Table of Contents

MRF Ltd

Updated on November 29, 2019

Stock/Share Code - MRF

MRF Ltd is Indias 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	₹26,880 Cr.
Current Price	₹62,092.1 as on 4 Dec 19
52 Week High / Low Price	₹69,900 / ₹51,586.3
Face Value	₹10
Stock P/E	25.31
Book Value	₹26,184
Dividend Yield	0.09 %
ROCE	13.96 %
ROE	9.49 %
Sales Growth (3yrs)	-7.31 %
Sector	Tyres
Industry	Tyres
Listed on	BSE AND NSE
Company Website	Company Website

Pros: Company has reduced debt. Company is virtually debt free.

Cons: The company has delivered a poor growth of 5.48% over past five years. Promoter holding is low: 27.75% Company has a low return on equity of 12.95% for last 3 years. Dividend payout has been low at 2.13% of profits over last 3 years

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		25.31	₹26,880.35 Cr.	0.09	₹220.36 Cr.	-16.23	1.39	3947.57	13.96
2.	Balkrishna Inds	₹29.7	22.12	₹17,906 Cr.	0.86	₹294.31 Cr.	39.95	-17.32	1084.28	22.08
3.	Apollo Tyres	₹69.65	15.13	₹9,613.3 Cr.	1.93	₹83.07 Cr.	-52.71	-6.38	3985.80	8.74
4.	CEAT	₹919.6	13.71	₹3,809.79 Cr.	1.27	₹43.98 Cr.	-30.99	-4.55	1691.55	13.38
5.	Goodyear India	₹72.2	19.84	₹2,234.33 Cr.	1.34	₹37.79 Cr.	31.49	-7.20	454.08	19.31
6.	JK Tyre & Indust	₹72.75	6.00	₹1,728.54 Cr.	2.14	₹170.1 Cr.	160.20	-13.59	2154.95	10.52
7.	TVS Srichakra	₹1,719.5	15.72	₹1,350.88 Cr.	2.27	₹19.59 Cr.	-31.00	-13.69	557.24	18.11
8.	Modi Rubber	₹16.05	23.85	₹93.27 Cr.	0.00	₹14.11 Cr.	727.11	-17.89	1.01	1.60

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

	Dec 2016	Mar 2017	Jun 2017	Sep 2017	Dec 2017	Mar 2018	Jun 2018	Sep 2018	Dec 2018	Mar 2019	Jun 2019	Sep 2019
Sales	3,176	3,338	3,567	3,591	3,799	3,836	3,836	3,894	4,034	4,073	4,410	3,948
YOY Sales Growth %	-0.76%	-1.42%	2.43%	10.51%	19.61%	14.89%	7.56%	8.42%	6.18%	6.2%	14.94%	1.39%
Expenses	2,610	2,816	3,292	2,985	3,096	3,179	3,260	3,347	3,482	3,502	3,807	3,407
Material Cost %	57.04%	59.83%	67.5%	59.99%	58.42%	59.63%	60.45%	60.8%	61.32%	60.92%	61.15%	59.45%
Employee Cost %	7.89%	7.57%	7.19%	7.5%	7.29%	7.09%	7.09%	7.4%	7.39%	7.03%	7%	8.36%
Operating Profit	566	523	275	606	703	656	576	546	552	571	603	541
OPM %	18%	16%	8%	17%	19%	17%	15%	14%	14%	14%	14%	14%
Other Income	74	65	89	69	45	109	71	111	126	109	105	95
Interest	61	62	63	60	58	65	63	64	63	57	68	66
Depreciation	154	162	167	174	178	187	187	200	205	215	228	237
Profit before tax	425	364	135	441	513	514	397	394	409	409	412	332
Tax %	32%	21%	21%	32%	34%	33%	34%	33%	32%	28%	35%	34%
Net Profit	288	287	107	300	341	345	261	263	279	294	269	220
EPS in Rs	679.27	676.18	251.19	707.18	802.88	814.21	614.80	620.21	658.47	692.83	633.14	519.59
	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 2007	Sep 2008	Sep 2009	Sep 2010	Sep 2011	Sep 2012	Sep 2013	Sep 2014	Mar 2016	Mar 2017	Mar 2018	Mar 2019	TTM
Sales	4,389	5,045	5,662	7,453	9,743	11,867	12,131	13,197	19,887	13,252	14,775	15,836	16,464
Sales Growth %	18.17%	14.94%	12.24%	31.62%	30.73%	21.8%	2.23%	8.79%	50.69%	-33.36%	11.49%	7.18%	%
Expenses	3,955	4,638	4,980	6,623	8,934	10,606	10,364	11,269	15,515	10,652	12,547	13,586	14,198
Material Cost %	67.69%	68.55%	65.52%	67.3%	72.95%	70.39%	65.12%	63.49%	56.25%	56.59%	61.37%	60.88%	%
Manufacturing Cost %	8.18%	9.83%	8.91%	9.12%	8.21%	8.53%	8.53%	8.97%	8.74%	9.17%	9%	10%	%
Employee Cost %	5.36%	5.36%	5.48%	4.98%	4.59%	4.33%	4.97%	5.55%	6.33%	7.42%	7.27%	7.23%	%
Other Cost %	8.87%	8.21%	8.03%	7.47%	5.95%	6.12%	6.81%	7.37%	6.69%	7.2%	7.28%	7.68%	%
Operating Profit	434	406	682	829	809	1,261	1,767	1,928	4,371	2,600	2,228	2,250	2,267
OPM %	10%	8%	12%	11%	8%	11%	15%	15%	22%	20%	15%	14%	14%
Other Income	29	41	34	29	430	32	29	65	321	325	328	417	435
Interest	49	66	69	63	98	159	196	232	352	250	250	253	255
Depreciation	153	170	249	261	248	301	373	423	735	609	705	806	885
Profit before tax	261	211	398	535	894	833	1,227	1,339	3,606	2,066	1,602	1,609	1,561
Tax %	34%	32%	36%	34%	31%	31%	35%	33%	31%	30%	32%	32%
Net Profit	172	145	253	354	619	572	802	898	2,474	1,451	1,092	1,097	1,062
EPS in Rs	401.75	337.55	592.53	826.57	1,456.83	1,345.84	1,886.95	2,107.80	3,889.82	3,402.06	2,576.16	2,586.99	2,504.03
Dividend Payout %	5%	6%	4%	6%	2%	2%	2%	2%	2%	2%	2%	2%

Compounded Sales Growth

10 Years:: 12.12%
5 Years:: 5.48%
3 Years:: -7.31%
TTM:: 7.16%

Compounded Profit Growth

10 Years:: 21.37%
5 Years:: 3.69%
3 Years:: -26.57%
TTM:: -12.21%

Return on Equity

10 Years:: 26.57%
5 Years:: 13.08%
3 Years:: 9.05%
1 Year:: -5.84%

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 2007	Sep 2008	Sep 2009	Sep 2010	Sep 2011	Sep 2012	Sep 2013	Sep 2014	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Sep 2019
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	4.24
Reserves	982	1,117	1,357	1,686	2,294	2,854	3,641	4,513	7,157	8,540	9,600	10,649	11,101
Borrowings	835	1,249	672	1,354	1,600	1,708	1,599	1,903	2,067	2,072	1,701	1,868	1,199
Other Liabilities	714	1,012	734	964	2,451	2,664	3,039	3,402	3,982	4,409	5,094	5,771	6,839
Trade Payables	414.81	629.41	489.07	663.33	581.82	614.53	701.42	1139.62	1528.82	1677.08	1998.96	2327.64	2658.72
Total Liabilities	2,535	3,382	2,768	4,009	6,349	7,229	8,283	9,823	13,210	15,025	16,399	18,292	19,142
Fixed Assets	657	867	934	1,329	1,971	2,914	2,970	3,429	4,594	5,488	6,075	6,768	6,714
Gross Block	2046.74	2422.56	2734.33	3367.9	3831.82	5062.51	5475.02	6327.76	5248.16	6713.13	7949.04	9372.69
Accumulated Depreciation	1389.99	1556.01	1800.77	2038.99	1860.44	2148.71	2505.48	2899.07	654.36	1225.55	1873.73	2605.17
CWIP	243	444	285	498	1,042	415	359	627	1,058	847	1,079	1,403	2,677
Investments	72	69	149	73	73	425	906	1,088	3,147	3,394	4,146	3,848	3,410
Other Assets	1,563	2,004	1,401	2,110	3,262	3,476	4,048	4,679	4,410	5,296	5,099	6,273	6,342
Inventories	693.34	984.28	650.47	1110.68	1526.02	1645.59	1795.29	1799.7	1879.74	2392.92	2172.07	2950.93	2970.78
Trade receivables	551.92	610.05	580.03	811.49	1308.86	1454.09	1556.14	1708.47	1831.72	1959.95	2135.92	2361.62	2274.21
Cash Equivalents	73.17	102.35	59.89	45.18	55.98	61.1	330.81	707.67	80.45	274.42	138.63	60.07	68.54
Loans n Advances	244.5	307.03	110.34	142.29	201.3	227.8	192.96	197.11	370.17	346.49	293.3	241.53	30.6
Other Assets etc	0	0	0	0	170.17	87.69	173.01	266.38	248.27	322.53	358.64	658.47	997.8
Total Assets	2,535	3,382	2,768	4,009	6,349	7,229	8,283	9,823	13,210	15,025	16,399	18,292	19,142

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 2007	Sep 2008	Sep 2009	Sep 2010	Sep 2011	Sep 2012	Sep 2013	Sep 2014	Mar 2016	Mar 2017	Mar 2018	Mar 2019
Cash from Operating Activity	306	269	847	158	634	1,023	1,476	1,687	3,407	1,790	2,529	1,380
Profit from operations	457.21	450.08	709.45	845.68	824.06	1280.15	1780.33	1943.47	4398.7	2616.89	2319.05	2378.3
Working Capital Changes	-70.85	-87.54	238.64	-468.28	-41.63	-18.77	-0.65	151.32	169.59	-427.08	675.33	-593.38
Taxes paid	-80.22	-93.54	-101.33	-219.9	-148.74	-238.61	-303.33	-407.95	-1161.06	-399.62	-465.41	-404.7
Cash from Investing Activity	-335	-566	-232	-786	-1,111	-966	-937	-1,785	-3,406	-1,394	-1,970	-1,310
Fixed Assets Purchased	-337.55	-583.63	-162.28	-869.65	-1126.04	-616.19	-429.4	-1242.26	-2303.15	-1364.76	-1529.8	-1960.32
Fixed Assets Sold	0.44	3.57	0.59	2.75	13.48	0.63	2.11	0.26	3.33	1.18	2.65	0.42
Investments purchased	0	0	-73.07	0	0	-352.01	-472.16	-654	-2342.14	0	-2997.46	-2116.46
Investments sold	0.63	12.34	0	78.98	0.37	0	0	491.78	727.26	30.35	2476.56	2718.5
Cash from Financing Activity	49	326	-657	614	486	-51	-313	67	-179	-295	-639	-112
Proceeds from Borrowings	76.97	347.78	0	630.67	127.75	118.65	0	0	0	0	0	0
Repayment of Borrowings	-4.34	-8.39	-668.17	0	-252.7	0	-52.49	0	0	0	0	0
Interest Paid	-49.9	-63.14	-70.97	-61.36	-58.31	-148.07	-191.19	-221.7	-314.63	-241.54	-241.08	-246.42
Dividends Paid	-9.69	-9.87	-9.8	-12.39	-24.41	-12.32	-12.35	-14.89	-26.7	-51.03	-30.61	-30.66
Net Cash Flow	20	29	-42	-15	9	5	226	-31	-178	101	-80	-41

Ready to Invest?
Talk to our investment specialist

Ratios

	Sep 2007	Sep 2008	Sep 2009	Sep 2010	Sep 2011	Sep 2012	Sep 2013	Sep 2014	Mar 2016	Mar 2017	Mar 2018	Mar 2019
ROCE %	18%	13%	21%	23%	17%	23%	29%	27%	50%	23%	17%	14%
Debtor Days	46	44	37	40	49	45	47	47	34	54	53	54
Inventory Turnover	6.97	6.01	6.93	8.46	7.39	7.48	7.05	7.34	10.81	6.20	6.47	6.18

Announcements & News

Recent Announcements

Request For Reclassification Of Promoter As Public | Nov. 15, 2019
Compliances-Reg. 39 (3) - Details of Loss of Certificate / Duplicate Certificate | Nov. 11, 2019
Fixes Record Date for Interim Dividend | Nov. 9, 2019
Outcome of Board Meeting | Nov. 8, 2019
Unaudited Financial Results & Limited Review Report For The Quarter And Half Year Ended 30Th September,2019 | Nov. 8, 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.