Key Financials Snapshot

TTM · Standalone · ₹ in Cr
Market Cap
₹271 Cr.
Stock P/E
25.8
P/B
3.4
Current Price
₹139
Book Value
₹ 40.5
Face Value
10
52W High
₹164.6
52W Low
₹ 103
Dividend Yield
—

Horizon Reclaim (I) Overview

Business

Horizon Reclaim (India) Ltd. is engaged in the manufacturing of reclaimed rubber. The company's core business involves processing rubber scrap, primarily from discarded tires, through devulcanization and other reprocessing techniques to produce a material known as reclaimed rubber. This product serves as a cost-effective and environmentally friendly substitute for virgin rubber in various industrial applications. The company generates revenue by selling these reclaimed rubber products to manufacturers in sectors such as tire production, automotive components, footwear, conveyor belts, and other rubber goods industries.

Revenue Mix

The company's primary business segment is the production and sale of reclaimed rubber. While specific breakdowns by different types of reclaimed rubber (e.g., whole tire reclaim, butyl reclaim) or by end-user industry are not publicly detailed for a general overview, it is understood that the bulk of its revenue is derived from this core manufacturing activity.

Industry

Horizon Reclaim operates within the "Rubber Products" sector, specifically the "Rubber Reclaim" industry in India. The industry is characterized by the need for efficient raw material sourcing (rubber scrap), specialized processing technology, and an understanding of diverse customer requirements. The demand for reclaimed rubber is driven by the broader growth of the automotive and manufacturing sectors, the rising cost of virgin rubber, and increasing environmental consciousness promoting recycling. Horizon Reclaim likely positions itself as a supplier of consistent quality and cost-effective reclaimed rubber, serving manufacturers looking to optimize costs and meet sustainability goals. Its position relative to peers would depend on its scale of operations, technological capabilities, and market share within the fragmented Indian reclaimed rubber market.

MOAT

For a company in the reclaimed rubber sector, potential competitive advantages could include:

Efficient Raw Material Sourcing Network: A robust and established network for procuring diverse and consistent quality rubber scrap, which is a key input.

Process Expertise & Technology: Proprietary or highly optimized devulcanization and reprocessing technologies that ensure consistent product quality, efficiency, and potentially lower production costs.

Customer Relationships & Quality Consistency: Long-standing relationships with key industrial buyers who rely on consistent product specifications and reliable supply, leading to high switching costs for customers.

Cost Leadership: The ability to produce reclaimed rubber at a highly competitive cost, making it an attractive alternative to virgin rubber, particularly for cost-sensitive applications.

Growth Drivers

Rising Demand for Sustainable Materials: Increasing global and domestic emphasis on recycling and circular economy principles drives demand for recycled content like reclaimed rubber.

Volatile & Increasing Virgin Rubber Prices: Fluctuations and upward trends in virgin rubber prices make reclaimed rubber a more economically viable alternative for manufacturers.

Growth in End-User Industries: Continued expansion of the automotive, tire manufacturing, footwear, and general industrial sectors in India and globally will fuel demand for rubber materials, including reclaimed rubber.

Government Regulations & Incentives: Potential future regulations promoting the use of recycled content or discouraging landfills for rubber waste could boost the industry.

Cost Optimization by Manufacturers: Companies continually seek ways to reduce input costs without compromising product quality, making reclaimed rubber an attractive option.

Risks

Raw Material Price Volatility: The cost and availability of rubber scrap can fluctuate significantly, impacting profitability.

Competition from Virgin Rubber: A substantial drop in virgin rubber prices could reduce the cost advantage of reclaimed rubber, making it less attractive.

Technological Obsolescence: Evolving recycling technologies or new material innovations could impact the efficacy or demand for current reclaim processes.

Environmental & Regulatory Compliance: Stringent environmental norms regarding waste processing, emissions, or chemical usage could increase operational costs.

Economic Downturns: A slowdown in the automotive or manufacturing sectors can directly reduce demand for rubber products, including reclaimed rubber.

Product Quality Perception: Negative perceptions about the quality or performance of reclaimed rubber compared to virgin rubber could limit its adoption.

Management & Ownership

As an Indian-listed company, it is generally promoted and led by a founding family or a group of core individuals. While specific details on promoter quality and detailed management background are not typically available in a broad overview, for most Indian companies, promoters hold a significant ownership stake and play a crucial role in strategic direction and daily operations. The ownership structure would typically involve promoter holdings, institutional investors, and public shareholders.

Outlook

Horizon Reclaim operates in an industry with tailwinds from increasing global focus on sustainability and cost efficiency. The rising demand for recycled content, coupled with the inherent cost advantage of reclaimed rubber over virgin rubber, provides a stable growth platform. However, the company faces inherent risks associated with raw material price volatility (scrap rubber), potential fluctuations in virgin rubber prices, and dependence on the health of end-user industries like automotive and manufacturing. The ability to consistently source quality raw materials, maintain process efficiency, and deliver consistent product quality will be key to navigating competitive pressures and ensuring sustainable growth.

Horizon Reclaim (I) Share Price

Live · BSE · Inception: 2006
₹ | |
Volume
Price

Key Financials — Profit & Loss

₹ in Cr · Standalone · annual

Horizon Reclaim (I) Quarterly Results

#(Fig in Cr.)
Net Sales
Other Income
Total Income
Total Expenditure
Operating Profit
Interest
Depreciation
Exceptional Income / Expenses
Profit Before Tax
Provision for Tax
Profit After Tax
Adjustments
Profit After Adjustments
Adjusted Earnings Per Share

Horizon Reclaim (I) Profit & Loss

#(Fig in Cr.) Mar 2023 Mar 2024 Mar 2025 Mar 2026 TTM
Net Sales 20 20 36 49
Other Income 0 0 0 1
Total Income 20 20 36 50
Total Expenditure 19 19 26 34
Operating Profit 1 1 10 16
Interest 0 0 0 1
Depreciation 0 0 1 1
Exceptional Income / Expenses 0 0 0 0
Profit Before Tax 1 1 10 14
Provision for Tax 0 0 3 4
Profit After Tax 1 1 7 11
Adjustments 0 0 0 0
Profit After Adjustments 1 1 7 11
Adjusted Earnings Per Share 0.5 0.5 5 7.4

Horizon Reclaim (I) Balance Sheet

#(Fig in Cr.) Mar 2023 Mar 2024 Mar 2025 Mar 2026
Shareholder's Funds 7 7 14 25
Minority's Interest 0 0 0 0
Borrowings 0 0 1 18
Other Non-Current Liabilities -0 -0 0 0
Total Current Liabilities 1 1 11 21
Total Liabilities 8 8 26 65
Fixed Assets 2 2 4 6
Other Non-Current Assets 0 2 11 44
Total Current Assets 5 4 10 14
Total Assets 8 8 26 65

Horizon Reclaim (I) Cash Flow

#(Fig in Cr.) Mar 2023 Mar 2024 Mar 2025 Mar 2026
Opening Cash & Cash Equivalents 0 1 0 0
Cash Flow from Operating Activities 1 1 2 10
Cash Flow from Investing Activities -0 -2 -12 -35
Cash Flow from Financing Activities -0 -0 10 25
Net Cash Inflow / Outflow 0 -0 -0 0
Closing Cash & Cash Equivalent 1 0 0 0

Horizon Reclaim (I) Ratios

# Mar 2023 Mar 2024 Mar 2025 Mar 2026
Earnings Per Share (Rs) 0.47 0.5 4.96 7.37
CEPS(Rs) 0.59 0.65 5.35 8
DPS(Rs) 0 0 0 0
Book NAV/Share(Rs) 4.6 5.1 10.06 17.43
Core EBITDA Margin(%) 5.4 5.22 28.49 31.96
EBIT Margin(%) 4.58 4.69 27.45 31.33
Pre Tax Margin(%) 4.56 4.68 26.85 28.91
PAT Margin (%) 3.41 3.5 19.51 21.25
Cash Profit Margin (%) 4.3 4.57 21.03 23.07
ROA(%) 8.93 9.02 41.36 23.2
ROE(%) 10.24 10.3 65.47 53.63
ROCE(%) 13.73 13.79 62.89 36.46
Receivable days 56.89 48.86 39.13 32.38
Inventory Days 24.04 22.95 25.47 50.99
Payable days 5.39 7.81 5.86 11.72
PER(x) 0 0 0 0
Price/Book(x) 0 0 0 0
Dividend Yield(%) 0 0 0 0
EV/Net Sales(x) 0.01 0.02 0.67 1.01
EV/Core EBITDA(x) 0.21 0.39 2.3 3.04
Net Sales Growth(%) 0 3.45 78.17 36.46
EBIT Growth(%) 0 5.93 943.8 55.76
PAT Growth(%) 0 6.12 893.42 48.58
EPS Growth(%) 0 6.12 893.35 48.58
Debt/Equity(x) 0 0 0.7 1.44
Current Ratio(x) 4.8 3.95 0.94 0.68
Quick Ratio(x) 3.53 2.71 0.6 0.21
Interest Cover(x) 299.73 595.31 45.59 12.93
Total Debt/Mcap(x) 0 0 0 0

Growth Rates

Compounded annual
# 1 Year 3 Year 5 Year 10 Year
Sales CAGR +36% +35% — —
Operating Profit CAGR +60% +152% — —
PAT CAGR +57% +122% — —
Share Price CAGR — — — —
ROE Average +54% +43% +35% +35%
ROCE Average +36% +38% +32% +32%

Horizon Reclaim (I) Shareholding Pattern

Latest · Jun 2026
100% held
Promoters 69.97 %
FII 3.63 %
DII (MF + Insurance) 8.21 %
Public (retail) 18.2 %
# Mar 2026 Jun 2026
Promoter 069.97
FII 03.63
DII 08.21
Public 018.2
Others 00
Total 100100

Horizon Reclaim (I) Peer Comparison

Rubber Products Edit Columns

Horizon Reclaim (I) Quarterly Price

10-year quarterly close · BSE
Show Value Show %

News & Updates

See more…

Horizon Reclaim (I) Pros & Cons

Pros

  • Company has a good return on equity (ROE) track record: 3 Years ROE 43%

Cons

    0
  • Debtor days have increased from 5.86 to 11.72days.
  • Stock is trading at 3.4 times its book value.
Want to Start Investing in Top Unlisted Stocks?

Our experts help you choose the right stocks based on performance, risk, and growth potential.

whatsapp