Key Financials Snapshot

TTM · Consolidated · ₹ in Cr
Market Cap
₹961 Cr.
Stock P/E
298.3
P/B
5.3
Current Price
₹1801.7
Book Value
₹ 338.8
Face Value
10
52W High
₹2299.6
52W Low
₹ 1500
Dividend Yield
0.19%

GRP Overview

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.

GRP Share Price

Live · BSE / NSE · Inception: 1974
₹ | |
Volume
Price

Key Financials — Profit & Loss

₹ in Cr · Consolidated · annual

GRP Quarterly Results

#(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

GRP Profit & Loss

#(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

GRP Balance Sheet

#(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

GRP Cash Flow

#(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

GRP Ratios

# 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

Growth Rates

Compounded annual
# 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%

GRP Shareholding Pattern

Latest · Jun 2026
100% held
Promoters 40.05 %
FII 0.02 %
DII (MF + Insurance) 0 %
Public (retail) 59.93 %
# Mar 2024 Jun 2024 Sep 2024 Dec 2024 Mar 2025 Jun 2025 Sep 2025 Dec 2025 Mar 2026 Jun 2026
Promoter 40.3640.340.340.1940.0640.0640.0640.0640.0640.05
FII 000.050.010.050.030.020.020.050.02
DII 0000.380.380.380000
Public 59.6459.6959.6559.4359.5259.5359.9259.9259.8959.93
Others 0000000000
Total 100100100100100100100100100100

GRP Peer Comparison

Rubber Products Edit Columns

GRP Quarterly Price

10-year quarterly close · BSE
Show Value Show %

News & Updates

See more…

GRP Pros & Cons

Pros

Cons

  • Promoter holding is low: 40.05%.
  • Company has a low return on equity of 11% over the last 3 years.
  • Debtor days have increased from 37.73 to 37.99days.
  • Stock is trading at 5.3 times its book value.
  • The company has delivered a poor profit growth of 8% 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