Key Financials Snapshot

TTM · Consolidated · ₹ in Cr
Market Cap
₹7013 Cr.
Stock P/E
51.6
P/B
0.9
Current Price
₹208.5
Book Value
₹ 237.7
Face Value
2
52W High
₹252
52W Low
₹ 99.9
Dividend Yield
0.48%

Rain Industries Overview

Business

Rain Industries Ltd. is a global leader in carbon products, advanced materials, and also operates a cement division. Its core business involves the manufacturing of calcined petroleum coke (CPC) and coal tar pitch (CTP), which are critical raw materials for the aluminum and specialty chemical industries. The Advanced Materials segment produces resins, coatings, and other specialty chemicals for diverse applications including automotive, construction, and infrastructure. The company generates revenue by selling these manufactured products to a broad range of industrial customers worldwide.

Revenue Mix

Rain Industries primarily operates in three key business verticals:

Carbon Products: This is the largest segment, focusing on calcined petroleum coke (CPC) used in aluminum smelting and coal tar pitch (CTP) used in aluminum anodes, graphite electrodes, and other industrial applications.

Advanced Materials: This segment manufactures high-value specialty chemicals, resins, and coatings for applications in construction, automotive, batteries, and other industrial sectors.

Cement: Operates cement plants in India, serving the domestic construction market.

Historically, the Carbon Products segment has contributed the majority of the company's revenue, followed by Advanced Materials, with Cement being a smaller but stable contributor.

Industry

Rain Industries operates in capital-intensive industries with high barriers to entry, particularly in carbon products manufacturing due to specialized technology, environmental regulations, and significant scale requirements. In the global carbon products market, Rain is one of the world's largest producers of calcined petroleum coke and coal tar pitch, giving it a significant global presence and competitive standing. In the advanced materials space, it competes with global chemical companies, focusing on niche applications. In India's cement sector, it is a regional player.

MOAT

Scale & Cost Leadership: As one of the largest global producers of CPC and CTP, Rain benefits from economies of scale in procurement, production, and distribution, contributing to cost efficiency.

Vertical Integration: The company's significant backward and forward integration, from processing crude oil derivatives (green petroleum coke, coal tar) into value-added products, provides supply chain stability, quality control, and cost advantages.

High Capital Intensity: The significant capital expenditure required for setting up and maintaining production facilities for carbon products acts as a substantial barrier to entry for new competitors.

Global Footprint: A widespread manufacturing and distribution network allows it to serve global customers efficiently.

Growth Drivers

Global Aluminum Production: Demand for CPC is directly linked to the growth in primary aluminum production, driven by infrastructure development, automotive, and packaging industries.

Infrastructure & Construction Spending: Drives demand for cement in India and advanced materials (resins, coatings) globally.

Diversification into Advanced Materials: Expansion into higher-margin specialty chemicals and advanced materials for new applications (e.g., batteries, composites) can enhance profitability and reduce cyclicality.

Raw Material Security: Strategic investments or long-term contracts to secure consistent raw material supply (e.g., green petroleum coke) can ensure production stability and cost competitiveness.

Risks

Raw Material Price Volatility: Significant dependence on crude oil derivatives like green petroleum coke and coal tar, whose prices are subject to global crude oil market fluctuations.

Environmental Regulations: Stringent and evolving environmental regulations globally (e.g., regarding emissions, waste disposal, or use of certain raw materials like GPC) can necessitate substantial capital expenditure or restrict operations.

Global Economic Downturns: A slowdown in key end-user industries (aluminum, construction, automotive) due to macroeconomic factors can depress demand and pricing for its products.

Foreign Exchange Fluctuations: Given its global operations, adverse movements in foreign currency exchange rates can impact profitability.

Debt Levels: Historically, the company has carried significant debt, which exposes it to interest rate risks and can limit financial flexibility.

Management & Ownership

Rain Industries is promoted by the N. Jagan Mohan Reddy family, who founded the company. The management team has extensive experience in the carbon and chemical industries, having navigated global cyclical markets for decades. The promoter group holds a significant stake in the company, aligning their interests with long-term shareholder value creation. Institutional investors (both domestic and foreign) also hold substantial stakes.

Outlook

Rain Industries is positioned as a global leader in essential industrial materials, particularly in carbon products. The bull case hinges on sustained global demand for aluminum, successful execution of its strategy to grow higher-margin advanced materials, and effective management of raw material costs and debt. Its vertical integration and scale provide a strong competitive foundation. However, the bear case considers the cyclical nature of its core end-user industries, potential volatility in raw material prices, and the impact of evolving environmental regulations. The company's ability to deleverage while investing in growth areas will be crucial for its future performance.

Rain Industries Share Price

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

Key Financials — Profit & Loss

₹ in Cr · Consolidated · annual

Rain Industries 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 3670 4094 3934 3676 3768 4401 4476 4301 4521 5167
Other Income 82 79 99 34 25 28 45 51 60 33
Total Income 3753 4173 4033 3710 3793 4429 4520 4351 4580 5200
Total Expenditure 3357 3745 3718 3330 3388 3772 3859 3800 3838 4203
Operating Profit 396 428 315 380 406 657 662 551 743 997
Interest 235 245 234 227 224 228 237 232 238 251
Depreciation 195 186 189 237 207 225 236 254 249 245
Exceptional Income / Expenses 0 0 0 0 0 0 0 0 0 0
Profit Before Tax -34 -2 -108 -84 -26 204 189 66 256 501
Provision for Tax 83 43 47 52 89 121 61 28 98 160
Profit After Tax -116 -45 -155 -136 -115 83 128 38 158 341
Adjustments -29 -33 -24 -25 -23 -22 -22 -24 -36 -45
Profit After Adjustments -146 -78 -179 -161 -138 61 106 14 121 296
Adjusted Earnings Per Share -4.3 -2.3 -5.3 -4.8 -4.1 1.8 3.2 0.4 3.6 8.8

Rain Industries Profit & Loss

#(Fig in Cr.) Dec 2015 Dec 2016 Dec 2017 Dec 2018 Dec 2019 Dec 2020 Dec 2021 Dec 2022 Dec 2023 Dec 2024 Dec 2025 TTM
Net Sales 10219 9258 11303 14049 12361 10465 14527 21011 18141 15374 16946 18465
Other Income 80 121 111 41 164 455 214 105 179 335 138 189
Total Income 10298 9379 11414 14090 12525 10920 14741 21116 18320 15710 17084 18651
Total Expenditure 8869 7727 9030 12083 10887 8787 12170 17429 16458 14117 14809 15700
Operating Profit 1429 1652 2384 2006 1637 2133 2571 3688 1862 1593 2276 2953
Interest 596 631 595 457 452 491 479 524 819 941 922 958
Depreciation 328 519 526 555 594 792 815 837 1527 880 922 984
Exceptional Income / Expenses -6 -26 -180 0 0 0 0 0 0 0 0 0
Profit Before Tax 498 480 1084 996 591 851 1276 2327 -482 -226 435 1012
Provision for Tax 196 179 292 364 128 263 583 750 314 224 299 347
Profit After Tax 302 301 792 631 462 588 694 1577 -796 -450 136 665
Adjustments 21 -10 -29 -50 -71 -30 -113 -138 -142 -114 -93 -127
Profit After Adjustments 323 291 764 582 391 558 580 1439 -938 -564 43 537
Adjusted Earnings Per Share 9.6 8.7 22.7 17.3 11.6 16.6 17.2 42.8 -27.9 -16.8 1.3 16

Rain Industries Balance Sheet

#(Fig in Cr.) Dec 2015 Dec 2016 Dec 2017 Dec 2018 Dec 2019 Dec 2020 Dec 2021 Dec 2022 Dec 2023 Dec 2024 Dec 2025
Shareholder's Funds 2938 3165 3944 4623 4960 5533 6109 8427 7343 6638 7449
Minority's Interest 2 70 101 143 195 172 256 356 423 187 242
Borrowings 7132 6852 3740 7242 7356 8001 7444 7795 7318 6484 7256
Other Non-Current Liabilities 905 966 959 894 904 1149 1614 1448 1661 1598 1698
Total Current Liabilities 2138 1791 5524 2644 2198 2571 2958 3918 3242 4028 4115
Total Liabilities 13115 12845 14269 15546 15613 17427 18381 21945 19987 18935 20759
Fixed Assets 8540 8923 8690 9261 9492 11124 10939 11977 11357 11184 12543
Other Non-Current Assets 573 360 622 1038 1742 1320 964 720 721 700 505
Total Current Assets 4002 3562 4957 5247 4374 4978 6477 9248 7909 7051 7712
Total Assets 13115 12845 14269 15546 15613 17427 18381 21945 19987 18935 20759

Rain Industries Cash Flow

#(Fig in Cr.) Dec 2015 Dec 2016 Dec 2017 Dec 2018 Dec 2019 Dec 2020 Dec 2021 Dec 2022 Dec 2023 Dec 2024 Dec 2025
Opening Cash & Cash Equivalents 840 740 916 724 773 1095 1520 1103 1168 1405 1321
Cash Flow from Operating Activities 1238 1567 868 1706 2240 1823 834 1036 3063 1943 897
Cash Flow from Investing Activities -490 -479 -503 -1032 -1179 -771 -527 -663 -696 -212 -395
Cash Flow from Financing Activities -795 -887 -520 -619 -653 -600 -740 -396 -2115 -1771 -1025
Net Cash Inflow / Outflow -47 201 -156 55 408 452 -433 -23 253 -39 -523
Closing Cash & Cash Equivalent 752 916 724 773 1095 1520 1103 1168 1405 1321 926

Rain Industries Ratios

# Dec 2015 Dec 2016 Dec 2017 Dec 2018 Dec 2019 Dec 2020 Dec 2021 Dec 2022 Dec 2023 Dec 2024 Dec 2025
Earnings Per Share (Rs) 9.61 8.65 22.7 17.29 11.64 16.6 17.25 42.77 -27.89 -16.78 1.26
CEPS(Rs) 18.73 24.37 39.18 35.27 31.41 41.03 44.85 71.76 21.72 12.79 31.45
DPS(Rs) 1 1 2 1 1 1 1 1 1 1 1
Book NAV/Share(Rs) 87.34 94.09 117.26 137.44 147.46 164.52 181.64 250.54 218.3 197.35 221.47
Core EBITDA Margin(%) 12.91 16.12 19.85 13.83 11.71 15.76 15.92 16.85 9.16 8.06 12.45
EBIT Margin(%) 10.48 11.7 14.66 10.22 8.29 12.61 11.86 13.41 1.83 4.58 7.9
Pre Tax Margin(%) 4.77 5.06 9.47 7.01 4.7 8 8.62 10.94 -2.62 -1.45 2.53
PAT Margin (%) 2.89 3.17 6.92 4.44 3.68 5.53 4.68 7.42 -4.33 -2.89 0.79
Cash Profit Margin (%) 6.03 8.63 11.51 8.35 8.4 12.97 10.19 11.35 3.98 2.76 6.16
ROA(%) 2.28 2.32 5.84 4.24 2.97 3.56 3.87 7.82 -3.8 -2.31 0.68
ROE(%) 10.28 9.86 22.29 14.74 9.65 11.21 11.91 21.7 -10.1 -6.44 1.93
ROCE(%) 10.35 10.57 15.42 12.27 8.28 9.87 12.3 17.93 2.03 4.76 8.75
Receivable days 44.85 42.98 43.21 42.07 39.31 37.67 34.39 35.98 46.31 45.65 40.21
Inventory Days 55.09 55.53 52.06 56.08 59.63 57.07 50.51 60.3 76.37 72.89 70.95
Payable days 69.85 73.67 63.95 58.79 57.8 60.27 54.71 47.62 47.63 59.17 52.26
PER(x) 3.93 6.34 16.34 7.76 8.47 7.62 13.91 3.99 0 0 114.37
Price/Book(x) 0.43 0.58 3.16 0.98 0.67 0.77 1.32 0.68 0.71 0.86 0.65
Dividend Yield(%) 2.65 1.82 0.54 0.74 1.01 0.79 0.42 0.59 0.65 0.59 0.69
EV/Net Sales(x) 0.78 0.88 1.67 0.81 0.81 1.08 1.01 0.63 0.63 0.76 0.73
EV/Core EBITDA(x) 5.6 4.92 7.92 5.7 6.1 5.3 5.73 3.61 6.1 7.34 5.44
Net Sales Growth(%) -14.4 -9.4 22.09 24.29 -12.02 -15.34 38.82 44.64 -13.66 -15.25 10.22
EBIT Growth(%) 61.6 1.46 51.11 -13.49 -28.17 28.61 30.85 62.42 -88.19 112.3 89.71
PAT Growth(%) 333.34 -0.48 163.31 -20.3 -26.75 27.2 17.9 127.37 -150.49 43.49 130.2
EPS Growth(%) 265.23 -10.02 162.45 -23.83 -32.71 42.61 3.94 147.97 -165.19 39.84 107.54
Debt/Equity(x) 2.59 2.31 1.86 1.68 1.58 1.6 1.32 1.09 1.11 1.18 1.21
Current Ratio(x) 1.87 1.99 0.9 1.98 1.99 1.94 2.19 2.36 2.44 1.75 1.87
Quick Ratio(x) 1.11 1.28 0.54 1.09 1.2 1.32 1.34 1.21 1.46 0.99 0.99
Interest Cover(x) 1.84 1.76 2.82 3.18 2.31 2.73 3.67 5.44 0.41 0.76 1.47
Total Debt/Mcap(x) 5.98 3.97 0.59 1.72 2.37 2.08 1 1.61 1.58 1.38 1.86

Growth Rates

Compounded annual
# 1 Year 3 Year 5 Year 10 Year
Sales CAGR +10% -7% +10% +5%
Operating Profit CAGR +43% -15% +1% +5%
PAT CAGR — -56% -25% -8%
Share Price CAGR +60% +9% -3% +15%
ROE Average +2% -5% +4% +9%
ROCE Average +9% +5% +9% +10%

Rain Industries Shareholding Pattern

Latest · Jun 2026
100% held
Promoters 41.35 %
FII 8.02 %
DII (MF + Insurance) 3 %
Public (retail) 47.63 %
# Mar 2024 Jun 2024 Sep 2024 Dec 2024 Mar 2025 Jun 2025 Sep 2025 Dec 2025 Mar 2026 Jun 2026
Promoter 41.1441.1441.1441.1441.1841.1941.1941.1941.3541.35
FII 8.768.410.0710.4810.6510.8210.48.548.068.02
DII 2.112.963.283.514.545.194.975.222.493
Public 47.9947.545.5144.8743.6342.843.4445.0648.147.63
Others 0000000000
Total 100100100100100100100100100100

Rain Industries Peer Comparison

Petrochemicals Edit Columns

Rain Industries Quarterly Price

10-year quarterly close · BSE
Show Value Show %

News & Updates

See more…

Rain Industries Pros & Cons

Pros

  • Stock is trading at 0.9 times its book value
  • Debtor days have improved from 59.17 to 52.26days.

Cons

  • Promoter holding is low: 41.35%.
  • Company has a low return on equity of -5% over the last 3 years.
  • The company has delivered a poor profit growth of -25% 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