial ratios.

Standalone Figures in Rs. Crores

	Sep 2006	Sep 2007	Sep 2008	Sep 2009	Sep 2010	Sep 2011	Sep 2012	Sep 2013	Sep 2014	Mar 2016	Mar 2017	Mar 2018	Sep 2018
Share Capital	4	4	4	4	4	4	4	4	4	4	4	4	4
Equity Capital	4.24	4.24	4.24	4.24	4.24	4.24	4.24	4.24	4.24	4.24	4.24	4.24
Reserves	820	982	1,117	1,357	1,686	2,294	2,854	3,641	4,513	7,157	8,540	9,600	10,111
Borrowings	729	835	1,249	672	1,354	1,600	1,708	1,599	1,903	2,067	2,072	1,703	1,334
Other Liabilities	579	714	1,012	734	964	2,451	2,664	3,039	3,402	3,982	4,409	5,091	6,141
Trade Payables	372.02	414.81	629.41	489.07	663.33	581.82	614.53	701.42	1139.62	1528.82	1677.08	1998.96	2542.3
Total Liabilities	2,132	2,535	3,382	2,768	4,009	6,349	7,229	8,283	9,823	13,210	15,025	16,399	17,590
Fixed Assets	650	657	867	934	1,329	1,971	2,914	2,970	3,429	4,594	5,488	6,075	6,593
Gross Block	1889.73	2046.74	2422.56	2734.33	3367.9	3831.82	5062.51	5475.02	6327.76	5248.16	6713.13	7949.04
Accumulated Depreciation	1240.06	1389.99	1556.01	1800.77	2038.99	1860.44	2148.71	2505.48	2899.07	654.36	1225.55	1873.73
CWIP	66	243	444	285	498	1,042	415	359	627	1,058	847	1,079	874
Investments	70	72	69	149	73	73	425	906	1,088	3,147	3,394	4,146	4,505
Other Assets	1,346	1,563	2,004	1,401	2,110	3,262	3,476	4,048	4,679	4,410	5,296	5,099	5,617
Inventories	565.63	693.34	984.28	650.47	1110.68	1526.02	1645.59	1795.29	1799.7	1879.74	2392.92	2172.07	2548.76
Trade receivables	539.36	551.92	610.05	580.03	811.49	1308.86	1454.09	1556.14	1708.47	1831.72	1959.95	2135.92	2166.74
Cash Equivalents	53.32	73.17	102.35	59.89	45.18	55.98	61.1	330.81	707.67	80.45	274.42	139.41	119.88
Loans n Advances	187.66	244.5	307.03	110.34	142.29	201.3	227.8	192.96	197.11	370.17	346.49	280.78	22.88
Total Assets	2,132	2,535	3,382	2,768	4,009	6,349	7,229	8,283	9,823	13,210	15,025	16,399	17,590

Cash Flows

Cash flow is the net amount of cash and cash-equivalents being transferred into and out of a business. At the most fundamental level, a company’s ability to create value for shareholders is determined by its ability to generate positive cash flows, or more specifically, maximize long-term free cash flow.

Standalone Figures in Rs. Crores

	Sep 2006	Sep 2007	Sep 2008	Sep 2009	Sep 2010	Sep 2011	Sep 2012	Sep 2013	Sep 2014	Mar 2016	Mar 2017	Mar 2018
Cash from Operating Activity	275	306	269	847	158	634	1,023	1,476	1,687	3,407	1,790	2,541
Profit from operations	256.21	457.21	450.08	709.45	845.68	824.06	1280.15	1780.33	1943.47	4398.7	2616.89	2314.99
Working Capital Changes	-23.23	-70.85	-87.54	238.64	-468.28	-41.63	-18.77	-0.65	151.32	169.59	-427.08	691.91
Taxes paid	-13	-80.22	-93.54	-101.33	-219.9	-148.74	-238.61	-303.33	-407.95	-1161.06	-399.62	-465.41
Cash from Investing Activity	-227	-335	-566	-232	-786	-1,111	-966	-937	-1,785	-3,406	-1,394	-1,982
Fixed Assets Purchased	-174.61	-337.55	-583.63	-162.28	-869.65	-1126.04	-616.19	-429.4	-1242.26	-2303.15	-1364.76	-1529.8
Fixed Assets Sold	2.21	0.44	3.57	0.59	2.75	13.48	0.63	2.11	0.26	3.33	1.18	2.65
Investments purchased	-50.88	0	0	-73.07	0	0	-352.01	-472.16	-654	-2342.14	0	-2997.46
Investments sold	0	0.63	12.34	0	78.98	0.37	0	0	491.78	727.26	30.35	2476.56
Cash from Financing Activity	-40	49	326	-657	614	486	-51	-313	67	-179	-295	-639
Proceeds from Borrowings	65.97	76.97	347.78	0	630.67	127.75	118.65	0	0	0	0	0
Repayment of Borrowings	-66.83	-4.34	-8.39	-668.17	0	-252.7	0	-52.49	0	0	0	0
Interest Paid	-49.97	-49.9	-63.14	-70.97	-61.36	-58.31	-148.07	-191.19	-221.7	-314.63	-241.54	-241.08
Dividends Paid	-9.62	-9.69	-9.87	-9.8	-12.39	-24.41	-12.32	-12.35	-14.89	-26.7	-51.03	-30.61
Net Cash Flow	7	20	29	-42	-15	9	5	226	-31	-178	101	-80

Ready to Invest?
Talk to our investment specialist

Ratios

	Sep 2006	Sep 2007	Sep 2008	Sep 2009	Sep 2010	Sep 2011	Sep 2012	Sep 2013	Sep 2014	Mar 2016	Mar 2017	Mar 2018
ROCE %		18%	13%	21%	23%	17%	23%	29%	27%	50%	23%	17%
Debtor Days	53	46	44	37	40	49	45	47	47	34	54	53
Inventory Turnover		6.98	6.01	6.93	8.46	7.39	7.49	7.05	7.34	10.81	6.20	6.49

Announcements & News

Recent Announcements

Update On Strike At Manufacturing Plant At Tiruvottiyur, Chennai | Feb. 26, 2019
Loss of Share Certificate / Issue of Duplicate Share Certificate | Feb. 21, 2019
News Clarification | Feb. 19, 2019
Clarification sought from MRF Ltd | Feb. 18, 2019
Loss of Share Certificate / Issue of Duplicate Share Certificate | Feb. 13, 2019

Credit Ratings

Annual Reports

How to Invest in Mutual Funds SIP Online?

Open Free Investment Account for Lifetime at Fincash.com.
Complete your Registration and KYC Process
Upload Documents (PAN, Aadhaar, etc.). And, You are Ready to Invest! Get Started
Invest in Mutual Funds which invests in MRF Ltd & Get More Returns than Bank Deposit

Disclaimer:
All efforts have been made to ensure the information provided here is accurate as per time to time filling by company to exchanges. However, no guarantees are made regarding correctness of data. Investors are advised to validate/check information with exchanges or companies website before making any investment decisions.

Shepard Technologies Pvt. Ltd : A -204, Technocity, Plot No X-4/1 & X-4/2, TTC, MIDC, Mahape, Navi Mumbai - 400710

AMFI Registration No. 112358 | CIN: U74999MH2016PTC282153

Mutual fund investments are subject to market risks. Please read the scheme information and other related documents carefully before investing. Past performance is not indicative of future returns. Please consider your specific investment requirements before choosing a fund, or designing a portfolio that suits your needs.

Shepard Technologies Pvt. Ltd. (with ARN code 112358) makes no warranties or representations, express or implied, on products offered through the platform. It accepts no liability for any damages or losses, however caused, in connection with the use of, or on the reliance of its product or related services. Terms and conditions of the website are applicable.