First Time Loading...

Mangalore Refinery and Petrochemicals Ltd
NSE:MRPL

Watchlist Manager
Mangalore Refinery and Petrochemicals Ltd Logo
Mangalore Refinery and Petrochemicals Ltd
NSE:MRPL
Watchlist
Price: 214.35 INR -3.34% Market Closed
Updated: May 9, 2024
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

1.1T
-2%
Revenue
Growth Rates:
1 Year
-15%
3 Years
+122%
5 Years
+91%
7 Years
-
10 Years
+48%
76.4B
+12%
Operating Income
Growth Rates:
1 Year
+58%
3 Years
-
5 Years
+1 765%
7 Years
-
10 Years
+10 594%
43.7B
+16%
Net Income
Growth Rates:
1 Year
+17%
3 Years
-
5 Years
-
7 Years
-
10 Years
-

Earnings Waterfall
Mangalore Refinery and Petrochemicals Ltd

Revenue
1.1T INR
Cost of Revenue
-938.5B INR
Gross Profit
116.1B INR
Operating Expenses
-39.8B INR
Operating Income
76.4B INR
Other Expenses
-32.6B INR
Net Income
43.7B INR

Income Statement
Mangalore Refinery and Petrochemicals Ltd

Rotate your device to view
Income Statement
Currency: INR
Dec-2010 Mar-2011 Jun-2011 Sep-2011 Dec-2011 Mar-2012 Jun-2012 Sep-2012 Dec-2012 Mar-2013 Jun-2013 Sep-2013 Dec-2013 Mar-2014 Jun-2014 Sep-2014 Dec-2014 Mar-2015 Jun-2018 Sep-2018 Dec-2018 Mar-2019 Jun-2019 Sep-2019 Dec-2019 Mar-2020 Jun-2020 Sep-2020 Dec-2020 Mar-2021 Jun-2021 Sep-2021 Dec-2021 Mar-2022 Jun-2022 Sep-2022 Dec-2022 Mar-2023 Jun-2023 Sep-2023 Dec-2023
Revenue
Revenue
354 301
N/A
388 869
+10%
444 852
+14%
476 697
+7%
502 751
+5%
537 703
+7%
532 294
-1%
579 013
+9%
629 680
+9%
656 957
+4%
681 509
+4%
703 993
+3%
712 467
+1%
715 524
+0%
720 273
+1%
693 653
-4%
652 304
-6%
571 089
-12%
168 461
-71%
347 956
+107%
552 284
+59%
734 949
+33%
678 235
-8%
649 030
-4%
608 879
-6%
599 811
-1%
551 231
-8%
497 650
-10%
474 255
-5%
507 966
+7%
595 461
+17%
676 280
+14%
785 829
+16%
860 645
+10%
1 069 199
+24%
1 176 200
+10%
1 235 531
+5%
1 247 374
+1%
1 136 531
-9%
1 080 440
-5%
1 054 612
-2%
Gross Profit
Cost of Revenue
(332 931)
(364 040)
(419 056)
(451 361)
(476 007)
(510 865)
(513 932)
(553 119)
(609 482)
(642 840)
(659 133)
(688 229)
(698 740)
(699 416)
(706 480)
(692 849)
(663 527)
(577 144)
(150 712)
(317 936)
(521 811)
(693 330)
(651 587)
(633 126)
(585 419)
(609 267)
(552 805)
(496 075)
(473 656)
(482 089)
(557 236)
(637 329)
(735 237)
(792 927)
(946 087)
(1 068 608)
(1 135 577)
(1 152 325)
(1 066 139)
(967 941)
(938 466)
Gross Profit
18 997
N/A
24 828
+31%
25 795
+4%
25 335
-2%
26 742
+6%
26 837
+0%
18 361
-32%
25 893
+41%
20 198
-22%
14 117
-30%
22 376
+59%
15 765
-30%
13 729
-13%
16 108
+17%
13 794
-14%
804
-94%
(11 224)
N/A
(6 056)
+46%
17 749
N/A
30 021
+69%
30 474
+2%
41 619
+37%
26 649
-36%
15 903
-40%
23 458
+48%
(9 456)
N/A
(1 576)
+83%
1 574
N/A
598
-62%
25 878
+4 227%
38 224
+48%
38 950
+2%
50 592
+30%
67 719
+34%
123 112
+82%
107 592
-13%
99 954
-7%
95 049
-5%
70 393
-26%
112 499
+60%
116 146
+3%
Operating Income
Operating Expenses
(9 552)
(8 702)
(7 048)
(7 641)
(7 215)
(8 561)
(13 093)
(10 574)
(10 949)
(11 798)
(11 096)
(10 355)
(13 013)
(13 032)
(12 918)
(15 598)
(15 237)
(14 019)
(13 440)
(26 813)
(26 381)
(24 418)
(23 686)
(21 322)
(30 168)
(24 189)
(43 029)
(36 476)
(37 492)
(31 568)
(34 168)
(38 381)
(33 249)
(26 627)
(40 454)
(44 836)
(51 577)
(28 322)
(43 734)
(44 475)
(39 789)
Selling, General & Administrative
(2 279)
(1 846)
(1 797)
(1 653)
(964)
(1 608)
(1 686)
(1 885)
(1 971)
(1 845)
(1 926)
(1 877)
(1 979)
(4 816)
(2 253)
(2 281)
(2 305)
(7 816)
(1 057)
(2 177)
(3 350)
(11 641)
(4 977)
(5 075)
(5 119)
(10 886)
(5 050)
(5 101)
(5 175)
(17 700)
(5 922)
(6 121)
(6 330)
(13 036)
(7 330)
(7 079)
(7 106)
(13 474)
(6 720)
(7 100)
(7 198)
Depreciation & Amortization
(3 941)
(3 915)
(3 877)
(3 839)
(4 031)
(4 339)
(4 762)
(5 253)
(5 629)
(6 044)
(6 357)
(6 662)
(6 957)
(7 067)
(6 325)
(5 687)
(5 271)
(5 216)
(2 427)
(4 982)
(7 505)
(10 475)
(10 706)
(10 922)
(11 107)
(10 858)
(10 962)
(11 060)
(11 370)
(11 580)
(11 706)
(11 726)
(11 603)
(10 877)
(10 945)
(11 025)
(11 110)
(11 867)
(11 851)
(11 842)
(12 205)
Other Operating Expenses
(3 331)
(2 939)
(1 372)
(2 147)
(2 218)
(2 612)
(6 644)
(3 435)
(3 347)
(3 908)
(2 812)
(1 815)
(4 077)
(1 149)
(4 339)
(7 630)
(7 661)
(986)
(9 956)
(19 654)
(15 526)
(2 302)
(8 003)
(5 325)
(13 942)
(2 445)
(27 016)
(20 314)
(20 946)
(2 288)
(16 540)
(20 534)
(15 316)
(2 714)
(22 180)
(26 733)
(33 363)
(2 981)
(25 164)
(25 534)
(20 386)
Operating Income
11 819
N/A
16 128
+36%
18 749
+16%
17 696
-6%
19 528
+10%
18 277
-6%
5 269
-71%
15 320
+191%
9 250
-40%
2 318
-75%
11 279
+387%
5 408
-52%
714
-87%
3 076
+331%
874
-72%
(14 795)
N/A
(26 462)
-79%
(20 074)
+24%
4 309
N/A
3 208
-26%
4 094
+28%
17 201
+320%
2 964
-83%
(5 418)
N/A
(6 709)
-24%
(33 645)
-401%
(44 604)
-33%
(34 901)
+22%
(36 894)
-6%
(5 691)
+85%
4 056
N/A
569
-86%
17 343
+2 948%
41 092
+137%
82 657
+101%
62 755
-24%
48 376
-23%
66 727
+38%
26 659
-60%
68 024
+155%
76 357
+12%
Pre-Tax Income
Interest Income Expense
(1 039)
(862)
(2 315)
(5 951)
(10 525)
(8 550)
(11 784)
(8 385)
(6 911)
(8 651)
(8 129)
(12 563)
(8 255)
(49)
1 935
(591)
(6 265)
(3 321)
(2 497)
(5 125)
(7 377)
(12 880)
(10 518)
(11 762)
(12 598)
(20 745)
(12 304)
(8 160)
(6 173)
(4 289)
(6 523)
(9 469)
(10 700)
(14 317)
(11 840)
(12 154)
(13 119)
(25 632)
(12 183)
(12 248)
(11 637)
Non-Reccuring Items
5
1
(18)
(13)
(47)
0
(11)
(3)
44
445
1 564
1 564
1 564
1 119
0
334
334
334
(262)
(11)
(114)
(148)
0
0
0
0
0
0
0
0
0
0
0
(300)
(300)
(300)
(275)
25
25
0
0
Gain/Loss on Disposition of Assets
0
0
0
0
0
0
0
0
0
0
0
0
0
(16)
0
0
0
(6)
0
0
0
(90)
0
0
0
(129)
0
0
0
(72)
0
0
0
(89)
0
0
0
(181)
0
0
0
Total Other Income
2 020
2 104
2 999
4 067
3 777
3 476
2 607
1 300
1 302
1 121
925
1 040
1 894
47
5 165
6 731
7 592
116
726
1 891
2 508
2 431
3 336
2 520
2 467
483
558
370
138
862
890
912
1 014
727
1 201
1 267
1 256
1 619
2 050
2 411
2 384
Pre-Tax Income
12 805
N/A
17 372
+36%
19 417
+12%
15 799
-19%
12 733
-19%
13 203
+4%
(3 919)
N/A
8 232
N/A
3 685
-55%
(4 767)
N/A
5 641
N/A
(4 549)
N/A
(4 081)
+10%
4 177
N/A
7 975
+91%
(8 321)
N/A
(24 801)
-198%
(22 951)
+7%
2 277
N/A
(37)
N/A
(889)
-2 303%
6 514
N/A
(4 218)
N/A
(14 659)
-248%
(16 839)
-15%
(54 036)
-221%
(56 349)
-4%
(42 690)
+24%
(42 928)
-1%
(9 189)
+79%
(1 576)
+83%
(7 987)
-407%
7 658
N/A
27 113
+254%
71 717
+165%
51 567
-28%
36 237
-30%
42 559
+17%
16 551
-61%
58 187
+252%
67 104
+15%
Net Income
Tax Provision
(4 035)
(5 604)
(6 399)
(5 163)
(4 138)
(4 117)
(3 735)
(4 468)
(4 614)
(2 801)
(2 544)
(1 848)
(1 197)
1 884
2 265
6 688
6 701
4 422
(1 052)
(653)
(583)
(3 001)
1 027
3 270
3 932
13 611
13 734
10 282
10 290
1 540
(809)
1 406
(5 818)
2 469
(12 681)
(6 221)
1 268
(16 005)
(7 011)
(20 339)
(23 384)
Income from Continuing Operations
8 770
11 768
13 018
10 636
8 596
9 087
(7 654)
3 763
(931)
(7 570)
3 096
(6 397)
(5 278)
6 061
10 240
(1 633)
(18 100)
(18 529)
1 225
(690)
(1 473)
3 513
(3 192)
(11 390)
(12 907)
(40 425)
(42 615)
(32 408)
(32 637)
(7 650)
(2 384)
(6 580)
1 840
29 583
59 036
45 345
37 504
26 554
9 538
37 848
43 719
Income to Minority Interest
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
496
1 150
1 641
1 326
(112)
(289)
691
1 798
6 879
6 320
5 871
5 472
0
(359)
0
(1 774)
0
0
0
0
0
0
0
0
Net Income (Common)
8 770
N/A
11 768
+34%
13 018
+11%
10 636
-18%
8 596
-19%
9 087
+6%
(7 654)
N/A
3 763
N/A
(931)
N/A
(7 570)
-713%
3 096
N/A
(6 397)
N/A
(5 278)
+17%
6 061
N/A
10 240
+69%
(1 633)
N/A
(18 100)
-1 008%
(18 033)
+0%
2 375
N/A
951
-60%
(146)
N/A
3 400
N/A
(3 479)
N/A
(10 697)
-207%
(11 108)
-4%
(33 546)
-202%
(36 296)
-8%
(26 538)
+27%
(27 167)
-2%
(7 650)
+72%
(2 744)
+64%
(7 962)
-190%
66
N/A
29 583
+44 723%
59 036
+100%
45 345
-23%
37 504
-17%
26 554
-29%
9 538
-64%
37 848
+297%
43 719
+16%
EPS (Diluted)
4.61
N/A
6.21
+35%
7.08
+14%
5.55
-22%
4.69
-15%
4.99
+6%
-4.36
N/A
2.12
N/A
-0.53
N/A
-4.31
-713%
1.78
N/A
-3.6
N/A
-3
+17%
3.46
N/A
5.95
+72%
-0.95
N/A
-10.32
-986%
-10.29
+0%
1.35
N/A
0.54
-60%
-0.07
N/A
1.94
N/A
-1.98
N/A
-6.1
-208%
-6.33
-4%
-19.14
-202%
-20.72
-8%
-15.21
+27%
-15.51
-2%
-4.36
+72%
-1.57
+64%
-4.55
-190%
0.03
N/A
16.88
+56 167%
33.69
+100%
25.88
-23%
21.41
-17%
15.15
-29%
5.45
-64%
21.6
+296%
24.97
+16%

See Also

Summary
MRPL intrinsic value, competitors valuation, and company profile.
DCF Valuation
MRPL stock valuation using Discount Cash Flow valuation method.
Relative Valuation
MRPL stock valuation using valuation multiples.
Wall Street Estimates
MRPL price targets and financial estimates made by Wall st analysts.
Profitability Analysis
Detailed analysis of the company's profitability.
Solvency Analysis
Analysis of the financial position and solvency of the company.
Financials
Income Statement, Balance Sheet, Cash Flow Statement.
Discount Rate
MRPL stock discount rate: cost of equity and WACC.
Summary
DCF Valuation
Relative Valuation
Wall Street Estimates
Profitability Analysis
Solvency Analysis
Financials
Discount Rate
Discover More
ALPHA SPREAD
Join more than 135,800+ value investors using Alpha Spread
Create a free account
or see our plans & pricing

Company

About Us Careers Pricing Affiliate Program Terms of Service Privacy Policy

Help

What is Intrinsic Value? Help Center Contact Us

Tools

Stock Screener Intrinsic Value Calculator DCF Value Calculator Discount Rate Calculator

Stocks

Most Undervalued Stocks High Profitability Stocks High Solvency Stocks Most Popular Stocks

© 2024 Alpha Spread Limited. All Rights Reserved.

www.alphaspread.com is not operated by a broker, a dealer, or a registered investment adviser. Under no circumstances does any information posted on www.alphaspread.com represent a recommendation to buy or sell a security. The information on this site, and in its related newsletters, is not intended to be, nor does it constitute, investment advice or recommendations. The information on this site is in no way guaranteed for completeness, accuracy or in any other way. In no event shall Alpha Spread Limited be liable to any member, guest or third party for any damages of any kind arising out of the use of any content or other material published or available on www.alphaspread.com, or relating to the use of, or inability to use, www.alphaspread.com or any content, including, without limitation, any investment losses, lost profits, lost opportunity, special, incidental, indirect, consequential or punitive damages. Past performance is a poor indicator of future performance.