Petrochemicals · Founded 1974 · www.rain-industries.com · BSE 500339 · NSE RAIN · ISIN INE855B01025
No Notes Added Yet
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.
Price goes above X
Price falls below X
PE goes above X
PE falls below X
| #(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 |
| #(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 |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Sales CAGR | 10% | -7% | 10% | 5% |
| Operating Profit CAGR | 43% | -15% | 1% | 5% |
| PAT CAGR | 0% | -56% | -25% | -8% |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Share Price CAGR | 60% | 9% | -3% | 15% |
| ROE Average | 2% | -5% | 4% | 9% |
| ROCE Average | 9% | 5% | 9% | 10% |
| #(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 |
| #(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 |
| # | 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 |
| # | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 41.14 | 41.14 | 41.14 | 41.14 | 41.18 | 41.19 | 41.19 | 41.19 | 41.35 | 41.35 |
| FII | 8.76 | 8.4 | 10.07 | 10.48 | 10.65 | 10.82 | 10.4 | 8.54 | 8.06 | 8.02 |
| DII | 2.11 | 2.96 | 3.28 | 3.51 | 4.54 | 5.19 | 4.97 | 5.22 | 2.49 | 3 |
| Public | 47.99 | 47.5 | 45.51 | 44.87 | 43.63 | 42.8 | 43.44 | 45.06 | 48.1 | 47.63 |
| 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 | 13.84 | 13.84 | 13.84 | 13.84 | 13.85 | 13.85 | 13.85 | 13.85 | 13.91 | 13.91 |
| FII | 2.95 | 2.82 | 3.39 | 3.53 | 3.58 | 3.64 | 3.5 | 2.87 | 2.71 | 2.7 |
| DII | 0.71 | 0.99 | 1.1 | 1.18 | 1.53 | 1.75 | 1.67 | 1.75 | 0.84 | 1.01 |
| Public | 16.14 | 15.98 | 15.31 | 15.09 | 14.67 | 14.4 | 14.61 | 15.15 | 16.18 | 16.02 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 33.63 | 33.63 | 33.63 | 33.63 | 33.63 | 33.63 | 33.63 | 33.63 | 33.63 | 33.63 |
| # | 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% |
| # | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 41.14 | 41.14 | 41.14 | 41.14 | 41.18 | 41.19 | 41.19 | 41.19 | 41.35 | 41.35 |
| FII | 8.76 | 8.4 | 10.07 | 10.48 | 10.65 | 10.82 | 10.4 | 8.54 | 8.06 | 8.02 |
| DII | 2.11 | 2.96 | 3.28 | 3.51 | 4.54 | 5.19 | 4.97 | 5.22 | 2.49 | 3 |
| Public | 47.99 | 47.5 | 45.51 | 44.87 | 43.63 | 42.8 | 43.44 | 45.06 | 48.1 | 47.63 |
| 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 | 13.84 | 13.84 | 13.84 | 13.84 | 13.85 | 13.85 | 13.85 | 13.85 | 13.91 | 13.91 |
| FII | 2.95 | 2.82 | 3.39 | 3.53 | 3.58 | 3.64 | 3.5 | 2.87 | 2.71 | 2.7 |
| DII | 0.71 | 0.99 | 1.1 | 1.18 | 1.53 | 1.75 | 1.67 | 1.75 | 0.84 | 1.01 |
| Public | 16.14 | 15.98 | 15.31 | 15.09 | 14.67 | 14.4 | 14.61 | 15.15 | 16.18 | 16.02 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 33.63 | 33.63 | 33.63 | 33.63 | 33.63 | 33.63 | 33.63 | 33.63 | 33.63 | 33.63 |
* 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.