Indag Rubber Ltd
₹ 135
-0.85%
22 May
- close price
About
Incorporated in 1978, INDAG Rubber Ltd manufactures and sells Precured Tread Rubber and allied products[1]
Key Points
- Market Cap ₹ 353 Cr.
- Current Price ₹ 135
- High / Low ₹ 308 / 115
- Stock P/E 74.9
- Book Value ₹ 86.7
- Dividend Yield 2.23 %
- ROCE 2.89 %
- ROE 2.08 %
- Face Value ₹ 2.00
Pros
- Company is almost debt free.
Cons
- The company has delivered a poor sales growth of 4.11% over past five years.
- Earnings include an other income of Rs.11.8 Cr.
* The pros and cons are machine generated. Pros / cons are based on a checklist to highlight important points. Please exercise caution and do your own analysis.
Peer comparison
Sector: Plantation & Plantation Products Industry: Miscellaneous
Loading peers table ...
Quarterly Results
Consolidated Figures in Rs. Crores / View Standalone
Profit & Loss
Consolidated Figures in Rs. Crores / View Standalone
| Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2024 | Mar 2025 | |
|---|---|---|---|---|---|---|---|---|
| 185 | 168 | 173 | 187 | 170 | 167 | 251 | 228 | |
| 155 | 148 | 158 | 171 | 154 | 167 | 234 | 227 | |
| Operating Profit | 30 | 21 | 15 | 16 | 16 | 0 | 17 | 2 |
| OPM % | 16% | 12% | 9% | 9% | 9% | 0% | 7% | 1% |
| 6 | 7 | 5 | 5 | -9 | 7 | 10 | 12 | |
| Interest | 1 | 2 | 2 | 0 | 0 | 0 | 1 | 1 |
| Depreciation | 3 | 4 | 4 | 4 | 3 | 4 | 5 | 7 |
| Profit before tax | 32 | 22 | 14 | 17 | 4 | 3 | 20 | 6 |
| Tax % | 31% | 27% | 22% | 20% | 21% | 18% | 24% | 21% |
| 22 | 16 | 11 | 14 | 3 | 2 | 16 | 5 | |
| EPS in Rs | 8.33 | 6.01 | 4.10 | 5.12 | 0.97 | 0.79 | 6.15 | 2.49 |
| Dividend Payout % | 29% | 40% | 59% | 47% | 248% | 304% | 34% | 96% |
| Compounded Sales Growth | |
|---|---|
| 10 Years: | % |
| 5 Years: | 4% |
| 3 Years: | 11% |
| TTM: | -9% |
| Compounded Profit Growth | |
|---|---|
| 10 Years: | % |
| 5 Years: | -19% |
| 3 Years: | 34% |
| TTM: | -70% |
| Stock Price CAGR | |
|---|---|
| 10 Years: | -2% |
| 5 Years: | 20% |
| 3 Years: | 26% |
| 1 Year: | -18% |
| Return on Equity | |
|---|---|
| 10 Years: | % |
| 5 Years: | % |
| 3 Years: | % |
| Last Year: | 2% |
Balance Sheet
Consolidated Figures in Rs. Crores / View Standalone
| Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2024 | Mar 2025 | |
|---|---|---|---|---|---|---|---|---|
| Equity Capital | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 |
| Reserves | 171 | 182 | 186 | 182 | 192 | 201 | 221 | 222 |
| 15 | 13 | 12 | 11 | 0 | 0 | 10 | 9 | |
| 35 | 29 | 27 | 28 | 39 | 27 | 35 | 38 | |
| Total Liabilities | 226 | 228 | 230 | 226 | 237 | 234 | 271 | 275 |
| 49 | 46 | 44 | 41 | 25 | 45 | 64 | 60 | |
| CWIP | 0 | 0 | 1 | 10 | 19 | 1 | 0 | 0 |
| Investments | 90 | 104 | 96 | 79 | 91 | 112 | 122 | 128 |
| 87 | 78 | 89 | 95 | 101 | 75 | 85 | 87 | |
| Total Assets | 226 | 228 | 230 | 226 | 237 | 234 | 271 | 275 |
Cash Flows
Consolidated Figures in Rs. Crores / View Standalone
| Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2024 | Mar 2025 | |
|---|---|---|---|---|---|---|---|---|
| 8 | 17 | 0 | 10 | 15 | 8 | 18 | 3 | |
| -15 | -8 | 10 | 3 | -9 | -3 | -11 | 1 | |
| 9 | -10 | -10 | -15 | -5 | -7 | -4 | -7 | |
| Net Cash Flow | 2 | -1 | -1 | -2 | 1 | -1 | 3 | -3 |
Ratios
Consolidated Figures in Rs. Crores / View Standalone
| Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2024 | Mar 2025 | |
|---|---|---|---|---|---|---|---|---|
| Debtor Days | 58 | 63 | 73 | 74 | 63 | 49 | 37 | 40 |
| Inventory Days | 140 | 111 | 121 | 111 | 122 | 119 | 88 | 102 |
| Days Payable | 62 | 49 | 46 | 48 | 52 | 56 | 45 | 48 |
| Cash Conversion Cycle | 136 | 125 | 147 | 137 | 134 | 113 | 80 | 94 |
| Working Capital Days | 100 | 106 | 127 | 126 | 128 | 103 | 72 | 132 |
| ROCE % | 12% | 8% | 9% | 9% | 1% | 3% |
Documents
Announcements
-
Board Meeting Outcome for Revised Outcome
2h - 46th AGM on Aug 12, 2025; final dividend Rs.1.50/share subject to approval.
-
Compliances-Reg.24(A)-Annual Secretarial Compliance
16 May - Annual Secretarial Compliance Report filed for FY 2024-25 as per SEBI regulations.
-
Announcement Under Regulation 30 Of SEBI (LODR) Regulations, 2015
12 May - Received GST interest notice of Rs. 23,487 for delayed FY 2019-20 return filing; no major impact.
- Announcement under Regulation 30 (LODR)-Investor Presentation 9 May
-
Announcement under Regulation 30 (LODR)-Press Release / Media Release
1 May - Indag Rubber Q4 FY25 revenue ₹57.9 Cr, PAT ₹8.4 Cr FY25; final dividend Rs.1.50/share declared.
Annual reports
-
Financial Year 2024
from bse
-
Financial Year 2023
from bse
-
Financial Year 2022
from bse
-
Financial Year 2021
from bse
-
Financial Year 2020
from bse
-
Financial Year 2019
from bse
-
Financial Year 2018
from bse
-
Financial Year 2017
from bse
-
Financial Year 2016
from bse
-
Financial Year 2015
from bse
-
Financial Year 2014
from bse
-
Financial Year 2013
from bse
-
Financial Year 2012
from bse
-
Financial Year 2011
from bse
-
Financial Year 2010
from bse
Concalls
-
May 2025TranscriptNotesPPT
-
Feb 2025TranscriptNotesPPT
-
Nov 2024TranscriptNotesPPT
-
Sep 2024TranscriptNotesPPT
-
Sep 2024TranscriptNotesPPT
-
May 2024TranscriptNotesPPT
-
Feb 2024TranscriptNotesPPT
-
Nov 2023TranscriptNotesPPT
-
Aug 2023TranscriptNotesPPT
-
May 2023TranscriptNotesPPT
-
Feb 2023TranscriptNotesPPT
-
Nov 2022TranscriptNotesPPT
-
Aug 2022TranscriptNotesPPT
-
May 2022TranscriptNotesPPT
-
Feb 2022TranscriptNotesPPT
-
Dec 2021TranscriptNotesPPT
-
Aug 2021TranscriptNotesPPT
-
May 2021TranscriptNotesPPT
-
Feb 2021TranscriptNotesPPT
-
Dec 2020TranscriptNotesPPT
-
Jul 2020TranscriptNotesPPT
-
Jan 2020TranscriptNotesPPT
-
Nov 2019TranscriptNotesPPT
-
Aug 2019TranscriptNotesPPT
-
Aug 2019TranscriptNotesPPT
-
May 2019TranscriptNotesPPT
-
Feb 2019TranscriptNotesPPT
-
Nov 2018TranscriptNotesPPT
-
Nov 2018TranscriptNotesPPT
-
Aug 2018TranscriptNotesPPT
-
Jun 2018TranscriptNotesPPT
-
Feb 2018TranscriptNotesPPT
-
Nov 2017TranscriptNotesPPT
-
Aug 2017TranscriptNotesPPT
-
May 2017TranscriptNotesPPT
-
Jan 2017TranscriptNotesPPT
-
Nov 2016TranscriptNotesPPT
-
Aug 2016TranscriptNotesPPT
-
Nov 2015TranscriptNotesPPT
-
Aug 2015TranscriptNotesPPT
Business Overview:[1]
Founded in 1978 as a joint venture between the Khemka Group and Bandag Inc. (USA), the company later came under full control of the Khemka Group. It specializes in tyre retreading solutions, offering a cost-effective alternative to new tyres by supplying retreading materials and services across India for M&HCVs, LCVs, passenger vehicles, and off-road vehicles.