Sharescart Research Club logo

Key Financials Snapshot

TTM · Consolidated · ₹ in Cr
Market Cap
₹228 Cr.
Stock P/E
48.4
P/B
1
Current Price
₹87
Book Value
₹ 88.8
Face Value
2
52W High
₹150
52W Low
₹ 83
Dividend Yield
2.76%

Indag Rubber Overview

Business

Indag Rubber Ltd. operates in the Rubber Products sector, primarily engaged in the manufacturing and sale of various rubber-based products. Given its name and industry, the company's core business likely revolves around materials used for tyre retreading, industrial rubber products, and potentially automotive components. Its business model typically involves manufacturing these products and supplying them to other businesses (B2B) such as tyre retreaders, automotive original equipment manufacturers (OEMs), or industrial clients. The company generates revenue by selling these manufactured rubber products through its distribution network.

Revenue Mix

Specific details on key business segments and their exact revenue contribution are not publicly available within this context. However, based on the industry, potential major segments could include:

Tyre Retreading Materials: Products like precured treads, bonding gum, and rubber solutions for the commercial vehicle tyre retreading market.

Industrial Rubber Products: Components for various industrial applications, such as conveyor belts, hoses, rubber sheets, or anti-vibration mounts.

Automotive Rubber Components: Parts supplied to automotive manufacturers or the aftermarket, like seals, gaskets, or engine mounts.

Without specific company reports, a detailed revenue mix cannot be provided.

Industry

The Indian rubber products industry is diverse, encompassing both raw material processing and finished goods manufacturing. It is characterized by the presence of large integrated players, mid-sized specialized companies, and numerous small and unorganized units. The demand is heavily influenced by the automotive sector, infrastructure development, and overall industrial activity. Indag Rubber Ltd. is likely positioned as a specialized or mid-tier player within this competitive landscape, focusing on specific niches such as tyre retreading materials or industrial components. Its standing against peers would depend on factors like product quality, distribution reach, cost efficiency, and technological capabilities within its chosen segments.

MOAT

Indag Rubber's competitive advantages, if any, are likely built upon:

Product Specialization and Quality: Expertise in developing and manufacturing specific rubber compounds and products that meet stringent performance standards for its target industries (e.g., durable retreading materials).

Distribution Network: A well-established distribution and service network across India, crucial for reaching B2B clients and providing timely support.

Cost Efficiency: Leveraging economies of scale in procurement of raw materials (natural rubber, synthetic rubber, carbon black, chemicals) and manufacturing processes to maintain competitive pricing.

Customer Relationships: Long-standing relationships with key industrial clients or retreaders due to consistent product supply and reliability.

Growth Drivers

Key factors that can drive growth for Indag Rubber over the next 3-5 years include:

Growth in Automotive Sector: Increased sales of commercial vehicles and passenger cars, boosting demand for both OEM components and the aftermarket (including tyre retreading).

Infrastructure Development: Government spending on infrastructure projects (roads, railways, industrial corridors) leading to higher demand for industrial rubber products and commercial vehicle movement.

Cost-Effectiveness of Retreading: Growing preference for tyre retreading among commercial vehicle operators due to its cost benefits compared to new tyres.

Industrial Expansion: Overall growth in manufacturing and other industrial sectors requiring various rubber components.

Technological Upgrades: Adoption of advanced rubber formulations and manufacturing techniques to offer superior products.

Risks

Raw Material Price Volatility: Significant fluctuations in prices of natural rubber, synthetic rubber, and petroleum-derived chemicals (like carbon black) can impact manufacturing costs and profit margins.

Economic Slowdown: A downturn in the Indian economy, particularly affecting the automotive and manufacturing sectors, would reduce demand for the company's products.

Intense Competition: The presence of numerous domestic and international players can lead to pricing pressures and market share erosion.

Regulatory Changes: Shifts in environmental regulations, import/export duties, or industry-specific standards could impact operations and costs.

Technological Disruptions: Failure to innovate or adapt to new materials and manufacturing processes could lead to obsolescence of products.

Currency Fluctuations: For companies involved in imports of raw materials or exports of finished goods, currency volatility can affect profitability.

Management & Ownership

In India, companies like Indag Rubber are often promoted and controlled by founding families or groups, who also typically hold a significant ownership stake (promoter holding). The management quality would depend on their strategic vision, operational efficiency, and ability to navigate market dynamics. Specific details on the current management team's track record or the precise ownership breakdown (e.g., promoter vs. institutional vs. public holding) are not available without further research into their public filings.

Outlook

Indag Rubber operates in a fundamentally important sector, tied to the growth of India's automotive and industrial economy.

Bull Case: The company is well-positioned to benefit from India's sustained economic growth, particularly the expansion of the commercial vehicle segment and infrastructure development driving demand for both retreading materials and industrial rubber products. A focus on quality, cost efficiency, and a robust distribution network could enable it to capture market share and improve profitability.

Bear Case: The business faces significant headwinds from volatile raw material prices, intense competition, and potential economic slowdowns impacting end-user demand. A failure to adapt to new technologies or maintain pricing power could squeeze margins and restrict growth. The company's performance will largely hinge on its ability to manage these operational risks while capitalizing on sectoral growth.

Indag Rubber Share Price

Live · BSE · Inception: 1978
| |
Volume
Price

Key Financials — Profit & Loss

₹ in Cr · Consolidated · annual

Indag Rubber Quarterly Results

#(Fig in Cr.) Sep 2023 Dec 2023 Mar 2024 Jun 2024 Sep 2024 Dec 2024 Mar 2025 Jun 2025 Sep 2025 Dec 2025
Net Sales 64 62 61 56 62 56 55 45 53 56
Other Income 2 2 3 2 4 3 3 3 3 3
Total Income 67 65 64 58 66 58 58 48 55 59
Total Expenditure 59 58 58 55 61 56 55 45 49 53
Operating Profit 7 6 6 3 6 2 2 3 6 5
Interest 0 0 0 0 0 0 0 0 0 0
Depreciation 1 1 1 2 2 2 2 2 2 2
Exceptional Income / Expenses 0 0 0 0 0 0 0 0 0 0
Profit Before Tax 6 5 4 1 4 0 1 1 4 3
Provision for Tax 1 1 1 0 1 0 0 0 1 1
Profit After Tax 4 3 3 1 3 0 1 1 3 3
Adjustments 0 0 0 1 0 0 1 0 0 0
Profit After Adjustments 5 4 3 1 4 0 1 1 3 3
Adjusted Earnings Per Share 1.8 1.4 1.2 0.6 1.3 0.2 0.4 0.5 1.2 1.1

Indag Rubber Profit & Loss

#(Fig in Cr.) Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2024 Mar 2025 TTM
Net Sales 185 168 173 187 170 167 251 228 209
Other Income 6 7 5 5 4 6 10 12 12
Total Income 191 175 178 191 174 173 261 240 220
Total Expenditure 155 148 158 171 153 166 234 227 202
Operating Profit 36 28 20 21 20 7 27 14 16
Interest 1 2 2 0 0 0 1 1 0
Depreciation 3 4 4 4 3 4 5 7 8
Exceptional Income / Expenses 0 0 0 0 -13 0 0 0 0
Profit Before Tax 32 22 14 17 3 3 20 6 9
Provision for Tax 10 6 3 3 1 0 5 1 2
Profit After Tax 22 16 11 13 3 2 16 5 8
Adjustments -0 -0 -0 0 -0 -0 1 2 1
Profit After Adjustments 22 16 11 13 3 2 16 7 8
Adjusted Earnings Per Share 8.3 6 4.1 5.1 1 0.8 6.2 2.5 3.2

Indag Rubber Balance Sheet

#(Fig in Cr.) Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2024 Mar 2025
Shareholder's Funds 176 187 191 187 198 207 226 228
Minority's Interest 3 4 3 3 4 0 3 4
Borrowings 11 12 11 10 0 0 0 0
Other Non-Current Liabilities 4 4 4 3 4 4 13 13
Total Current Liabilities 32 22 21 22 32 23 28 30
Total Liabilities 226 228 230 226 237 234 271 274
Fixed Assets 49 46 44 41 25 23 44 41
Other Non-Current Assets 62 101 90 88 109 111 127 118
Total Current Assets 116 82 96 97 102 99 100 115
Total Assets 226 228 230 226 237 234 271 274

Indag Rubber Cash Flow

#(Fig in Cr.) Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2024 Mar 2025
Opening Cash & Cash Equivalents 2 4 4 3 1 2 2 4
Cash Flow from Operating Activities 8 17 0 10 15 8 18 3
Cash Flow from Investing Activities -15 -8 10 3 -9 -3 -11 1
Cash Flow from Financing Activities 9 -10 -10 -15 -5 -7 -4 -7
Net Cash Inflow / Outflow 2 -1 -1 -2 1 -1 3 -3
Closing Cash & Cash Equivalent 4 4 3 1 2 1 4 2

Indag Rubber Ratios

# Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2024 Mar 2025
Earnings Per Share (Rs) 8.33 6.01 4.09 5.13 0.97 0.79 6.15 2.49
CEPS(Rs) 9.56 7.47 5.67 6.48 2.29 2.46 7.96 4.32
DPS(Rs) 2.4 2.4 2.4 2.4 2.4 2.4 3 2.4
Book NAV/Share(Rs) 67.18 71.17 72.69 71.33 75.32 78.68 86.18 86.7
Core EBITDA Margin(%) 14.56 11.91 8.47 8.69 9.66 0.43 6.67 0.84
EBIT Margin(%) 16.05 13.83 9.22 9.14 2.31 1.81 8.49 3.11
Pre Tax Margin(%) 15.56 12.6 8.17 8.94 2.06 1.64 8.14 2.61
PAT Margin (%) 10.67 9.18 6.36 7.1 1.61 1.37 6.2 2.07
Cash Profit Margin (%) 12.22 11.38 8.6 9.1 3.54 3.87 8.31 4.96
ROA(%) 9.69 6.95 4.81 5.82 1.18 0.97 6.17 1.73
ROE(%) 12.44 8.7 5.83 7.01 1.42 1.13 7.2 2.08
ROCE(%) 17.24 12.18 7.94 8.52 1.98 1.5 9.86 3.13
Receivable days 52.26 61.8 66.79 70.43 72.1 56.91 35.07 40.58
Inventory Days 73.58 78.64 74.73 73.31 78.38 82.23 58.02 69.08
Payable days 62.01 55.82 46.19 45.91 52.63 50.96 42.01 46.95
PER(x) 24.4 27.03 26.09 10.27 93.04 78.67 22.02 48.22
Price/Book(x) 3.03 2.28 1.47 0.74 1.19 0.79 1.57 1.38
Dividend Yield(%) 1.18 1.48 2.25 4.56 2.67 3.86 2.21 2
EV/Net Sales(x) 2.93 2.57 1.65 0.77 1.37 0.96 1.39 1.37
EV/Core EBITDA(x) 14.99 15.68 14.39 6.93 11.36 22.28 13.13 22.72
Net Sales Growth(%) 0 -9.11 2.91 7.94 -9.06 -1.72 50.48 -9.06
EBIT Growth(%) 0 -27.81 -32.94 6.92 -77.03 -22.89 605.3 -66.68
PAT Growth(%) 0 -27.95 -30.35 20.47 -79.4 -16.38 582.43 -69.72
EPS Growth(%) 0 -27.92 -31.85 25.21 -81.15 -18.3 679.59 -59.57
Debt/Equity(x) 0.08 0.07 0.06 0.06 0 0 0 0
Current Ratio(x) 3.6 3.76 4.62 4.39 3.24 4.33 3.52 3.82
Quick Ratio(x) 2.31 2.25 2.78 2.71 2.09 2.61 2.09 2.3
Interest Cover(x) 32.98 11.26 8.74 45.15 9.22 10.47 24.25 6.18
Total Debt/Mcap(x) 0.03 0.03 0.04 0.08 0 0 0 0

Growth Rates

Compounded annual
# 1 Year 3 Year 5 Year 10 Year
Sales CAGR -9% +10% +6%
Operating Profit CAGR -48% -11% -7%
PAT CAGR -69% +19% -15%
Share Price CAGR -35% -16% 0% -7%
ROE Average +2% +3% +4% +6%
ROCE Average +3% +5% +5% +8%

Indag Rubber Shareholding Pattern

Latest · Mar 2026
100% held
Promoters 73.34 %
FII 0 %
DII (MF + Insurance) 0 %
Public (retail) 26.66 %
# Dec 2023 Mar 2024 Jun 2024 Sep 2024 Dec 2024 Mar 2025 Jun 2025 Sep 2025 Dec 2025 Mar 2026
Promoter 73.3473.3473.3473.3473.3473.3473.3473.3473.3473.34
FII 1.2110.640000000
DII 0000000000
Public 26.6626.6626.6626.6626.6626.6626.6626.6626.6626.66
Others 0000000000
Total 100100100100100100100100100100

Indag Rubber Peer Comparison

Rubber Products Edit Columns

Indag Rubber Quarterly Price

10-year quarterly close · BSE
Show Value Show %

News & Updates

See more…

Indag Rubber Pros & Cons

Pros

  • Company is almost debt free.

Cons

  • Company has a low return on equity of 3% over the last 3 years.
  • Debtor days have increased from 42.01 to 46.95days.
  • The company has delivered a poor profit growth of -14% 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