Generic selectors
Exact matches only
Search in title
Search in content
Post Type Selectors
post
Last Updated: April 2, 2026, 4:51 am
Author: Getaka|Social: XLinkedIn
Stock Ticker - BSE: 543262 | NSE: MRP

MRP Agro Ltd: Intrinsic Value & Share Price Analysis

Fair Value

₹133.16Undervalued by 53.76%vs CMP ₹86.60

P/E (17.6) × ROE (30.3%) × BV (₹30.60) × DY (2.00%)

₹99.85Undervalued by 15.30%vs CMP ₹86.60
MoS: +13.3% (Thin)Confidence: 48/100 (Moderate)Models: 3 Under, 1 Fair, 5 Over
ModelCategoryValueWeightSignal
PE-ROEEarnings₹223.6623%Under (+158.3%)
Graham NumberEarnings₹59.1417%Over (-31.7%)
Earnings PowerEarnings₹13.5511%Over (-84.4%)
DCFCash Flow₹120.6511%Under (+39.3%)
Net Asset ValueAssets₹29.627%Over (-65.8%)
EV/EBITDAEnterprise₹113.749%Under (+31.3%)
Earnings YieldEarnings₹50.807%Over (-41.3%)
ROCE CapitalReturns₹12.047%Over (-86.1%)
Revenue MultipleRevenue₹90.076%Fair (+4%)
Consensus (9 models)₹99.85100%Undervalued
Key Drivers: EPS CAGR 68.0% lifts DCF — verify sustainability. | Wide model spread (₹12–₹224) — high uncertainty.

PE-ROE · Graham · EPV · DCF · NAV · EV/EBITDA · DDM · Earnings Yield · ROCE Capital · Revenue Multiple | CoE: 12% · Terminal: 4% · EPS CAGR: 68.0%

*Investments are subject to market risks

Investment Snapshot

73
MRP Agro Ltd scores 73/100 (Strong)
Based on 5 dimensions: health, institutional flow, earnings quality, momentum, and peer comparison
Stock Health88/100 · Strong
ROCE 39.2% ExcellentROE 30.3% ExcellentD/E 0.00 Low debtInterest Coverage 0.0x RiskyProfitable 5/5 years Consistent
Smart Money50/100 · Moderate
Promoter holding at 65.7% Stable
Earnings Quality65/100 · Strong
OPM expanding (1% → 6%) Improving
Quarterly Momentum53/100 · Moderate
Revenue (4Q): -22% YoY DecliningProfit (4Q): +16% YoY PositiveOPM: 16.8% (up 7.8% YoY) Margin expansion
Industry Rank100/100 · Strong
P/E 17.6 vs industry 102.1 Cheaper than peersROCE 39.2% vs industry 15.2% Above peersROE 30.3% vs industry 8.8% Above peers3Y sales CAGR: 51% High growth

Weights: Health 30% · Earnings Quality 25% · Momentum 20% · Industry Rank 15% · Smart Money 10%. Scores are computed from reported financials and recalculated daily. Not investment advice.

MRP Agro Ltd Investor Signals

Computed from valuation, cash flow, balance sheet, ownership and quarterly trend data already available in this stock page.

Value Trap Score
20/100
Low
Derived from: Cheapness + weak quality + weak cash support
Current data: P/E 17.6 vs Ind 102.1 | ROCE 39.2% | ROE 30.3% | CFO/NP N/A
Balance Sheet Stress
0/100
Comfortable
Derived from: Leverage + debt servicing + liquidity + debt trend
Current data: D/E 0.00x | IntCov 0.0x | Current 78.34x | Borrow/Reserve 0.00x
Cash Flow Reliability
14/100
Weak
Derived from: Cash backing of earnings + working capital pressure
Current data: CFO ₹0 Cr | NP ₹7 Cr | CFO/NP N/A
Ownership Accumulation
+25
Neutral
Derived from: FII + DII + promoter direction, adjusted by crowding
Current data: FII N/A | DII +0.05 pp | Prom 0.00 pp
Business Momentum
+100
Stable
Derived from: Latest quarter sales + profit + OPM change
Current data: Q Sales +40.3% | Q NP +305.4% | Q OPM +7.0 pp
Derived FieldValueHow it is derived
Valuation Gap %+15.3%((Fair Value - CMP) / CMP) × 100
Borrowings / Reserves0.00xLatest borrowings divided by latest reserves
CFO / Net ProfitN/ALatest operating cash flow divided by latest net profit
FII ChangeN/ALatest FII% minus previous FII%
DII Change+0.05 ppLatest DII% minus previous DII%
Promoter Change0.00 ppLatest promoter% minus previous promoter%
Shareholder Count Change-90Latest shareholder count minus previous count
Quarterly Sales Change+40.3%Latest quarter sales vs previous quarter sales
Quarterly Profit Change+305.4%Latest quarter net profit vs previous quarter net profit
Quarterly OPM Change+7.0 ppLatest quarter OPM minus previous quarter OPM

Share Price and Basic Stock Data

Last Updated: April 2, 2026, 4:51 am

Market Cap 99.5 Cr.
Current Price 86.6
Intrinsic Value₹99.85
High / Low 145/77.7
Stock P/E17.6
Book Value 30.6
Dividend Yield0.00 %
ROCE39.2 %
ROE30.3 %
Face Value 10.0
PEG Ratio0.26

Stock P/E, Current Price, and Intrinsic Value Over Time

View Share Price Target for MRP Agro Ltd

Competitors

Stock Name ⇩Market Cap ⇩Current Price ⇩High / Low ⇩Stock P/E ⇩Book Value ⇩Dividend Yield ⇩ROCE ⇩ROE ⇩Face Value ⇩
MRP Agro Ltd 99.5 Cr. 86.6 145/77.717.6 30.60.00 %39.2 %30.3 % 10.0
CCL International Ltd 44.8 Cr. 23.4 35.8/20.017.7 24.60.00 %3.35 %1.47 % 10.0
Amrapali Industries Ltd 70.7 Cr. 13.8 20.2/12.614.8 6.570.00 %7.08 %5.09 % 5.00
Aarnav Fashions Ltd 99.5 Cr. 23.6 56.8/21.014.0 45.20.00 %7.72 %4.95 % 10.0
Danube Industries Ltd 36.5 Cr. 4.01 7.95/3.5221.3 3.830.00 %8.14 %4.82 % 2.00
Industry Average10,858.54 Cr140.30102.09119.050.48%15.22%8.81%7.62

All Competitor Stocks of MRP Agro Ltd

Quarterly Result

MetricDec 2023Mar 2024Jun 2024Sep 2024Dec 2024Mar 2025Jun 2025Sep 2025Dec 2025
Sales 21.807.3017.4615.2847.8323.3521.1010.0814.14
Expenses 21.336.9515.8913.9943.4921.0719.769.0911.76
Operating Profit 0.470.351.571.294.342.281.340.992.38
OPM % 2.16%4.79%8.99%8.44%9.07%9.76%6.35%9.82%16.83%
Other Income 0.030.050.040.050.071.041.000.020.02
Interest 0.020.050.060.050.080.040.000.000.00
Depreciation 0.000.000.160.380.440.430.380.390.39
Profit before tax 0.480.351.390.913.892.851.960.622.01
Tax % 25.00%25.71%28.06%20.88%25.19%20.70%21.94%40.32%25.37%
Net Profit 0.360.261.000.722.912.261.520.371.50
EPS in Rs 0.360.261.000.722.902.031.370.331.35

Last Updated: March 3, 2026, 8:16 am

Quarterly Chart

Profit & Loss - Annual Report

Last Updated: February 27, 2026, 7:46 am

MetricMar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025TTM
Sales 18.1635.1720.2230.2828.0943.20103.4968.67
Expenses 17.9234.8219.8629.8327.6941.9394.0161.68
Operating Profit 0.240.350.360.450.401.279.486.99
OPM % 1.32%1.00%1.78%1.49%1.42%2.94%9.16%10.18%
Other Income 0.040.000.010.010.050.161.202.08
Interest 0.120.090.010.000.040.090.230.04
Depreciation 0.000.000.000.000.000.001.411.59
Profit before tax 0.160.260.360.460.411.349.047.44
Tax % 25.00%26.92%25.00%26.09%24.39%25.37%23.67%
Net Profit 0.120.190.260.340.311.006.905.65
EPS in Rs 1.500.950.290.380.351.006.215.08
Dividend Payout % 0.00%0.00%0.00%0.00%0.00%0.00%0.00%

Profit & Loss Yearly Chart

YoY Net Profit Growth

Year2019-20202020-20212021-20222022-20232023-20242024-2025
YoY Net Profit Growth (%)58.33%36.84%30.77%-8.82%222.58%590.00%
Change in YoY Net Profit Growth (%)0.00%-21.49%-6.07%-39.59%231.40%367.42%

MRP Agro Ltd has shown an inconsistent trend in YoY Net Profit Growth (%) in the last 6 years from 2019-2020 to 2024-2025.

Growth

Compounded Sales Growth
10 Years:%
5 Years:24%
3 Years:51%
TTM:140%
Compounded Profit Growth
10 Years:%
5 Years:105%
3 Years:173%
TTM:590%
Stock Price CAGR
10 Years:%
5 Years:%
3 Years:80%
1 Year:-13%
Return on Equity
10 Years:%
5 Years:17%
3 Years:20%
Last Year:30%

Last Updated: September 5, 2025, 3:51 pm

Balance Sheet

Last Updated: March 3, 2026, 1:13 am

MonthMar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025Sep 2025
Equity Capital 0.250.672.982.982.9810.0411.1111.11
Reserves 0.121.014.404.745.042.9221.4622.92
Borrowings 1.470.290.000.010.401.790.000.00
Other Liabilities 0.780.210.090.110.100.452.221.19
Total Liabilities 2.622.187.477.848.5215.2034.7935.22
Fixed Assets 0.020.020.030.030.180.1710.189.42
CWIP 0.000.000.000.002.3110.960.005.61
Investments 0.650.000.000.002.042.194.628.39
Other Assets 1.952.167.447.813.991.8819.9911.80
Total Assets 2.622.187.477.848.5215.2034.7935.22

Reserves and Borrowings Chart

Cash Flow

MonthMar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025
Cash from Operating Activity + 0.44-4.870.293.893.86-3.76
Cash from Investing Activity + -0.01-0.260.06-4.37-8.65-2.49
Cash from Financing Activity + -0.145.130.000.355.2410.85
Net Cash Flow 0.290.000.35-0.120.454.60
Free Cash Flow 0.43-4.880.281.43-4.79-4.22
CFO/OP 137%-1,333%84%1,000%312%-36%

Free Cash Flow

MonthMar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025
Free Cash Flow-1.230.060.360.440.00-0.529.48

Free Cash Flow = Income Generated from Operational Activities - Borrowings - Capital Work in Progress (CWIP)

Consistent positive free cash flow is crucial for businesses as it indicates their ability to generate cash from their core operations. It provides financial flexibility, allowing companies to invest in growth opportunities, pay dividends to shareholders, reduce debt, and weather economic downturns more effectively.

Free Cash Flow Chart

Financial Efficiency Indicators

MonthMar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025
Debtor Days 3441024518220
Inventory Days 40213813127
Days Payable 15100010
Cash Conversion Cycle 2231238331347
Working Capital Days 12171228237044
ROCE %18%8%6%6%12%39%

Financial Efficiency Indicators Chart

Share Holding Pattern

MonthMar 2023Jun 2023Sep 2023Dec 2023Mar 2024Jun 2024Sep 2024Dec 2024Mar 2025Jun 2025Sep 2025Dec 2025
Promoters 72.47%72.47%72.47%65.37%67.44%71.35%72.19%72.19%72.34%72.69%65.67%65.67%
DIIs 0.00%0.00%0.00%0.00%0.00%0.00%0.00%0.00%0.00%0.00%0.18%0.23%
Public 27.52%27.53%27.53%34.64%32.57%28.64%27.81%27.82%27.66%27.31%34.15%34.11%
No. of Shareholders 235229269428444447466591749863906816

Shareholding Pattern Chart

No. of Shareholders

MRP Agro Ltd: Intrinsic Value & Share Price Analysis - Shareholder trend analysis

This stock is not held by any mutual fund.

ROCE / ROE Trend

EPS Trend

Key Financial Ratios

MonthMar 25Mar 24Mar 23Mar 22Mar 21
FaceValue 10.0010.0010.0010.0010.00
Basic EPS (Rs.) 6.781.011.021.141.54
Diluted EPS (Rs.) 6.781.011.021.141.54
Cash EPS (Rs.) 7.480.991.041.150.89
Book Value[Excl.RevalReserv]/Share (Rs.) 29.3212.9126.9325.9024.76
Book Value[Incl.RevalReserv]/Share (Rs.) 29.3212.9126.9325.9024.76
Revenue From Operations / Share (Rs.) 93.5543.0495.08103.7468.06
PBDIT / Share (Rs.) 9.621.421.521.561.22
PBIT / Share (Rs.) 8.351.421.501.551.21
PBT / Share (Rs.) 8.141.331.371.541.18
Net Profit / Share (Rs.) 6.210.991.021.140.88
PBDIT Margin (%) 10.283.301.591.501.79
PBIT Margin (%) 8.923.301.581.491.77
PBT Margin (%) 8.693.081.431.481.73
Net Profit Margin (%) 6.632.301.071.091.29
Return on Networth / Equity (%) 21.177.693.804.393.55
Return on Capital Employeed (%) 28.109.875.585.984.88
Return On Assets (%) 19.826.553.584.323.51
Long Term Debt / Equity (X) 0.000.110.000.000.00
Total Debt / Equity (X) 0.000.130.040.000.00
Asset Turnover Ratio (%) 4.163.643.464.044.20
Current Ratio (X) 13.632.327.7260.7778.34
Quick Ratio (X) 9.842.115.7936.1466.37
Inventory Turnover Ratio (X) 29.820.000.000.000.00
Interest Coverage Ratio (X) 45.7515.2110.93136.9439.54
Interest Coverage Ratio (Post Tax) (X) 30.5211.608.37100.8229.56
Enterprise Value (Cr.) 134.7060.0025.8710.9511.06
EV / Net Operating Revenue (X) 1.301.390.910.350.54
EV / EBITDA (X) 12.6041.9757.2023.5130.44
MarketCap / Net Operating Revenue (X) 1.351.370.910.370.56
Price / BV (X) 4.314.573.241.511.54
Price / Net Operating Revenue (X) 1.351.370.910.370.56
EarningsYield 0.040.010.010.020.02

Profitability Ratios (%)

Liquidity Ratios

Liquidity Ratios (%)

Interest Coverage Ratios (%)

Valuation Ratios

About the Company - Qualitative Analysis

MRP Agro Ltd. is a Public Limited Listed company incorporated on 13/04/2018 and has its registered office in the State of Madhya Pradesh, India. Company's Corporate Identification Number(CIN) is U15100MP2018PLC045542 and registration number is 045542. Currently company belongs to the Industry of Trading & Distributors. Company's Total Operating Revenue is Rs. 103.92 Cr. and Equity Capital is Rs. 11.11 Cr. for the Year ended 31/03/2025.
INDUSTRYADDRESSCONTACT
Trading & DistributorsHouse No. 100, First Floor, Tikamghar Madhya Pradesh 472001Contact not found
Management
NamePosition Held
Mr. Manish Kumar JainChairman & Managing Director
Mrs. Raksha JainNon Executive Director
Mr. Deepak LuharInd. Non-Executive Director
Mr. Santosh Kumar LohiyaInd. Non-Executive Director

FAQ

What is the intrinsic value of MRP Agro Ltd and is it undervalued?

As of 05 April 2026, MRP Agro Ltd's intrinsic value is ₹99.85, which is 15.30% higher than the current market price of ₹86.60, suggesting the stock is undervalued. This is calculated using the PE ratio method factoring in ROE (30.3 %), book value (₹30.6), dividend yield (0.00 %), and 5-year EPS CAGR.

What is the current share price and 52-week range of MRP Agro Ltd?

MRP Agro Ltd is trading at ₹86.60 as of 05 April 2026, with a FY2026-2027 high of ₹145 and low of ₹77.7. The stock is currently near its 52-week low. Market cap stands at ₹99.5 Cr..

How does MRP Agro Ltd's P/E ratio compare to its industry?

MRP Agro Ltd has a P/E ratio of 17.6, which is below the industry average of 102.09. Trading at a steep discount to peers could signal a value opportunity or reflect concerns about the company's fundamentals.

Is MRP Agro Ltd financially healthy?

Key indicators for MRP Agro Ltd: ROCE of 39.2 % indicates efficient capital utilization; ROE of 30.3 % shows strong shareholder returns. Dividend yield is 0.00 %.

Is MRP Agro Ltd profitable and how is the profit trend?

MRP Agro Ltd reported a net profit of ₹7 Cr in Mar 2025 on revenue of ₹103 Cr. Compared to ₹0 Cr in Mar 2022, the net profit shows an improving trend.

Does MRP Agro Ltd pay dividends?

MRP Agro Ltd has a dividend yield of 0.00 % at the current price of ₹86.60. The company is currently not paying meaningful dividends.

Disclaimer: This article is for informational purposes only and should not be construed as financial advice. The author is not a SEBI registered financial advisor and does not have any vested interest in MRP Agro Ltd. Investors are advised to conduct their own due diligence and consult with a financial professional before making any investment decisions. The information provided in this article is based on publicly available data and the author's analysis, but it may not be comprehensive or up-to-date. The author and getaka.co.in are not responsible for any errors or omissions in the content. This article is not intended to promote any particular investment strategy or recommendation, and readers should consult with their own financial advisors before making any investment decisions. Data Source: NSE
Explore Industry-wise Stock Analysis Reports