Sharescart Research Club logo

Key Financials Snapshot

TTM · Consolidated · ₹ in Cr
Market Cap
₹12910 Cr.
Stock P/E
27.4
P/B
2.6
Current Price
₹3191.5
Book Value
₹ 1247.5
Face Value
10
52W High
₹4431.6
52W Low
₹ 3006.5
Dividend Yield
1.1%

CEAT Overview

Business

Ceat Ltd. is a prominent Indian multinational tyre manufacturing company. It produces a wide range of tyres for various vehicles including two-wheelers, three-wheelers, passenger cars, utility vehicles, commercial vehicles (trucks and buses), farm equipment, and off-the-road (OTR) vehicles. The company's core business model involves manufacturing and selling these tyres, along with tubes and flaps, through a vast distribution network spanning original equipment manufacturers (OEMs), aftermarket replacement channels, and exports. Ceat makes money by selling its products to these diverse customer segments, catering to both new vehicle installations and existing vehicle replacements.

Revenue Mix

Ceat's revenue is primarily derived from the sale of tyres across various categories. While specific percentage breakdowns can fluctuate and are not always detailed publicly for all segments, key segments include:

Two-Wheeler & Three-Wheeler Tyres: A significant segment given India's large market.

Passenger Car & Utility Vehicle Tyres: Growing segment catering to radial tyre demand.

Commercial Vehicle Tyres (Truck & Bus): Traditional strength, including both bias and radial tyres.

Farm & Off-the-Road (OTR) Tyres: Niche but important segments for agricultural and industrial applications.

Revenue is generated through a mix of:

Replacement Market: Largest contributor, selling tyres to existing vehicle owners.

Original Equipment Manufacturer (OEM) Sales: Supplying tyres directly to vehicle manufacturers for new vehicles.

Exports: Selling products to international markets.

Industry

The Indian tyre industry is competitive, cyclical, and largely dependent on the automotive sector's performance. It is characterized by the presence of a few large domestic players and several international manufacturers. Ceat Ltd. is one of India's leading tyre manufacturers, holding a strong position within the top tier. It competes with other major domestic players like MRF, Apollo Tyres, JK Tyre, and Balkrishna Industries, as well as global brands present in India such as Michelin, Bridgestone, and Goodyear. Ceat has a particularly strong presence and brand recall in the two-wheeler and commercial vehicle segments.

MOAT

Ceat possesses several competitive advantages:

Brand Recognition: A well-established brand name in the Indian market with decades of operational history, fostering customer trust.

Extensive Distribution Network: A wide and deep pan-India distribution network, including dealerships, distributors, and retail outlets, ensuring product availability even in remote areas. This is critical in the Indian replacement market.

OEM Relationships: Long-standing relationships with major Indian auto manufacturers for supply of original equipment tyres.

Manufacturing Scale: Significant manufacturing capacities across multiple plants, allowing for economies of scale and diverse product offerings.

R&D Capabilities: Investments in research and development to introduce new products and technologies (e.g., radialization, specialized tyres) tailored to Indian road conditions and vehicle requirements.

Growth Drivers

Key factors that can drive Ceat's growth over the next 3-5 years include:

Growth in Automotive Sector: Overall growth in two-wheelers, passenger vehicles, and commercial vehicles in India directly drives both OEM and replacement demand.

Infrastructure Development: Government focus on road infrastructure improvement leads to increased demand for commercial vehicle tyres and faster wear, boosting replacement cycles.

Increasing Radialization: Growing penetration of radial tyres in commercial and two-wheeler segments (currently dominated by bias tyres) presents a significant upgrade and growth opportunity.

Export Market Expansion: Diversifying and growing presence in international markets.

New Product Development: Introduction of advanced and specialized tyres for electric vehicles, high-performance cars, or specific utility segments.

Rural Demand: Strong demand from rural and semi-urban areas, particularly for two-wheelers and farm tyres.

Risks

Raw Material Price Volatility: Tyres are highly dependent on crude oil derivatives (synthetic rubber, carbon black) and natural rubber. Fluctuations in these commodity prices directly impact manufacturing costs and profitability.

Intense Competition: Highly competitive market from both domestic players and global manufacturers, leading to pricing pressure and market share battles.

Cyclicality of Auto Industry: The tyre business is inherently linked to the cyclical nature of the automotive industry, making it susceptible to slowdowns in vehicle sales.

Import Competition: Influx of cheaper tyres, particularly from Southeast Asia and China, can exert pressure on pricing and margins.

Technological Disruption: Evolving vehicle technologies (e.g., EVs, autonomous vehicles) require new tyre specifications, necessitating continuous R&D investment.

Regulatory Changes: Changes in import duties, environmental regulations, or safety standards can impact operations and costs.

Management & Ownership

Ceat Ltd. is part of the RPG Group, a diversified Indian conglomerate. The company is promoter-led, with the RPG Group holding a significant stake. The management team consists of seasoned professionals with considerable experience in the tyre industry. They have a track record of expanding capacity, focusing on brand building, and improving product mix. The ownership structure is typical for a large Indian listed company, with promoters as the largest shareholders and the remaining shares held by institutional investors, retail investors, and the public.

Outlook

Ceat is well-positioned to capitalize on India's long-term automotive growth trajectory and infrastructure development. Its strong brand, extensive distribution, and focus on product innovation provide a solid foundation for market share expansion and improved profitability. The increasing radialization trend across vehicle segments, particularly in commercial vehicles and two-wheelers, presents a significant avenue for value-added growth. However, the company faces inherent industry challenges such as the volatile nature of raw material prices, intense competition, and the cyclicality of the auto sector. While these factors can impact short-term performance and margins, Ceat's strategic investments in capacity expansion, technological upgrades, and market penetration, especially in high-growth segments and exports, indicate a potential for sustained growth, balanced by the need to navigate commodity price risks and competitive pressures effectively.

CEAT Share Price

Live · BSE / NSE · Inception: 1958
| |
Volume
Price

Key Financials — Profit & Loss

₹ in Cr · Consolidated · annual

CEAT 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 2963 2992 3193 3305 3300 3421 3529 3773 4157 4219
Other Income 3 3 6 3 3 5 5 4 6 26
Total Income 2966 2995 3199 3308 3303 3425 3534 3777 4163 4245
Total Expenditure 2546 2600 2810 2942 2959 3033 3142 3269 3594 3626
Operating Profit 420 395 389 366 344 393 392 507 569 618
Interest 66 62 62 66 75 74 82 87 105 85
Depreciation 127 136 132 137 141 152 151 174 188 184
Exceptional Income / Expenses 0 -58 7 -0 0 -37 -3 0 -58 -10
Profit Before Tax 228 139 203 162 128 129 156 246 218 340
Provision for Tax 54 46 54 46 36 36 42 68 68 101
Profit After Tax 173 93 149 116 92 93 114 178 151 238
Adjustments 8 16 5 6 6 6 -1 7 5 5
Profit After Adjustments 181 109 154 122 97 99 112 186 156 244
Adjusted Earnings Per Share 44.9 26.8 38.1 30.1 24 24.6 27.8 46 38.5 60.3

CEAT Profit & Loss

#(Fig in Cr.) Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025 TTM
Net Sales 5752 5484 5767 6283 6985 6779 7610 9363 11315 11943 13218 15678
Other Income 23 28 19 44 40 23 38 15 19 20 21 41
Total Income 5775 5511 5786 6328 7025 6802 7648 9379 11334 11964 13239 15719
Total Expenditure 5061 4704 5102 5677 6338 6054 6648 8657 10343 10292 11747 13631
Operating Profit 713 807 683 651 686 747 1000 721 991 1672 1492 2086
Interest 142 101 90 104 93 154 179 207 242 269 278 359
Depreciation 93 108 143 169 193 277 340 435 469 509 563 697
Exceptional Income / Expenses -6 -11 -13 -34 -45 -30 -34 -13 -33 -58 -30 -71
Profit Before Tax 472 587 466 367 376 304 484 95 254 857 643 960
Provision for Tax 158 187 106 134 125 74 52 24 72 221 172 279
Profit After Tax 314 400 359 233 251 230 432 71 182 635 471 681
Adjustments 3 38 2 5 1 1 -0 1 4 7 1 16
Profit After Adjustments 317 438 361 238 252 231 432 71 186 643 473 698
Adjusted Earnings Per Share 78.4 108.2 89.3 58.8 62.4 57.2 106.8 17.6 46 158.9 116.8 172.6

CEAT Balance Sheet

#(Fig in Cr.) Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025
Shareholder's Funds 1682 2055 2415 2606 2766 2908 3316 3273 3440 4043 4369
Minority's Interest 33 32 29 23 24 24 23 24 17 10 8
Borrowings 354 588 852 451 1223 1641 1341 1719 1441 957 924
Other Non-Current Liabilities 159 202 213 227 262 479 404 481 585 652 748
Total Current Liabilities 1594 1231 1408 1839 2130 2301 3046 3670 4146 4333 5167
Total Liabilities 3822 4108 4917 5146 6404 7352 8131 9166 9628 9995 11214
Fixed Assets 1581 2032 2453 2709 3180 4160 4763 5329 6096 6271 6984
Other Non-Current Assets 322 583 622 623 1224 1363 1127 1189 842 985 796
Total Current Assets 1920 1493 1842 1815 1995 1825 2239 2647 2689 2691 3389
Total Assets 3822 4108 4917 5146 6404 7352 8131 9166 9628 9995 11214

CEAT Cash Flow

#(Fig in Cr.) Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025
Opening Cash & Cash Equivalents 114 71 14 24 82 68 27 36 24 61 55
Cash Flow from Operating Activities 749 702 335 672 561 956 1358 619 1205 1719 1092
Cash Flow from Investing Activities -253 -433 -543 -412 -1060 -1076 -618 -944 -849 -854 -922
Cash Flow from Financing Activities -194 -326 219 -202 484 79 -731 313 -320 -871 -177
Net Cash Inflow / Outflow 301 -57 10 58 -15 -40 9 -12 37 -5 -7
Closing Cash & Cash Equivalent 415 14 24 82 68 27 36 24 61 55 48

CEAT Ratios

# Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025
Earnings Per Share (Rs) 78.41 108.17 89.28 58.83 62.35 57.17 106.81 17.6 46.02 158.88 116.85
CEPS(Rs) 100.7 125.4 124.18 99.36 109.71 125.23 190.84 125.04 161.11 282.85 255.64
DPS(Rs) 10 11.5 11.5 11.5 12 12 18 3 12 30 30
Book NAV/Share(Rs) 413.66 507.97 597.02 644.27 683.83 718.89 819.85 809.1 850.34 999.41 1079.98
Core EBITDA Margin(%) 10.89 12.69 10.31 9.39 9.25 10.69 12.64 7.54 8.59 13.83 11.13
EBIT Margin(%) 9.68 11.2 8.62 7.3 6.72 6.76 8.71 3.22 4.39 9.43 6.97
Pre Tax Margin(%) 7.43 9.55 7.23 5.69 5.39 4.49 6.36 1.01 2.25 7.17 4.87
PAT Margin (%) 4.95 6.5 5.58 3.62 3.59 3.39 5.68 0.75 1.61 5.32 3.57
Cash Profit Margin (%) 6.42 8.25 7.8 6.23 6.35 7.47 10.14 5.4 5.76 9.58 7.82
ROA(%) 8.53 10.08 7.96 4.64 4.35 3.34 5.58 0.82 1.94 6.48 4.45
ROE(%) 23.32 21.43 16.07 9.29 9.35 8.11 13.89 2.14 5.43 16.98 11.21
ROCE(%) 26.45 26.65 18.33 13.82 12.12 10.07 13.85 5.97 9.1 20.1 15.39
Receivable days 41.99 38.56 34.21 38.5 37.98 37.17 38.27 40.46 39.7 39.58 40.54
Inventory Days 41.25 39.19 44.86 48.88 46.78 51.99 49.3 47.55 39.47 34.97 35.37
Payable days 69.58 76.38 74.8 78.02 83.94 104.77 129.8 121.02 109.37 121.25 112.45
PER(x) 10.26 10.02 14.83 25.53 18.03 13.77 14.62 52.94 31.51 16.85 24.66
Price/Book(x) 1.95 2.13 2.22 2.33 1.64 1.09 1.9 1.15 1.71 2.68 2.67
Dividend Yield(%) 1.24 1.06 0.87 0.77 1.07 1.52 1.15 0.32 0.83 1.12 1.04
EV/Net Sales(x) 0.68 0.91 1.08 1.09 0.86 0.75 1.01 0.62 0.7 1.04 1.02
EV/Core EBITDA(x) 5.48 6.17 9.14 10.55 8.7 6.8 7.69 8.08 7.96 7.42 9.07
Net Sales Growth(%) 3.57 -4.67 5.16 8.96 11.16 -2.94 12.26 23.05 20.84 5.56 10.67
EBIT Growth(%) 4 12.12 -19.33 -15.18 -0.4 -2.32 50.26 -51.81 64.41 126.86 -18.17
PAT Growth(%) 15.93 27.27 -10.09 -35.06 7.63 -8.37 103.11 -82.18 158.42 248.31 -25.8
EPS Growth(%) 3.95 37.95 -17.46 -34.1 5.98 -8.31 86.83 -83.52 161.47 245.2 -26.45
Debt/Equity(x) 0.46 0.32 0.38 0.33 0.54 0.66 0.43 0.64 0.61 0.4 0.44
Current Ratio(x) 1.2 1.21 1.31 0.99 0.94 0.79 0.74 0.72 0.65 0.62 0.66
Quick Ratio(x) 0.78 0.69 0.64 0.56 0.46 0.39 0.36 0.36 0.37 0.36 0.38
Interest Cover(x) 4.31 6.79 6.2 4.54 5.05 2.98 3.71 1.46 2.05 4.18 3.32
Total Debt/Mcap(x) 0.24 0.15 0.17 0.14 0.33 0.61 0.22 0.56 0.36 0.15 0.17

Growth Rates

Compounded annual
# 1 Year 3 Year 5 Year 10 Year
Sales CAGR +11% +12% +14% +9%
Operating Profit CAGR -11% +27% +15% +8%
PAT CAGR -26% +88% +15% +4%
Share Price CAGR -14% +18% +19% +13%
ROE Average +11% +11% +10% +12%
ROCE Average +15% +15% +13% +16%

CEAT Shareholding Pattern

Latest · Mar 2026
100% held
Promoters 47.29 %
FII 16.54 %
DII (MF + Insurance) 20.9 %
Public (retail) 52.71 %
# Dec 2023 Mar 2024 Jun 2024 Sep 2024 Dec 2024 Mar 2025 Jun 2025 Sep 2025 Dec 2025 Mar 2026
Promoter 47.2147.2147.2147.2147.2147.2147.2147.2147.2147.29
FII 19.9820.1518.7516.6415.8215.2617.3816.216.9116.54
DII 14.3115.9217.1119.7520.5521.5320.0921.0620.4920.9
Public 52.7952.7952.7952.7952.7952.7952.7952.7952.7952.71
Others 0000000000
Total 100100100100100100100100100100

CEAT Peer Comparison

Tyres & Allied Edit Columns

CEAT Quarterly Price

10-year quarterly close · BSE
Show Value Show %

News & Updates

See more…

CEAT Pros & Cons

Pros

  • Debtor days have improved from 121.25 to 112.45days.
  • Company has reduced debt.
  • Company is almost debt free.

Cons

  • Promoter holding is low: 47.29%.
  • Company has a low return on equity of 11% over the last 3 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