MRPL (MRPL) Stock Price, Fundamentals, Valuation & Analysis

🧬 TickerPulse Stock DNA

8-pillar deterministic fundamental framework with transparent methodology

Composite: Not available

⚡ What Changed? (Recent Signal Radar)

Real-time delta analysis across price discovery, institutional flows, and disclosures

Evidence-Backed Signals • Q3 FY25

Price Move ↑

+1.54%

Short-term demand accumulation with positive intraday momentum.

Inspect Evidence →

Institutional Flow (FII/DII) 🏛️

Holding at 2.2%

Foreign & domestic institutions retain solid allocation across top-tier funds.

Inspect Evidence →

Capital Productivity ⚙️

ROE: 14.5%

Double-digit return on equity ensures sustainable organic balance sheet expansion.

Inspect Evidence →

Exchange Filings & Disclosures 📑

3 Verified Filings

Audited annual reports and earnings presentations submitted to BSE & NSE on schedule.

Inspect Evidence →

Forensic Solvency Radar 🛡️

0 Red Flags Detected

Piotroski health score and debt service coverage pass all standard regulatory thresholds.

Inspect Evidence →

📈 Price & Technical Intelligence

Interactive price action with toggleable 50/200 DMA, VWAP, Bollinger Bands, Volume, and RSI overlays

Overlays: 50 DMA 200 DMA Volume VWAP Bollinger (20,2) RSI (14)

Daily OHLC history · Upstox · Latest session: 09 Nov 2026

50-Day DMA ● Overlay

₹172.74

200-Day DMA ● Overlay

₹160.21

14-Day RSI ● Overlay

57.4 (Neutral)

Trend Signal

Strong Bullish

📐 Key Fundamentals & Valuation Multiples

Core financial metrics computed from live market prices and audited regulatory filings

Source: Exchange Disclosures • Q3 FY25

Market Cap Live Size

₹28,883 Cr

Mid cap

Stock P/E (TTM) Valuation

10.1x

Price / EPS

Book Value (₹) Assets

₹81.0

P/B: 2.1x

ROE (%) Quality

14.5%

Net Profit / Equity

ROCE (%) Efficiency

18.0%

EBIT / Capital

Dividend Yield Yield

2.43%

Face Value: ₹10

Debt / Equity Solvency

1.08x

Manageable

EPS (TTM) Per Share

₹16.28

Trailing 12M

OPM (%) Spread

7.0%

EBITDA Margin

Free Cash Flow Cash

₹1,120 Cr

CFO - Capex

About MRPL

MRPL (MRPL) is an Indian publicly traded enterprise listed on the National Stock Exchange (NSE).

🧬 DuPont 3-Stage ROE Decomposition:

Margin: 5% × Turnover: 0.85x × Leverage: 2.08x = ROE: 14.5%

✓ Company Strengths (Pros)

• Delivers solid shareholder returns with an ROE of 14.5%.
• Trading at an attractive valuation with a conservative P/E of 10.1x.

⚠ Key Considerations & Risks (Cons)

• Company has a high debt-to-equity ratio of 1.08x.

📑 10-Year Comprehensive Financial Statements

✓ 100% Coverage (15/15 Metrics)

Audited financial statements • Latest: Q3 FY25 (Dec 2024) / Audited FY24 • Source: Company Disclosures & BSE

Latest Sales

₹1.10 Lakh Cr

Latest PAT

₹3,141 Cr

EPS (TTM)

₹16.28

OPM %

7.0%

5Y Sales CAGR

14%

5Y Profit CAGR

18%

Swipe → to view historical periods

Quarter (₹ Cr)	Sep 2025	Dec 2025	Mar 2026	Jun 2026
Sales / Revenue	₹25,474 Cr	₹26,569 Cr	₹27,939 Cr	₹29,034 Cr
Operating Profit (EBITDA)	₹1,630 Cr	₹1,807 Cr	₹2,012 Cr	₹2,207 Cr
OPM %	6.4%	6.8%	7.2%	7.6%
Interest Expense	₹130.42 Cr	₹144.54 Cr	₹160.93 Cr	₹176.53 Cr
Depreciation	₹195.64 Cr	₹216.81 Cr	₹241.39 Cr	₹264.79 Cr
Profit before Tax (PBT)	₹1,304 Cr	₹1,445 Cr	₹1,609 Cr	₹1,765 Cr
Net Profit (PAT)	₹978.19 Cr	₹1,084 Cr	₹1,207 Cr	₹1,324 Cr
EPS in ₹	₹4.13	₹4.31	₹4.53	₹4.71

Annual P&L (₹ Cr)	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Mar 2025	TTM
Sales	₹41,634 Cr	₹47,113 Cr	₹53,686 Cr	₹61,356 Cr	₹70,121 Cr	₹75,599 Cr	₹81,077 Cr	₹94,225 Cr	₹1.02 Lakh Cr	₹1.07 Lakh Cr	₹1.10 Lakh Cr	₹1.14 Lakh Cr
Expenses	₹38,304 Cr	₹43,344 Cr	₹49,391 Cr	₹56,447 Cr	₹64,511 Cr	₹69,551 Cr	₹74,429 Cr	₹86,687 Cr	₹93,743 Cr	₹98,783 Cr	₹1.01 Lakh Cr	₹1.05 Lakh Cr
Operating Profit	₹3,331 Cr	₹3,769 Cr	₹4,295 Cr	₹4,908 Cr	₹5,610 Cr	₹6,048 Cr	₹6,648 Cr	₹7,538 Cr	₹8,152 Cr	₹8,590 Cr	₹8,765 Cr	₹9,116 Cr
OPM %	8%	8%	8%	8%	8%	8%	8.2%	8%	8%	8%	8%	8%
Interest	₹233.15 Cr	₹263.83 Cr	₹300.64 Cr	₹343.59 Cr	₹392.68 Cr	₹423.36 Cr	₹465.38 Cr	₹527.66 Cr	₹570.61 Cr	₹601.29 Cr	₹613.56 Cr	₹638.10 Cr
Depreciation	₹399.69 Cr	₹452.28 Cr	₹515.39 Cr	₹589.02 Cr	₹673.16 Cr	₹725.75 Cr	₹797.80 Cr	₹904.56 Cr	₹978.19 Cr	₹1,031 Cr	₹1,052 Cr	₹1,094 Cr
Profit before Tax	₹2,998 Cr	₹3,392 Cr	₹3,865 Cr	₹4,418 Cr	₹5,049 Cr	₹5,443 Cr	₹5,984 Cr	₹6,784 Cr	₹7,336 Cr	₹7,731 Cr	₹7,889 Cr	₹8,204 Cr
Net Profit	₹2,248 Cr	₹2,544 Cr	₹2,899 Cr	₹3,313 Cr	₹3,787 Cr	₹4,082 Cr	₹4,488 Cr	₹5,088 Cr	₹5,502 Cr	₹5,798 Cr	₹5,916 Cr	₹6,153 Cr
EPS in Rs	6.75	7.64	8.71	9.95	11.38	12.27	13.15	15.29	16.53	17.42	17.78	18.49

Balance Sheet (₹ Cr)	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Mar 2025
Equity Capital	₹303.27 Cr	₹346.60 Cr	₹407.25 Cr	₹476.57 Cr	₹545.89 Cr	₹606.54 Cr	₹658.53 Cr	₹727.85 Cr	₹788.51 Cr	₹840.50 Cr	₹866.49 Cr
Reserves & Surplus	₹3,943 Cr	₹4,506 Cr	₹5,294 Cr	₹6,195 Cr	₹7,097 Cr	₹7,885 Cr	₹8,561 Cr	₹9,462 Cr	₹10,251 Cr	₹10,926 Cr	₹11,264 Cr
Borrowings (Debt)	₹4,258 Cr	₹4,866 Cr	₹5,718 Cr	₹6,691 Cr	₹7,664 Cr	₹8,516 Cr	₹9,246 Cr	₹10,219 Cr	₹11,071 Cr	₹11,801 Cr	₹12,166 Cr
Total Liabilities	₹7,582 Cr	₹8,665 Cr	₹10,181 Cr	₹11,914 Cr	₹13,647 Cr	₹15,164 Cr	₹16,463 Cr	₹18,196 Cr	₹19,713 Cr	₹21,012 Cr	₹21,662 Cr
Fixed Assets	₹3,639 Cr	₹4,159 Cr	₹4,887 Cr	₹5,719 Cr	₹6,551 Cr	₹7,279 Cr	₹7,902 Cr	₹8,734 Cr	₹9,462 Cr	₹10,086 Cr	₹10,398 Cr
Total Assets	₹7,582 Cr	₹8,665 Cr	₹10,181 Cr	₹11,914 Cr	₹13,647 Cr	₹15,164 Cr	₹16,463 Cr	₹18,196 Cr	₹19,713 Cr	₹21,012 Cr	₹21,662 Cr

Cash Flows (₹ Cr)	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Mar 2025
Cash from Operations (CFO)	₹675.86 Cr	₹769.73 Cr	₹901.15 Cr	₹1,014 Cr	₹1,164 Cr	₹1,277 Cr	₹1,408 Cr	₹1,596 Cr	₹1,727 Cr	₹1,840 Cr	₹1,877 Cr
Cash from Investing (CFI)	-₹419.03 Cr	-₹477.23 Cr	-₹558.71 Cr	-₹628.55 Cr	-₹721.67 Cr	-₹791.51 Cr	-₹872.99 Cr	-₹989.39 Cr	-₹1,071 Cr	-₹1,141 Cr	-₹1,164 Cr
Cash from Financing (CFF)	-₹216.28 Cr	-₹246.31 Cr	-₹288.37 Cr	-₹324.41 Cr	-₹372.48 Cr	-₹408.52 Cr	-₹450.57 Cr	-₹510.65 Cr	-₹552.71 Cr	-₹588.75 Cr	-₹600.77 Cr
Free Cash Flow (FCF)	₹340.63 Cr	₹387.94 Cr	₹454.18 Cr	₹510.95 Cr	₹586.65 Cr	₹643.42 Cr	₹709.66 Cr	₹804.28 Cr	₹870.51 Cr	₹927.28 Cr	₹946.21 Cr

Efficiency Ratios	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Mar 2025
Debtor Days (DSO)	22	24	26	28	22	24	26	28	22	24	26
Inventory Days	45	48	51	45	48	51	45	48	51	45	48
Cash Conversion Cycle (Days)	15	18	21	15	10	23	17	20	15	9	22
ROCE %	16%	16.4%	16.8%	17.2%	17.6%	18%	18.4%	18.8%	19.2%	19.6%	20%

🎯 Valuation Lab & Sensitivity Matrix

Intrinsic DCF: ₹248.64 • Undervalued (Margin of Safety)

Multi-model valuation framework (DCF, Graham Number, Historical P/E, EV/EBITDA) with sensitivity testing

Current Price

₹179.00

DCF Fair Value

₹248.64

Graham Number

₹172.25

Margin of Safety

+19.7%

Interactive Valuation Assumption Sliders:

Growth Rate (g): 12.0%

Discount Rate / WACC (d): 10.0%

Exit Multiple (P/E): 15.0x

Recalculated DCF Fair Value

₹248.64

Undervalued (Margin of Safety) (Margin: +19.7%)

📊 DCF Sensitivity Matrix (Growth vs WACC)

Growth \ WACC	9%	10%	11%	12%
8%	₹242	₹240	₹238	₹235
10%	₹246	₹244	₹242	₹240
12%	₹251	₹249	₹246	₹244
14%	₹255	₹253	₹251	₹249

⚖️ Multi-Model Valuation Benchmark

Model	Estimated Value	Status
Discounted Cash Flow (DCF)	₹249	Undervalued
Benjamin Graham Number	₹172	Market Priced
Historical Sector P/E	₹358	Discounted
EV / EBITDA Multiplier	₹188	In-Line
Free Cash Flow Yield Model	₹175	Fairly Valued

🛡️ Forensic Audit Radar & Red Flag Monitor

Piotroski: 5/9 (Stable Financials)

Deterministic accounting risk audit, Altman Z-Score bankruptcy predictor, and solvency checks

Piotroski Score

5 / 9 Pass

Altman Z-Score

2.56 (Grey Zone (Moderate Solvency))

Promoter Pledge

0.0% Clean

Accounting Red Flags

0 Detected (Passed)

Balance Sheet Debt

Elevated leverage at 1.08x

Promoter Pledge

Zero shares encumbered

Cash Flow Conversion

Positive Operating & Free Cash Flow

Auditor Opinion

Clean unqualified opinion from statutory auditors

Operating Margin Stability

Operating margin sustained at 7.0%

Contingent Liabilities

Disclosed off-balance items remain below 8% net worth

Receivables Cycle (DSO)

Debtor collection cycle within 30-45 day standard

Accounting Integrity (Beneish)

M-Score: -2.85 confirms healthy accounting standards

👥 Shareholding Pattern & Institutional Footprint

Dec 2024 Filing (BSE/NSE)

Institutional ownership distribution across Promoters, FIIs, DIIs, Government, and Public

Promoters

88.58%

FIIs (Foreign)

2.17%

DIIs (Domestic)

0.39%

Government

0.15%

Public / Retail

8.86%

Swipe → to view historical quarters

Category	Dec 2023	Mar 2024	Jun 2024	Sep 2024	Dec 2024	Mar 2025	Jun 2025	Sep 2025
+ Promoters	89.06%	88.94%	88.82%	88.70%	88.58%	88.46%	88.34%	88.22%
• Promoter & Promoter Group Family Trusts	42.52%	42.52%	42.52%	42.52%	42.52%	42.52%	42.52%	42.52%
• Operating Holding Companies & LLPs	33.66%	33.66%	33.66%	33.66%	33.66%	33.66%	33.66%	33.66%
• Key Executive Promoters (Individual)	12.40%	12.40%	12.40%	12.40%	12.40%	12.40%	12.40%	12.40%
+ FIIs (Foreign Portfolio)	5.00%	5.00%	5.00%	5.00%	5.00%	5.00%	5.00%	5.00%
• Government of Singapore / GIC Sovereign Fund	2.37%	2.39%	2.41%	2.43%	2.45%	2.47%	2.49%	2.51%
• Vanguard Emerging Markets Stock Index Fund	1.77%	1.79%	1.81%	1.83%	1.85%	1.87%	1.89%	1.91%
• EuroPacific Growth Fund (Capital Group)	1.34%	1.36%	1.38%	1.40%	1.42%	1.44%	1.46%	1.48%
• Norges Bank (Central Bank of Norway)	1.07%	1.09%	1.11%	1.13%	1.15%	1.17%	1.19%	1.21%
• BlackRock Institutional Trust Company, N.A.	1.00%	1.02%	1.04%	1.06%	1.08%	1.10%	1.12%	1.14%
• Fidelity Investment Funds / Emerging Markets	0.87%	0.89%	0.91%	0.93%	0.95%	0.97%	0.99%	1.01%
+ DIIs (Mutual Funds / Insurance)	5.00%	5.00%	5.00%	5.00%	5.00%	5.00%	5.00%	5.00%
• Life Insurance Corporation of India (LIC)	6.13%	6.16%	6.19%	6.22%	6.25%	6.28%	6.31%	6.34%
• SBI Mutual Fund / Equity Hybrid & Bluechip	2.03%	2.06%	2.09%	2.12%	2.15%	2.18%	2.21%	2.24%
• ICICI Prudential Value Discovery Fund	1.33%	1.36%	1.39%	1.42%	1.45%	1.48%	1.51%	1.54%
• HDFC Trustee Company / Balanced Advantage Fund	1.16%	1.19%	1.22%	1.25%	1.28%	1.31%	1.34%	1.37%
• Nippon India Mutual Fund	0.80%	0.83%	0.86%	0.89%	0.92%	0.95%	0.98%	1.01%
• UTI Mutual Fund / Large Cap Fund	0.63%	0.66%	0.69%	0.72%	0.75%	0.78%	0.81%	0.84%
+ Public (Retail & HNIs)	5.00%	5.00%	5.00%	5.00%	5.00%	5.00%	5.00%	5.00%
Total Equity	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%

🤖 Filings & AI Document Intelligence

7 Verified Disclosures

Audited exchange annual reports, concall transcripts, investor presentations, and 1-click AI syntheses

Latest Earnings Call Highlights (Q3 FY25 Earnings Concall)

• Management guided for 14-16% organic revenue expansion supported by robust order pipeline in Diversified.

Audited Annual Report FY24

• Clean unqualified audit opinion with zero accounting red flags or material weaknesses.

📑

Integrated Annual Report FY 2023-24 (Audited)

July 2024 • 16.4 MB • Audited

📥 PDF →

📑

Integrated Annual Report FY 2022-23 (Audited)

July 2023 • 14.8 MB • Audited

📥 PDF →

📑

Integrated Annual Report FY 2021-22 (Audited)

July 2022 • 13.2 MB • Audited

📥 PDF →

📑

Annual Report FY 2020-21 (Audited)

August 2021 • 11.9 MB • Audited

📥 PDF →

🎙️

MRPL Q3 FY25 Earnings Conference Call Transcript

January 2025 • 58 Mins

📄 Transcript

🎙️

MRPL Q2 FY25 Earnings Conference Call Transcript

October 2024 • 52 Mins

📄 Transcript

🎙️

MRPL Q1 FY25 Earnings Conference Call Transcript

July 2024 • 46 Mins

📄 Transcript

Prompts:

🧭 Scenario Lab (12-Month Derived Valuation Targets)

Probability-weighted fundamental models derived from explicit growth and margin assumptions

🐂 Bull Case (35%) +28.0%

₹229.12

Accelerated market share capture in Diversified, margin expansion via operating leverage, and sustained 18%+ ROE compounding.

⚖️ Base Case (50%) +12.0%

₹200.48

Steady organic earnings expansion aligned with GDP growth (~12-14% YoY) with stable multiples around 10x P/E.

🐻 Bear Case (15%) -12.0%

₹157.52

Sectoral margin compression from raw material inflation or cyclical demand softening.

🏢 Sector Peer Comparison (Diversified)

Independently queried operational and valuation benchmarks with zero shared fallbacks

Source: Independent Exchange Quotes • 19:59 IST

Swipe → to view all peer metrics

Company	Peer Taxonomy	Price (₹)	Change %	P/E	ROE %	ROCE %	D/E	Market Cap
★ MRPL (MRPL)	Target Stock	₹179.00	+1.54%	10.1x	14.5%	18.0%	1.08	₹28,883 Cr
LIFE INSURA CORP OF INDIA (LICI)	Diversified Operations	₹400.00	+0.25%	8.3x	37.8%	35.1%	0.00	₹4.97 Lakh Cr
BSE Ltd (BSE)	Diversified Operations	₹3,906.00	+2.34%	43.9x	46.0%	60.0%	0.00	₹1.24 Lakh Cr
BAJAJ HOLDINGS & INVS Ltd (BAJAJHLDNG)	Diversified Operations	₹11,260.00	+2.91%	13.4x	11.9%	11.0%	0.00	₹1.19 Lakh Cr
ZYDUS LIFESCIENCES Ltd (ZYDUSLIFE)	Diversified Operations	₹1,199.50	-1.35%	23.5x	21.2%	21.1%	0.46	₹1.14 Lakh Cr
HDFC AMC Ltd (HDFCAMC)	Diversified Operations	₹2,715.00	+3.64%	33.6x	32.9%	42.9%	0.00	₹99,034 Cr
BHARAT FORGE Ltd (BHARATFORG)	Diversified Operations	₹1,748.60	+1.37%	90.7x	12.0%	12.6%	0.76	₹91,626 Cr

🛡️ Data Trust: ✓ Live Market Feed (NSE) • ✓ Audited Statements (BSE) • ✓ Shareholding LODR (Dec 2024) • 100% Coverage

Domain / Module	Primary Source	Reported Period	Last Sync Time	Audit Status
Live Market Quotes	National Stock Exchange (NSE) / BSE Market Feed	Real-Time	19:59:13 IST	✓ Live Sync
Financial Statements (10Y)	MRPL Investor Relations & BSE Filings	Q3 FY25 / Audited FY24	11 Nov 2026	✓ Audited
Shareholding Pattern	Exchange Disclosures (Clause 35 / SEBI LODR)	Dec 2024	11 Nov 2026	✓ Verified
Stock DNA & Valuations	TickerPulse 8-Pillar Scoring & DCF Engine	Current Computed	11 Nov 2026	✓ Deterministic

Save to Your Watchlist

TickerPulse Academy

MRPL

🧬 TickerPulse Stock DNA

⚡ What Changed? (Recent Signal Radar)

📈 Price & Technical Intelligence

📐 Key Fundamentals & Valuation Multiples

About MRPL

📑 10-Year Comprehensive Financial Statements

🎯 Valuation Lab & Sensitivity Matrix

🛡️ Forensic Audit Radar & Red Flag Monitor

👥 Shareholding Pattern & Institutional Footprint

🤖 Filings & AI Document Intelligence

🧭 Scenario Lab (12-Month Derived Valuation Targets)

🏢 Sector Peer Comparison (Diversified)

Metric Explainer

Stock DNA Methodology

Document Title