Sharescart Research Club logo

Key Financials Snapshot

TTM · Consolidated · ₹ in Cr
Market Cap
₹51954 Cr.
Stock P/E
27.8
P/B
2.5
Current Price
₹122500
Book Value
₹ 49455
Face Value
10
52W High
₹163500
52W Low
₹ 122000
Dividend Yield
0.19%

MRF Overview

Business

MRF Ltd. is India's largest manufacturer of tyres. Its core business involves the manufacturing, marketing, and sale of a wide range of tyres, tubes, and flaps for various vehicle segments including passenger cars, commercial vehicles (trucks, buses), two-wheelers, farm vehicles, off-the-road (OTR) vehicles, and light commercial vehicles. The company operates through both original equipment manufacturer (OEM) sales, supplying directly to vehicle manufacturers, and the more significant replacement market, catering to existing vehicle owners. Beyond tyres, MRF also has diversified interests in paints, toys (through Funskool India Ltd. subsidiary), sports goods, and conveyor belts, although tyres remain its primary revenue generator. It makes money by selling its products through an extensive distribution network across India and exporting to over 65 countries.

Revenue Mix

MRF's primary business segment is Tyres. Within this, revenue is derived from:

Passenger Car Tyres: Includes radial tyres for various car models.

Commercial Vehicle Tyres: Radial and bias tyres for trucks and buses.

Two-Wheeler Tyres: Tyres for motorcycles, scooters, and mopeds.

Farm Tyres: Tyres for tractors and agricultural machinery.

Off-the-Road (OTR) Tyres: For heavy construction, mining, and industrial equipment.

Light Commercial Vehicle (LCV) Tyres: For vans and smaller commercial vehicles.

While specific revenue percentages for each tyre type are not always disclosed, the replacement market typically contributes a larger share of revenue and profitability compared to OEM sales. Other segments like Funskool (toys), MRF Paints, and MRF Specialty Coatings contribute a smaller portion of the overall revenue.

Industry

The Indian tyre industry is a capital-intensive sector characterized by an oligopolistic structure, with a few large domestic players and global companies dominating the market. MRF holds the position of the market leader in India by volume and value. It competes with other major domestic players like Apollo Tyres, Ceat, JK Tyre, and international players such as Bridgestone, Michelin, and Goodyear. MRF's strong brand equity, vast product portfolio, and extensive distribution network provide it with a significant competitive edge in both the OEM and replacement markets across various vehicle categories.

MOAT

Brand Strength: MRF enjoys very high brand recall and trust among Indian consumers, associated with quality, durability, and performance. This strong brand equity allows for premium pricing and customer loyalty.

Extensive Distribution Network: The company possesses the largest and most widespread distribution and dealer network across India, ensuring product availability and efficient service delivery in both urban and rural areas.

Scale & Manufacturing Capability: As the largest tyre manufacturer in India, MRF benefits from economies of scale in procurement, manufacturing, and R&D, leading to cost efficiencies. Its multiple manufacturing facilities across India provide significant production capacity.

Diverse Product Portfolio: MRF offers a comprehensive range of tyres catering to almost every vehicle segment, reducing reliance on any single market segment and providing cross-selling opportunities.

R&D and Technology: Consistent investment in research and development to introduce new products and technologies, adapting to evolving vehicle requirements (e.g., for EVs) and improving tyre performance.

Growth Drivers

Automotive Sector Growth: India's growing vehicle parc (the total number of vehicles in operation) across all segments (passenger cars, commercial vehicles, two-wheelers) directly drives demand for both OEM and replacement tyres.

Infrastructure Development: Continued investment in road infrastructure and logistics in India leads to higher vehicle usage, increasing tyre wear and replacement cycles.

Increasing Radialisation: The ongoing shift from bias-ply to radial tyres, particularly in the commercial vehicle segment, offers higher value products and better margins for tyre manufacturers.

Export Opportunities: Expansion into international markets provides additional growth avenues, leveraging competitive manufacturing costs and product quality.

Replacement Market Stability: As the vehicle parc matures, the replacement market provides a stable and consistent revenue stream, less volatile than OEM sales.

Risks

Raw Material Price Volatility: Key raw materials such as natural rubber (major component) and crude oil derivatives (synthetic rubber, carbon black) are subject to significant price fluctuations, which can impact production costs and profit margins.

Intense Competition: The presence of both strong domestic and well-established international players leads to pricing pressure and competition for market share.

Economic Slowdown: A downturn in the Indian economy can lead to reduced vehicle sales (impacting OEM demand) and lower discretionary spending (affecting replacement demand).

Forex Fluctuations: Exposure to currency exchange rate volatility due to imports of certain raw materials and exports of finished goods.

Technological Disruption: While MRF invests in R&D, rapid shifts in automotive technology (e.g., electric vehicles requiring specific tyre characteristics, autonomous driving) could necessitate significant and rapid adaptation.

Import Competition: Cheaper tyre imports, particularly from China and Southeast Asia, pose a threat to domestic pricing power and market share.

Management & Ownership

MRF Ltd. is primarily promoter-driven, with the K. M. Mammen family holding a significant stake and exercising control. The company has a long history of experienced and seasoned management, known for its conservative financial approach and focus on operational efficiency and market leadership. The promoter holding ensures stable stewardship and long-term vision. Institutional investors and the public also hold substantial stakes, making it a widely traded public company.

Outlook

MRF is well-positioned to capitalize on the long-term growth trajectory of the Indian automotive industry, driven by rising disposable incomes, urbanization, and infrastructure development. Its dominant market position, robust brand equity, extensive distribution network, and diversified product portfolio provide a strong foundation. The stable replacement market and increasing radialisation trends offer consistent revenue streams. However, the company remains susceptible to volatility in raw material prices (especially natural rubber), intense competition from domestic and international players, and potential economic downturns affecting demand. Successful navigation of these risks, alongside continued innovation in product technology and operational efficiency, will be crucial for sustaining its market leadership and profitability.

MRF Share Price

Live · BSE / NSE · Inception: 1960
| |
Volume
Price

Key Financials — Profit & Loss

₹ in Cr · Consolidated · annual

MRF Quarterly Results

#(Fig in Cr.) Dec 2023 Mar 2024 Jun 2024 Sep 2024 Dec 2024 Mar 2025 Jun 2025 Sep 2025 Dec 2025 Mar 2026
Net Sales 6162 6349 7196 6881 7001 7075 7676 7379 8050 8044
Other Income 78 94 84 113 98 115 126 108 125 139
Total Income 6240 6443 7280 6994 7099 7190 7802 7487 8175 8183
Total Expenditure 5108 5437 6037 5870 6166 6000 6604 6253 6651 6739
Operating Profit 1132 1006 1244 1125 933 1190 1198 1234 1524 1444
Interest 90 93 85 84 94 98 98 90 91 86
Depreciation 360 385 396 410 415 433 429 445 438 442
Exceptional Income / Expenses 0 0 0 0 0 0 0 0 -77 14
Profit Before Tax 682 527 763 631 424 659 670 699 917 930
Provision for Tax 173 131 192 160 109 149 170 173 226 227
Profit After Tax 510 396 571 471 315 511 500 526 692 702
Adjustments 0 0 0 0 0 0 0 0 0 0
Profit After Adjustments 510 396 571 471 315 511 500 526 692 702
Adjusted Earnings Per Share 1202.1 934.2 1346.7 1110.1 744 1204 1180.4 1239.7 1631.7 1656.3

MRF Profit & Loss

#(Fig in Cr.) Sep 2014 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025 TTM
Net Sales 13330 20180 13412 14954 16062 16239 16163 19317 23009 25169 28153 31149
Other Income 66 324 331 331 422 335 210 317 253 317 408 498
Total Income 13396 20504 13743 15285 16484 16575 16373 19634 23261 25486 28561 31647
Total Expenditure 11388 15750 10767 12667 13751 13857 13214 17258 20612 20908 24061 26247
Operating Profit 2009 4754 2977 2618 2733 2717 3159 2376 2649 4578 4500 5400
Interest 232 361 257 259 273 301 282 263 326 361 368 365
Depreciation 424 737 611 707 808 982 1141 1205 1253 1430 1654 1754
Exceptional Income / Expenses 0 0 0 0 0 0 0 0 0 0 0 -63
Profit Before Tax 1353 3656 2109 1653 1652 1434 1737 908 1070 2787 2479 3216
Provision for Tax 445 1146 623 521 522 12 460 239 301 706 610 796
Profit After Tax 908 2509 1486 1132 1131 1423 1277 669 769 2081 1869 2420
Adjustments -0 -0 0 0 0 -0 -0 -0 -0 -0 -0 0
Profit After Adjustments 908 2509 1486 1132 1131 1423 1277 669 769 2081 1869 2420
Adjusted Earnings Per Share 2142.3 5918.4 3505.2 2668.9 2666.5 3355.1 3011.9 1578.4 1813.5 4908.5 4408.7 5708.1

MRF Balance Sheet

#(Fig in Cr.) Sep 2014 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025
Shareholder's Funds 4540 7224 8641 9738 10837 12215 13414 14032 14708 16703 18488
Minority's Interest 0 0 0 0 0 0 0 0 0 0 0
Borrowings 1199 1486 1238 1319 1055 779 812 817 824 724 374
Other Non-Current Liabilities 1471 514 667 831 1085 1196 1089 1254 1343 1712 1744
Total Current Liabilities 2623 4029 4502 4590 5464 5252 7268 6957 7495 7710 8960
Total Liabilities 9833 13254 15048 16478 18441 19442 22582 23060 24369 26849 29567
Fixed Assets 3436 4608 5502 6092 6786 8870 9441 9522 10118 12046 13221
Other Non-Current Assets 1018 2327 2232 2512 3191 2422 2778 3274 5010 4254 2950
Total Current Assets 5379 6319 7314 7875 8464 8151 10363 10264 9241 10550 13396
Total Assets 9833 13254 15048 16478 18441 19442 22582 23060 24369 26849 29567

MRF Cash Flow

#(Fig in Cr.) Sep 2014 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025
Opening Cash & Cash Equivalents 290 273 121 247 193 102 1179 240 254 249 303
Cash Flow from Operating Activities 1699 3043 1956 2413 1253 2271 4325 -578 2755 3303 1868
Cash Flow from Investing Activities -1791 -3408 -1393 -2014 -1386 -164 -5086 168 -1923 -2382 -2082
Cash Flow from Financing Activities 67 212 -438 -453 42 -1032 -250 424 -840 -868 282
Net Cash Inflow / Outflow -24 -152 125 -53 -91 1075 -1011 13 -8 53 67
Closing Cash & Cash Equivalent 266 121 247 193 102 1179 167 254 249 303 371

MRF Ratios

# Sep 2014 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025
Earnings Per Share (Rs) 2142.26 5918.44 3505.24 2668.89 2666.53 3355.09 3011.93 1578.37 1813.51 4908.54 4408.68
CEPS(Rs) 3142 7656.96 4945.28 4335.68 4571.25 5671.91 5702.45 4420.5 4768.82 8281.13 8308.58
DPS(Rs) 50 100 60 60 60 100 150 150 175 200 235
Book NAV/Share(Rs) 10706.49 17038.54 20379.15 22967.43 25559.79 28808.28 31636.01 33093.75 34687.88 39393.84 43604.86
Core EBITDA Margin(%) 13.13 19.7 17.72 14.89 14.39 14.67 17.82 10.43 10.21 16.59 14.26
EBIT Margin(%) 10.71 17.86 15.85 12.44 11.99 10.68 12.2 5.93 5.95 12.26 9.92
Pre Tax Margin(%) 9.14 16.25 14.13 10.76 10.29 8.83 10.5 4.6 4.56 10.85 8.64
PAT Margin (%) 6.14 11.16 9.96 7.36 7.04 8.76 7.72 3.39 3.28 8.1 6.51
Cash Profit Margin (%) 9 14.43 14.04 11.96 12.07 14.81 14.61 9.5 8.61 13.67 12.27
ROA(%) 10.03 21.74 10.5 7.18 6.48 7.51 6.08 2.93 3.24 8.13 6.63
ROE(%) 22.17 42.66 18.74 12.31 10.99 12.34 9.97 4.88 5.35 13.25 10.62
ROCE(%) 27.1 49.8 22.9 16.71 15.26 12.66 13.7 7.26 8.22 17.54 14.18
Receivable days 40.38 28.84 46.55 48.92 51.5 52.62 49.03 41.43 37.6 38.48 39.94
Inventory Days 44.93 30.23 52.87 54.91 58.97 66.29 64.45 65.38 64.31 61.19 64.17
Payable days 32.78 27.28 47.19 46.56 50.05 54.43 84.84 65.23 43.17 51.83 47.5
PER(x) 15.23 6.48 17.32 27.09 21.77 17.36 27.3 41.16 46.34 27.16 25.54
Price/Book(x) 3.05 2.25 2.98 3.15 2.27 2.02 2.6 1.96 2.42 3.38 2.58
Dividend Yield(%) 0.15 0.26 0.1 0.08 0.1 0.17 0.18 0.23 0.21 0.15 0.21
EV/Net Sales(x) 1.13 0.92 2.07 2.18 1.68 1.56 2.27 1.56 1.64 2.31 1.79
EV/Core EBITDA(x) 7.47 3.91 9.32 12.45 9.89 9.34 11.61 12.67 14.27 12.72 11.17
Net Sales Growth(%) 8.84 51.39 -33.54 11.5 7.41 1.1 -0.47 19.51 19.11 9.39 11.86
EBIT Growth(%) 10.71 153.44 -41.09 -19.21 0.74 -9.89 16.33 -42 19.26 125.51 -9.58
PAT Growth(%) 12.33 176.27 -40.77 -23.86 -0.09 25.82 -10.23 -47.6 14.9 170.66 -10.18
EPS Growth(%) 12.33 176.27 -40.77 -23.86 -0.09 25.82 -10.23 -47.6 14.9 170.66 -10.18
Debt/Equity(x) 0.42 0.34 0.27 0.22 0.23 0.15 0.15 0.2 0.16 0.12 0.16
Current Ratio(x) 2.05 1.57 1.62 1.72 1.55 1.55 1.43 1.48 1.23 1.37 1.5
Quick Ratio(x) 1.35 1.1 1.09 1.24 1 1 1.02 0.88 0.68 0.79 0.87
Interest Cover(x) 6.84 11.14 9.22 7.39 7.04 5.77 7.17 4.45 4.28 8.72 7.74
Total Debt/Mcap(x) 0.14 0.15 0.09 0.07 0.1 0.08 0.06 0.1 0.07 0.04 0.06

Growth Rates

Compounded annual
# 1 Year 3 Year 5 Year 10 Year
Sales CAGR +12% +13% +12% +8%
Operating Profit CAGR -2% +24% +11% +8%
PAT CAGR -10% +41% +6% +7%
Share Price CAGR -11% +7% +8% +14%
ROE Average +11% +10% +9% +15%
ROCE Average +14% +13% +12% +19%

MRF Shareholding Pattern

Latest · Mar 2026
100% held
Promoters 27.77 %
FII 17.98 %
DII (MF + Insurance) 12.25 %
Public (retail) 72.23 %
# Dec 2023 Mar 2024 Jun 2024 Sep 2024 Dec 2024 Mar 2025 Jun 2025 Sep 2025 Dec 2025 Mar 2026
Promoter 27.7527.7827.7827.7727.827.7827.7827.7427.7327.77
FII 19.4119.7419.0818.6818.1917.5418.6718.2718.1717.98
DII 11.4610.5710.7411.681212.2211.6712.3812.5112.25
Public 72.2572.2272.2272.2372.272.2272.2272.2672.2772.23
Others 0000000000
Total 100100100100100100100100100100

MRF Peer Comparison

Tyres & Allied Edit Columns

MRF Quarterly Price

10-year quarterly close · BSE
Show Value Show %

News & Updates

See more…

MRF Pros & Cons

Pros

  • Debtor days have improved from 51.83 to 47.5days.
  • Company has reduced debt.
  • Company is almost debt free.

Cons

  • Promoter holding is low: 27.77%.
  • Company has a low return on equity of 10% over the last 3 years.
  • The company has delivered a poor profit growth of 5% over past five years.
Want to Start Investing in Top Unlisted Stocks?

Our experts help you choose the right stocks based on performance, risk, and growth potential.

whatsapp