Mysore Petro Chemicals Limited (MYSORPETRO.BO) Valuation

Valuation

Model-based estimates, not advice. The DCF is the discounted-cash-flow value per share; compare it with the price, not as a target.

DCF fair value

-234.1%

-₹161.50

vs ₹120.40 price

Levered DCF

-₹981.21

After debt service

Piotroski score

4 / 9

Average

Altman Z-score

—

Rating

Overall 3 / 5

Ratios by fiscal year

Margins and yields are shares of revenue, equity or price; multiples are ×.

Metric	FY2026	FY2025	FY2024	FY2023	FY2022	FY2021	FY2020	FY2019
P/E	65.12×	27.59×	14.88×	3.53×	2.09×	-22.8×	4.13×	2.65×
P/B	0.23×	0.38×	0.5×	0.34×	0.35×	0.31×	0.12×	0.29×
P/S	1.01×	2.51×	4.03×	3.97×	3.27×	2.25×	1.55×	1.44×
EV / EBITDA	42.04×	4.14×	-66.85×	-18.79×	-342.96×	169.54×	-8.02×	2.27×
Gross margin	-0.6%	4.5%	2.9%	4.3%	4.8%	5.3%	6.0%	2.0%
Operating margin	-14.9%	-17.8%	-16.7%	-18.3%	-14.6%	-11.1%	-22.3%	-9.0%
Net margin	1.6%	9.1%	27.1%	112.5%	156.4%	-9.9%	37.4%	54.5%
Current ratio	1.62×	3.98×	1.11×	13.06×	7.26×	8.24×	5.33×	4.34×
Debt / equity	0×	0×	0.09×	0×	0×	0×	0×	0×
Interest coverage	-96.43×	-86.71×	-574.9×	-5.79×	-12.03×	-7.43×	-50.89×	-72.59×
Dividend yield	2.5%	2.0%	1.5%	2.3%	1.9%	2.5%	7.8%	3.3%
Payout ratio	162.3%	54.1%	22.0%	8.0%	4.0%	-57.3%	32.1%	8.7%

Key metrics by fiscal year

Metric	FY2026	FY2025	FY2024	FY2023	FY2022	FY2021	FY2020	FY2019
Return on equity	0.4%	1.4%	3.4%	9.7%	16.8%	-1.4%	2.9%	10.9%
Return on invested capital	-2.9%	-1.7%	-1.3%	-1.0%	-1.0%	0.1%	-1.5%	-1.7%
Return on assets	0.3%	1.1%	2.5%	8.0%	14.0%	-1.2%	2.8%	10.5%
Free cash flow yield	26.8%	-8.8%	-11.5%	-14.6%	-4.3%	-9.7%	-10.1%	-3.3%
Earnings yield	1.5%	3.6%	6.7%	28.3%	47.8%	-4.4%	24.2%	37.8%
Enterprise value	₹503.8M	₹782.8M	₹1.3B	₹661.8M	₹678.7M	₹497.4M	₹181M	₹435.9M
Net debt / EBITDA	-2.05×	-0.3×	-7.65×	1.98×	2.84×	-4.92×	0.88×	-0.18×
Cash conversion cycle (days)	-13	35	136	140	33	329	449	119