Key Financials Snapshot

TTM · Consolidated · ₹ in Cr
Market Cap
₹1620 Cr.
Stock P/E
30.6
P/B
5.1
Current Price
₹899
Book Value
₹ 176.7
Face Value
10
52W High
₹1320.1
52W Low
₹ 529
Dividend Yield
0.36%

Tinna Rubber & Infra Overview

Business

Tinna Rubber And Infrastructure Ltd. is an Indian company primarily engaged in the manufacturing and processing of various rubber products. While specific details would require recent financial reports, its name suggests a core focus on rubber products for industrial and infrastructure applications. This likely includes the processing of waste tires into reclaimed rubber, crumb rubber, and rubber granules, which are then used as raw materials or finished products in diverse sectors such as road construction (e.g., crumb rubber modified bitumen), sports surfaces, industrial mats, and automotive components. The company's business model involves sourcing raw materials (like scrap tires or virgin rubber), processing them using specialized machinery, and selling the resulting rubber products and compounds to other manufacturers, construction companies, and industrial clients. Revenue is generated through the sale of these manufactured rubber products.

Revenue Mix

Without specific reported data, the company's revenue mix can be broadly inferred based on its industry and name:

Recycled Rubber Products: This segment likely includes crumb rubber, reclaimed rubber, and rubber granules derived from end-of-life tires, serving as raw materials for various industries.

Rubber Compounds: Manufacturing custom rubber compounds for specific industrial applications.

Industrial Rubber Products: Could involve specialized rubber products for manufacturing, mining, and other industrial uses.

Infrastructure-related Rubber Products: This may include products used in road construction (e.g., rubber modified asphalt), railway applications, anti-vibration pads, or other civil engineering projects.

Note: Specific revenue percentages for these segments are not publicly provided in the prompt and would require access to detailed financial reports.

Industry

The Indian rubber products industry is diverse and includes both organized and unorganized players. It is largely driven by the automotive sector, infrastructure development, and general industrial growth. Companies in this space range from large diversified manufacturers to specialized niche players. Tinna Rubber And Infrastructure Ltd. appears to position itself within the specialized segment, particularly leveraging the "infrastructure" aspect, which could imply expertise in recycled rubber for road construction and other civil applications. Competition comes from other domestic rubber processors and manufacturers, as well as potential imports. The company's positioning would depend on its scale, product quality, technological capabilities, and customer relationships within its chosen niches.

MOAT

Durable competitive advantages in the rubber products industry can be challenging to establish, especially for commodity-like products. Potential moats for Tinna Rubber could include:

Operational Scale & Efficiency: If the company has achieved significant scale in its processing operations, it could benefit from economies of scale, leading to lower per-unit costs.

Product Specialization & Quality: Developing specialized rubber formulations or products (e.g., high-performance recycled rubber for specific infrastructure applications) with consistent quality can create differentiation.

Customer Relationships & Integration: For B2B clients, strong, long-term relationships and deep integration into customer supply chains can create switching costs.

Logistics & Raw Material Sourcing: Efficient collection and processing of raw materials (like scrap tires) across a wide geography, or proprietary sourcing networks.

Technology/Process Expertise: Proprietary recycling or compounding technologies that yield superior products or lower costs.

It is important to note that these advantages require specific execution and market acceptance; without further information, their strength cannot be definitively assessed.

Growth Drivers

Infrastructure Development in India: Government push for road construction, railways, and other infrastructure projects directly increases demand for rubber products, especially those incorporating recycled rubber.

Automotive Industry Growth: Indirectly, a growing automotive sector (both manufacturing and aftermarket) drives demand for rubber components and the raw materials used in their production.

Focus on Sustainability & Recycling: Increasing environmental awareness and regulatory mandates promote the use of recycled rubber, benefiting companies in this segment.

Industrial Expansion: Growth in various manufacturing sectors requiring industrial rubber products (e.g., conveyer belts, seals, hoses).

Technological Advancements: Development of new applications or improvements in rubber processing technology can open new markets.

Risks

Raw Material Price Volatility: Prices of natural rubber and synthetic rubber (linked to crude oil) can fluctuate significantly, impacting production costs and margins.

Competition: The industry can be fragmented and competitive, leading to pricing pressures and potentially lower profit margins.

Economic Slowdown: A downturn in the Indian economy or specific end-user industries (like construction or automotive) could reduce demand for rubber products.

Regulatory Changes: Changes in environmental regulations, import/export policies, or industrial standards could impact operations and costs.

Technology Obsolescence: Rapid advancements in material science or manufacturing processes could render existing technologies less competitive.

Operational Risks: Issues related to plant maintenance, labor relations, or supply chain disruptions.

Management & Ownership

In Indian companies, "Promoters" typically refer to the founding family or group that holds a significant controlling stake and often plays an active role in management. While specific details on the current management's background are not provided, it is generally expected that they possess deep industry knowledge and experience in manufacturing and distribution of rubber products. The ownership structure likely involves a substantial stake held by the promoter group, along with holdings by institutional investors (domestic and foreign) and the public. The quality of management is critical for navigating raw material volatility, competition, and leveraging growth opportunities in the sector.

Outlook

Tinna Rubber And Infrastructure Ltd. operates in an industry with fundamental demand drivers linked to India's economic growth, particularly in infrastructure and manufacturing.

Bull Case: The company could benefit significantly from the sustained push for infrastructure development in India, increasing adoption of recycled rubber products for environmental reasons, and efficient management of raw material costs. Strategic product diversification and strong customer relationships could lead to market share gains and improved profitability.

Bear Case: The business is susceptible to sharp fluctuations in raw material prices (natural rubber, crude oil for synthetic rubber), intense competition leading to margin erosion, and a slowdown in key end-user industries like construction or automotive. Inability to innovate or maintain product quality could also hinder growth.

Balanced View: The company has growth potential stemming from India's industrial expansion and infrastructure focus, especially if it can effectively leverage its expertise in specific rubber product segments, including recycled applications. However, profitability will likely remain sensitive to global commodity price trends and the competitive landscape, requiring robust operational efficiency and strategic procurement.

Tinna Rubber & Infra Share Price

Live · BSE / NSE · Inception: 1987
₹ | |
Volume
Price

Key Financials — Profit & Loss

₹ in Cr · Consolidated · annual

Tinna Rubber & Infra 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 110 136 118 123 129 130 120 139 157 156
Other Income 1 1 0 1 3 0 0 0 1 1
Total Income 110 137 118 123 132 131 120 139 158 157
Total Expenditure 87 111 98 108 112 109 98 116 128 122
Operating Profit 23 25 20 15 20 21 22 23 29 35
Interest 2 2 3 3 2 3 2 3 3 3
Depreciation 2 2 2 2 3 3 3 3 3 4
Exceptional Income / Expenses 0 0 0 0 -1 0 0 0 0 0
Profit Before Tax 19 21 14 10 14 15 16 17 23 27
Provision for Tax 4 5 4 3 3 4 5 4 6 7
Profit After Tax 15 15 11 7 10 11 12 13 17 20
Adjustments 1 1 1 1 1 0 -0 -0 -0 0
Profit After Adjustments 16 16 12 8 12 12 12 13 17 21
Adjusted Earnings Per Share 9.1 9.6 7.1 4.8 6.8 6.5 6.5 7.1 9.2 11.4

Tinna Rubber & Infra 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 530 69 100 130 123 130 229 295 363 505 546 572
Other Income 4 2 1 3 3 2 3 6 1 4 2 2
Total Income 533 71 102 132 126 132 233 302 364 510 548 574
Total Expenditure 508 67 90 114 114 112 192 258 300 429 452 464
Operating Profit 26 4 11 18 12 19 41 43 65 81 96 109
Interest 14 11 10 11 10 10 9 8 8 11 11 11
Depreciation 7 7 7 7 8 8 9 7 6 10 12 13
Exceptional Income / Expenses 0 0 0 0 0 0 0 0 0 -1 0 0
Profit Before Tax 5 -14 -6 0 -5 2 23 29 53 63 72 83
Provision for Tax 3 -4 -1 0 -2 0 6 7 12 15 19 22
Profit After Tax 2 -10 -5 -0 -4 1 17 22 40 48 53 62
Adjustments 0 0 -0 0 -1 -1 0 0 0 0 0 0
Profit After Adjustments 3 -9 -5 -0 -5 -0 17 22 40 48 53 63
Adjusted Earnings Per Share 1.6 -5.5 -2.9 -0 -2.8 -0.1 9.9 12.7 23.5 28.2 29.3 34.2

Tinna Rubber & Infra 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 81 60 71 71 67 67 77 96 128 178 300
Minority's Interest 7 0 0 0 0 0 0 0 0 0 0
Borrowings 50 38 31 31 29 24 29 24 47 66 38
Other Non-Current Liabilities 6 -0 -1 -1 -2 -2 10 7 8 11 21
Total Current Liabilities 152 74 74 68 68 74 73 71 91 141 180
Total Liabilities 297 171 175 170 162 163 189 199 273 395 540
Fixed Assets 92 82 77 76 72 71 72 69 125 180 244
Other Non-Current Assets 48 24 32 34 35 32 38 37 49 57 97
Total Current Assets 156 65 66 59 54 60 79 93 99 158 200
Total Assets 297 171 175 170 162 163 189 199 273 395 540

Tinna Rubber & Infra 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 11 0 0 0 0 0 0 1 2 0 2
Cash Flow from Operating Activities 12 7 15 20 17 21 19 32 59 36 57
Cash Flow from Investing Activities -15 -1 4 -4 -2 -5 -12 -10 -70 -68 -103
Cash Flow from Financing Activities -5 -5 -19 -16 -15 -15 -6 -21 9 33 44
Net Cash Inflow / Outflow -7 0 -0 0 0 0 1 1 -1 2 -1
Closing Cash & Cash Equivalent 4 0 0 0 0 0 1 2 0 2 1

Tinna Rubber & Infra 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) 1.61 -5.47 -2.92 -0.02 -2.83 -0.08 9.86 12.73 23.52 28.23 29.33
CEPS(Rs) 5.17 -1.6 1.33 4.16 2.15 5.29 14.88 16.87 27.26 33.89 36.16
DPS(Rs) 0.5 0 0 0 0 0 4 2.5 5 4 3.25
Book NAV/Share(Rs) 47.58 34.87 41.61 41.44 38.98 38.97 45.17 56 74.59 103.14 165.4
Core EBITDA Margin(%) 4.09 2.44 9.92 12.08 7.67 13.66 16.26 12.59 17.41 15.19 17.24
EBIT Margin(%) 3.55 -4.1 4.12 8.48 3.62 8.85 14.03 12.45 16.6 14.79 15.29
Pre Tax Margin(%) 0.96 -18.91 -5.71 0.27 -4.42 1.21 9.96 9.72 14.51 12.52 13.19
PAT Margin (%) 0.42 -12.91 -4.81 -0.12 -3.16 0.86 7.37 7.38 11.1 9.57 9.68
Cash Profit Margin (%) 1.66 -3.72 2.23 5.5 2.99 6.97 11.12 9.78 12.86 11.49 11.93
ROA(%) 0.76 -4.06 -2.84 -0.09 -2.34 0.69 9.61 11.25 17.07 14.46 11.3
ROE(%) 2.82 -13.46 -7.51 -0.22 -5.64 1.67 23.45 25.16 36.02 31.77 22.27
ROCE(%) 8.58 -1.59 2.74 7.26 3.09 8.49 23.06 24.45 32.83 28.49 22.76
Receivable days 22.23 161.24 82.46 71.69 69.04 67.06 46 40.13 31.11 25.67 36.17
Inventory Days 70.98 277.02 99.41 72.73 68.16 61.79 43.48 43.08 41.01 38.57 46.67
Payable days 36.43 237.95 45.77 44.25 46.17 58.79 59.24 49.6 51.04 53.04 70.36
PER(x) 13.46 0 0 0 0 0 15.47 13.63 29.73 32.99 18.19
Price/Book(x) 0.45 1.05 0.72 0.51 0 0.47 3.38 3.1 9.37 9.03 3.23
Dividend Yield(%) 1.16 0 0 0 0 0 1.31 1.44 0.72 0.43 0.61
EV/Net Sales(x) 0.33 2.24 1.31 0.86 0.64 0.74 1.43 1.19 3.53 3.41 1.98
EV/Core EBITDA(x) 6.75 41.13 11.55 6.11 6.55 4.92 8.05 8.12 19.85 21.24 11.22
Net Sales Growth(%) 52.01 -87.01 45.63 29.38 -5.15 5.72 76.25 28.88 22.88 39.2 8.01
EBIT Growth(%) -1.67 -115.92 239.44 161.01 -59.55 158.87 179.33 14.32 63.9 23.99 11.65
PAT Growth(%) -60.87 -519.55 48.27 96.88 -2432.12 128.71 1414.36 29.01 84.81 20.03 9.29
EPS Growth(%) -42.83 -440.72 46.68 99.26 0 97.15 0 29.01 84.81 20.03 3.91
Debt/Equity(x) 1.77 1.57 1.16 1.1 1.08 0.99 0.89 0.61 0.66 0.76 0.4
Current Ratio(x) 1.03 0.87 0.9 0.87 0.8 0.81 1.08 1.3 1.08 1.13 1.11
Quick Ratio(x) 0.48 0.49 0.53 0.51 0.49 0.5 0.65 0.77 0.6 0.68 0.68
Interest Cover(x) 1.37 -0.28 0.42 1.03 0.45 1.16 3.45 4.57 7.95 6.51 7.29
Total Debt/Mcap(x) 3.9 1.5 1.62 2.17 0 2.09 0.26 0.2 0.07 0.08 0.13

Growth Rates

Compounded annual
# 1 Year 3 Year 5 Year 10 Year
Sales CAGR +8% +23% +33% 0%
Operating Profit CAGR +19% +31% +38% +14%
PAT CAGR +10% +34% +121% +39%
Share Price CAGR -10% +27% +70% +38%
ROE Average +22% +30% +28% +11%
ROCE Average +23% +28% +26% +15%

Tinna Rubber & Infra Shareholding Pattern

Latest · Sep 2026
100% held
Promoters 67.22 %
FII 0.99 %
DII (MF + Insurance) 3.41 %
Public (retail) 28.38 %
# Jun 2024 Sep 2024 Dec 2024 Mar 2025 Jun 2025 Sep 2025 Dec 2025 Mar 2026 Jun 2026 Sep 2026
Promoter 72.6571.9471.0171.0867.5867.5867.5867.5867.2267.22
FII 0.791.260.650.640.660.60.520.360.480.99
DII 0.330.381.261.396.216.156.075.944.493.41
Public 26.2326.4327.0826.8925.5525.6725.8226.1227.828.38
Others 0000000000
Total 100100100100100100100100100100

Tinna Rubber & Infra Peer Comparison

Rubber Products Edit Columns

Tinna Rubber & Infra Quarterly Price

10-year quarterly close · BSE
Show Value Show %

News & Updates

See more…

Tinna Rubber & Infra Pros & Cons

Pros

  • Company has delivered good profit growth of 121% CAGR over last 5 years
  • Company has a good return on equity (ROE) track record: 3 Years ROE 30%
  • Company has reduced debt.
  • Company is almost debt free.

Cons

  • Debtor days have increased from 53.04 to 70.36days.
  • Stock is trading at 5.1 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