Rubber Products · Founded 1974 · www.grpweb.com · BSE 509152 · NSE GRPLTD · ISIN INE137I01015
No Notes Added Yet
Business
GRP Ltd. (GRPLTD) is primarily engaged in the manufacturing and sale of reclaimed rubber, a sustainable product derived from recycling used rubber, primarily automobile tires. The company processes scrap rubber to produce high-quality reclaimed rubber, which serves as a substitute or supplement to virgin rubber in various applications. Its core business model involves sourcing rubber waste, processing it through specialized techniques, and selling the finished product to manufacturers. The company makes money through the sale of its reclaimed rubber products to industries like tire manufacturing, automotive components, footwear, and general rubber goods.
Revenue Mix
GRP Ltd. primarily operates within the reclaimed rubber segment. While specific revenue contributions for sub-segments are not publicly detailed here, its main product line is various grades of reclaimed rubber tailored for different industrial applications. Given its focus, its revenue is largely derived from the sale of these recycled rubber materials.
Industry
The company operates within the Indian rubber products industry, specifically in the reclaimed rubber sector, which is a key component of the circular economy. The broader industry includes manufacturers of tires, industrial rubber goods, and other rubber-based products. GRP Ltd. is recognized as a significant player in the Indian reclaimed rubber market, often considered one of the leading manufacturers in this niche. Its positioning benefits from the growing emphasis on sustainability and cost-effectiveness in rubber manufacturing.
MOAT
GRP Ltd. likely possesses several competitive advantages:
Scale & Technology: As a significant player, it may benefit from economies of scale in raw material sourcing (scrap tires) and efficient processing technologies, leading to cost advantages.
Process Know-how: Expertise in consistent quality production of reclaimed rubber, which is crucial for its industrial buyers.
Established Relationships: Long-standing relationships with suppliers of scrap rubber and a diverse customer base across various industries.
Environmental Alignment: Its business inherently supports environmental sustainability, which can be a differentiator for customers focused on green manufacturing.
Growth Drivers
Increased Demand for Sustainable Materials: Growing global and domestic focus on environmental sustainability and circular economy principles drives demand for recycled inputs like reclaimed rubber.
Cost-Effectiveness: Reclaimed rubber often offers a cost advantage over virgin rubber, especially when virgin rubber prices are high, making it attractive to manufacturers.
Growth in End-User Industries: Expansion in the automotive, tire manufacturing, and general industrial rubber goods sectors in India and globally will directly increase demand for rubber inputs.
Government Push for Recycling: Favorable government policies and regulations promoting recycling and waste management can boost the reclaimed rubber industry.
Risks
Raw Material Price & Availability Volatility: The business is dependent on the availability and price fluctuations of scrap rubber (primarily tires), which can impact profitability.
Virgin Rubber Price Volatility: Significant declines in virgin rubber prices can reduce the cost advantage and demand for reclaimed rubber.
Economic Slowdown: A downturn in the economy can reduce demand from key end-user industries (automotive, industrial) for rubber products.
Technological Shifts: Potential for new materials or recycling technologies to emerge that could impact the competitive landscape.
Environmental Regulations: Stricter environmental compliance requirements for processing and waste disposal could increase operational costs.
Management & Ownership
As a publicly listed company, GRP Ltd. typically has a promoter group holding a significant stake, along with institutional investors and public shareholders. Specific details on the promoter family or individual management quality would require review of annual reports and corporate governance disclosures. However, an established player in a niche market often indicates experienced leadership in operations and market understanding.
Outlook
GRP Ltd. operates in a sector poised for growth, driven by increasing environmental awareness and the economic benefits of recycled materials. Its position as a leading reclaimed rubber manufacturer in India provides a foundation for benefiting from the expansion of end-user industries and a global push towards sustainability. However, the company remains susceptible to volatility in raw material prices (scrap rubber) and virgin rubber prices, which can impact its cost advantage and demand. Additionally, a slowdown in the broader economy could temper growth. The company's ability to maintain efficient operations, ensure consistent product quality, and manage supply chain dynamics will be crucial for sustained performance.
| #(Fig in Cr.) | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Net Sales | 138 | 126 | 132 | 132 | 160 | 124 | 132 | 135 | 145 | 157 |
| Other Income | 0 | 0 | 0 | 0 | 0 | 1 | 1 | 0 | 0 | 0 |
| Total Income | 138 | 127 | 132 | 133 | 161 | 125 | 133 | 135 | 145 | 157 |
| Total Expenditure | 115 | 113 | 122 | 120 | 127 | 114 | 122 | 124 | 136 | 140 |
| Operating Profit | 23 | 13 | 10 | 13 | 33 | 11 | 11 | 11 | 9 | 17 |
| Interest | 2 | 2 | 2 | 3 | 3 | 3 | 4 | 4 | 4 | 4 |
| Depreciation | 3 | 4 | 4 | 4 | 4 | 4 | 5 | 5 | 5 | 5 |
| Exceptional Income / Expenses | -2 | 0 | 0 | 0 | 0 | 0 | 0 | -1 | 0 | 0 |
| Profit Before Tax | 15 | 7 | 4 | 6 | 26 | 3 | 3 | 1 | 0 | 8 |
| Provision for Tax | 4 | 3 | 1 | 2 | 6 | 1 | 1 | 0 | 2 | 4 |
| Profit After Tax | 12 | 4 | 3 | 4 | 19 | 2 | 2 | 1 | -1 | 4 |
| Adjustments | -0 | 0 | 0 | -0 | -0 | -0 | -0 | 0 | 0 | 0 |
| Profit After Adjustments | 12 | 4 | 3 | 4 | 19 | 2 | 2 | 1 | -1 | 4 |
| Adjusted Earnings Per Share | 21.9 | 8.2 | 4.7 | 8.2 | 36.5 | 3.3 | 3.7 | 1.6 | -2.5 | 7.9 |
| #(Fig in Cr.) | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | TTM |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net Sales | 315 | 304 | 300 | 357 | 349 | 280 | 388 | 451 | 461 | 550 | 535 | 569 |
| Other Income | 0 | 3 | 2 | 5 | 7 | 5 | 9 | 13 | 6 | 5 | 3 | 1 |
| Total Income | 315 | 307 | 301 | 362 | 356 | 285 | 397 | 464 | 468 | 556 | 538 | 570 |
| Total Expenditure | 286 | 278 | 282 | 336 | 336 | 266 | 373 | 430 | 415 | 486 | 495 | 522 |
| Operating Profit | 29 | 29 | 20 | 26 | 20 | 19 | 24 | 34 | 52 | 69 | 43 | 48 |
| Interest | 5 | 4 | 4 | 5 | 8 | 5 | 5 | 6 | 7 | 10 | 15 | 16 |
| Depreciation | 14 | 14 | 14 | 13 | 14 | 13 | 12 | 13 | 12 | 16 | 19 | 20 |
| Exceptional Income / Expenses | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -2 | 0 | -1 | -1 |
| Profit Before Tax | 10 | 11 | 1 | 7 | -2 | 1 | 7 | 15 | 30 | 43 | 8 | 12 |
| Provision for Tax | 3 | 4 | 2 | 2 | -5 | -1 | 2 | 1 | 8 | 12 | 5 | 7 |
| Profit After Tax | 8 | 7 | -1 | 5 | 3 | 2 | 6 | 14 | 23 | 31 | 3 | 6 |
| Adjustments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0 | -0 | -0 | 0 |
| Profit After Adjustments | 8 | 7 | -1 | 5 | 3 | 2 | 6 | 14 | 23 | 31 | 3 | 6 |
| Adjusted Earnings Per Share | 14.8 | 12.8 | -1.4 | 10 | 5.6 | 3.1 | 10.8 | 26.2 | 42.4 | 57.6 | 6 | 10.7 |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Sales CAGR | -3% | 6% | 14% | 5% |
| Operating Profit CAGR | -38% | 8% | 18% | 4% |
| PAT CAGR | -90% | -40% | 8% | -9% |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Share Price CAGR | -18% | 22% | 50% | 17% |
| ROE Average | 2% | 11% | 9% | 6% |
| ROCE Average | 6% | 13% | 11% | 8% |
| #(Fig in Cr.) | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Shareholder's Funds | 119 | 126 | 124 | 130 | 127 | 132 | 136 | 147 | 167 | 192 | 178 |
| Minority's Interest | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Borrowings | 10 | 11 | 5 | 3 | 11 | 16 | 30 | 25 | 22 | 38 | 86 |
| Other Non-Current Liabilities | 24 | 25 | 23 | 22 | 17 | 17 | 17 | 14 | 16 | 19 | 18 |
| Total Current Liabilities | 118 | 106 | 81 | 95 | 113 | 84 | 116 | 104 | 144 | 172 | 182 |
| Total Liabilities | 271 | 269 | 233 | 250 | 269 | 248 | 299 | 290 | 349 | 420 | 465 |
| Fixed Assets | 132 | 134 | 125 | 121 | 121 | 109 | 121 | 102 | 159 | 181 | 226 |
| Other Non-Current Assets | 10 | 9 | 8 | 8 | 7 | 6 | 6 | 22 | 10 | 37 | 18 |
| Total Current Assets | 129 | 126 | 100 | 121 | 141 | 133 | 172 | 165 | 180 | 201 | 221 |
| Total Assets | 271 | 269 | 233 | 250 | 269 | 248 | 299 | 290 | 349 | 420 | 465 |
| #(Fig in Cr.) | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Opening Cash & Cash Equivalents | 2 | 2 | 0 | 1 | 4 | 8 | 14 | 0 | 1 | 0 | -1 |
| Cash Flow from Operating Activities | 18 | 21 | 22 | 8 | 7 | 25 | 2 | 25 | 27 | 45 | 30 |
| Cash Flow from Investing Activities | -13 | -16 | -7 | -9 | -11 | 1 | -38 | -5 | -42 | -61 | -56 |
| Cash Flow from Financing Activities | -5 | -6 | -15 | 4 | 8 | -20 | 23 | -19 | 15 | 16 | 26 |
| Net Cash Inflow / Outflow | 0 | -1 | 1 | 3 | 4 | 5 | -13 | 0 | -0 | -1 | -1 |
| Closing Cash & Cash Equivalent | 2 | 1 | 1 | 4 | 8 | 14 | 0 | 1 | 0 | -1 | -2 |
| # | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Earnings Per Share (Rs) | 14.84 | 12.83 | -1.41 | 9.99 | 5.56 | 3.13 | 10.8 | 26.15 | 42.45 | 57.57 | 6.04 |
| CEPS(Rs) | 41.45 | 39.72 | 24.67 | 34.95 | 31.15 | 26.86 | 34.05 | 49.6 | 65.83 | 87.6 | 41.02 |
| DPS(Rs) | 2.5 | 2.5 | 0.31 | 2 | 1.38 | 0.63 | 2.25 | 4.25 | 9.38 | 14.5 | 3.5 |
| Book NAV/Share(Rs) | 223.23 | 237.15 | 232.63 | 243.4 | 238.5 | 246.72 | 255.42 | 276.41 | 312.64 | 358.44 | 330.89 |
| Core EBITDA Margin(%) | 8.82 | 8.26 | 5.71 | 5.65 | 3.36 | 4.56 | 3.77 | 4.37 | 9.33 | 10.83 | 6.92 |
| EBIT Margin(%) | 4.59 | 4.59 | 1.65 | 3.17 | 1.61 | 2.06 | 2.9 | 4.54 | 7.58 | 9.04 | 3.93 |
| Pre Tax Margin(%) | 3.21 | 3.37 | 0.24 | 1.91 | -0.61 | 0.25 | 1.81 | 3.19 | 6.1 | 7.27 | 1.39 |
| PAT Margin (%) | 2.43 | 2.17 | -0.24 | 1.41 | 0.81 | 0.56 | 1.4 | 2.91 | 4.58 | 5.2 | 0.55 |
| Cash Profit Margin (%) | 6.78 | 6.71 | 4.18 | 4.95 | 4.52 | 4.82 | 4.41 | 5.51 | 7.1 | 7.91 | 3.76 |
| ROA(%) | 2.79 | 2.53 | -0.3 | 2.22 | 1.14 | 0.65 | 2.11 | 4.73 | 7.09 | 7.99 | 0.73 |
| ROE(%) | 6.83 | 5.57 | -0.6 | 4.2 | 2.31 | 1.29 | 4.3 | 9.84 | 14.41 | 17.16 | 1.75 |
| ROCE(%) | 8.15 | 7.59 | 2.78 | 6.36 | 2.91 | 2.95 | 5.45 | 9.25 | 14.55 | 17.31 | 6.33 |
| Receivable days | 58.72 | 59.5 | 57.85 | 56.78 | 65.07 | 79.22 | 66.44 | 59.6 | 65.23 | 63.86 | 65.95 |
| Inventory Days | 35.58 | 45.93 | 46.31 | 33.37 | 40.54 | 55.3 | 42.92 | 38 | 35.27 | 31.7 | 33.05 |
| Payable days | 48.05 | 52.88 | 49.38 | 40.01 | 48.38 | 52.86 | 41.03 | 35.42 | 34.57 | 37.73 | 37.99 |
| PER(x) | 16.85 | 31.61 | 0 | 27.71 | 28.08 | 63.43 | 32.24 | 24.62 | 38.26 | 48.33 | 309.7 |
| Price/Book(x) | 1.12 | 1.71 | 1.27 | 1.14 | 0.66 | 0.8 | 1.36 | 2.33 | 5.19 | 7.76 | 5.65 |
| Dividend Yield(%) | 1 | 0.62 | 0.11 | 0.72 | 0.88 | 0.31 | 0.65 | 0.66 | 0.58 | 0.52 | 0.19 |
| EV/Net Sales(x) | 0.63 | 0.93 | 0.71 | 0.58 | 0.46 | 0.58 | 0.73 | 0.96 | 2.12 | 2.96 | 2.25 |
| EV/Core EBITDA(x) | 6.82 | 9.8 | 10.88 | 8.03 | 8.19 | 8.68 | 11.7 | 12.56 | 18.7 | 23.46 | 28.04 |
| Net Sales Growth(%) | -7.2 | -3.57 | -1.31 | 19.19 | -2.43 | -19.77 | 38.84 | 16.11 | 2.3 | 19.31 | -2.75 |
| EBIT Growth(%) | -6.36 | -3.35 | -63.97 | 109.36 | -50.37 | 3.5 | 94.87 | 82.35 | 71.84 | 42.55 | -57.21 |
| PAT Growth(%) | -10.79 | -13.55 | -110.99 | 2139.36 | -44.29 | -43.75 | 245.13 | 142.14 | 62.3 | 35.63 | -89.51 |
| EPS Growth(%) | -10.79 | -13.54 | -110.99 | 808.44 | -44.29 | -43.75 | 245.12 | 142.14 | 62.29 | 35.62 | -89.51 |
| Debt/Equity(x) | 0.57 | 0.53 | 0.46 | 0.5 | 0.67 | 0.54 | 0.73 | 0.6 | 0.68 | 0.76 | 1.17 |
| Current Ratio(x) | 1.1 | 1.18 | 1.24 | 1.27 | 1.25 | 1.58 | 1.49 | 1.59 | 1.25 | 1.17 | 1.21 |
| Quick Ratio(x) | 0.81 | 0.75 | 0.81 | 0.91 | 0.83 | 1.07 | 1.03 | 1.15 | 0.91 | 0.86 | 0.93 |
| Interest Cover(x) | 3.32 | 3.78 | 1.17 | 2.53 | 0.72 | 1.14 | 2.65 | 3.36 | 5.14 | 5.1 | 1.55 |
| Total Debt/Mcap(x) | 0.51 | 0.31 | 0.36 | 0.44 | 1.03 | 0.67 | 0.54 | 0.26 | 0.13 | 0.1 | 0.21 |
| # | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 40.36 | 40.3 | 40.3 | 40.19 | 40.06 | 40.06 | 40.06 | 40.06 | 40.06 | 40.05 |
| FII | 0 | 0 | 0.05 | 0.01 | 0.05 | 0.03 | 0.02 | 0.02 | 0.05 | 0.02 |
| DII | 0 | 0 | 0 | 0.38 | 0.38 | 0.38 | 0 | 0 | 0 | 0 |
| Public | 59.64 | 59.69 | 59.65 | 59.43 | 59.52 | 59.53 | 59.92 | 59.92 | 59.89 | 59.93 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 |
| # | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 0.05 | 0.05 | 0.21 | 0.21 | 0.21 | 0.21 | 0.21 | 0.21 | 0.21 | 0.21 |
| FII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| DII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Public | 0.08 | 0.08 | 0.32 | 0.32 | 0.32 | 0.32 | 0.32 | 0.32 | 0.32 | 0.32 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 0.13 | 0.13 | 0.53 | 0.53 | 0.53 | 0.53 | 0.53 | 0.53 | 0.53 | 0.53 |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Sales CAGR | -3% | +6% | +14% | +5% |
| Operating Profit CAGR | -38% | +8% | +18% | +4% |
| PAT CAGR | -90% | -40% | +8% | -9% |
| Share Price CAGR | -18% | +22% | +50% | +17% |
| ROE Average | +2% | +11% | +9% | +6% |
| ROCE Average | +6% | +13% | +11% | +8% |
| # | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 40.36 | 40.3 | 40.3 | 40.19 | 40.06 | 40.06 | 40.06 | 40.06 | 40.06 | 40.05 |
| FII | 0 | 0 | 0.05 | 0.01 | 0.05 | 0.03 | 0.02 | 0.02 | 0.05 | 0.02 |
| DII | 0 | 0 | 0 | 0.38 | 0.38 | 0.38 | 0 | 0 | 0 | 0 |
| Public | 59.64 | 59.69 | 59.65 | 59.43 | 59.52 | 59.53 | 59.92 | 59.92 | 59.89 | 59.93 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 |
| # | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 0.05 | 0.05 | 0.21 | 0.21 | 0.21 | 0.21 | 0.21 | 0.21 | 0.21 | 0.21 |
| FII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| DII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Public | 0.08 | 0.08 | 0.32 | 0.32 | 0.32 | 0.32 | 0.32 | 0.32 | 0.32 | 0.32 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 0.13 | 0.13 | 0.53 | 0.53 | 0.53 | 0.53 | 0.53 | 0.53 | 0.53 | 0.53 |
* The pros and cons are machine generated.
Our experts help you choose the right stocks based on performance, risk, and growth potential.
Looking to buy unlisted shares or need guidance on the investment process? Our expert Private Equity Advisors are here to assist you with accurate information, real-time pricing, and seamless execution.
Want to sell unlisted shares, liquidate your ESOPs, or understand the step-by-step process of liquidation? Connect with our Buying Team for smooth coordination, quick evaluations, and end-to-end support.
Planning to build or grow your portfolio? For Mutual Fund investments, PMS solutions, tailored portfolio creation, and overall wealth management, our dedicated Wealth Team is ready to guide you.
Your relationship manager will connect with you shortly.