Login
Home
Charts
Search
Watchlist
Products

Indag Rubber Ltd

INDAG·BSE
110.15-2.99%Wed, 23 Sept '26

Indag Rubber Ltd

INDAG
BSE
110.15
-2.99%
|Wed, 23 Sept '26
SOICxStockScans Reports
6M
Price
Charts
Documents

Quick Ratios

Edit Ratios
Mkt Cap
Market Capitalization
289Cr
Close
Close Price
110.15
Industry
Industry
Rubber Processing/Rubber Products
PE
Price To Earnings
21.06
PS
Price To Sales
1.21
Revenue
Revenue
240Cr
Rev Gr TTM
Revenue Growth TTM
9.97%
PAT Gr TTM
PAT Growth TTM
163.18%

Quarterly Results

Consolidated
Standalone
Numbers
Percentage
QuarterSep 2023Dec 2023Mar 2024Jun 2024Sep 2024Dec 2024Mar 2025Jun 2025Sep 2025Dec 2025Mar 2026Jun 2026
Revenue
RevenueCr
646261566256554553566170
Growth YoY
Revenue Growth YoY%
-3.2-10.7-10.2-19.0-15.40.910.455.7
Expenses
ExpensesCr
605858556156554549535864
Operating Profit
Operating ProfitCr
543110003336
OPM
OPM%
7.36.35.11.62.4-0.6-0.50.65.84.94.38.1
Other Income
Other IncomeCr
223243333323
Interest Expense
Interest ExpenseCr
000000000010
Depreciation
DepreciationCr
111222222222
PBT
PBTCr
654140114337
Tax
TaxCr
111010001112
PAT
PATCr
443130113225
Growth YoY
PAT Growth YoY%
-28.6-96.3-83.0-13.3-7.71,707.7258.8492.9
NPM
NPM%
6.85.64.91.85.00.20.91.95.44.23.07.2
EPS
EPS
1.81.41.20.61.30.20.40.51.21.11.01.9
QuarterSep 2023Dec 2023Mar 2024Jun 2024Sep 2024Dec 2024Mar 2025Jun 2025Sep 2025Dec 2025Mar 2026Jun 2026
Revenue
RevenueCr
646261566256554553566170
Growth YoY
Revenue Growth YoY%
-3.2-10.7-10.2-19.0-15.40.910.455.7
Expenses
ExpensesCr
605858556156554549535864
Operating Profit
Operating ProfitCr
543110003336
OPM
OPM%
7.36.35.11.62.4-0.6-0.50.65.84.94.38.1
Other Income
Other IncomeCr
223243333323
Interest Expense
Interest ExpenseCr
000000000010
Depreciation
DepreciationCr
111222222222
PBT
PBTCr
654140114337
Tax
TaxCr
111010001112
PAT
PATCr
443130113225
Growth YoY
PAT Growth YoY%
-28.6-96.3-83.0-13.3-7.71,707.7258.8492.9
NPM
NPM%
6.85.64.91.85.00.20.91.95.44.23.07.2
EPS
EPS
1.81.41.20.61.30.20.40.51.21.11.01.9

Profit & Loss

Consolidated
Standalone
Numbers
Percentage
Financial YearMar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2024Mar 2025Mar 2026TTM
Revenue
RevenueCr
185168173187170167251228215240
Growth
Revenue Growth%
-9.12.97.9-9.1-1.7-9.1-6.110.0
Expenses
ExpensesCr
155148158171154166235227206226
Operating Profit
Operating ProfitCr
30201516161172814
OPM
OPM%
16.112.18.48.69.60.46.60.83.95.9
Other Income
Other IncomeCr
6754-10610121111
Interest Expense
Interest ExpenseCr
1220001111
Depreciation
DepreciationCr
3444345777
PBT
PBTCr
32221417322061117
Tax
TaxCr
10633105135
PAT
PATCr
2216111322165812
Growth
PAT Growth%
-27.9-30.419.5-83.2-18.4-69.770.9163.2
NPM
NPM%
11.99.46.47.01.31.16.22.13.85.0
EPS
EPS
8.36.04.15.11.00.86.22.53.95.2
Financial YearMar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2024Mar 2025Mar 2026TTM
Revenue
RevenueCr
185168173187170167251228215240
Growth
Revenue Growth%
-9.12.97.9-9.1-1.7-9.1-6.110.0
Expenses
ExpensesCr
155148158171154166235227206226
Operating Profit
Operating ProfitCr
30201516161172814
OPM
OPM%
16.112.18.48.69.60.46.60.83.95.9
Other Income
Other IncomeCr
6754-10610121111
Interest Expense
Interest ExpenseCr
1220001111
Depreciation
DepreciationCr
3444345777
PBT
PBTCr
32221417322061117
Tax
TaxCr
10633105135
PAT
PATCr
2216111322165812
Growth
PAT Growth%
-27.9-30.419.5-83.2-18.4-69.770.9163.2
NPM
NPM%
11.99.46.47.01.31.16.22.13.85.0
EPS
EPS
8.36.04.15.11.00.86.22.53.95.2

Balance Sheet

Consolidated
Standalone
Numbers
Percentage
Financial YearMar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2024Mar 2025Mar 2026
Equity Capital
Equity CapitalCr
555555555
Reserves
ReservesCr
171182186182192201221222226
Current Liabilities
Current LiabilitiesCr
322221223223283061
Non Current Liabilities
Non Current LiabilitiesCr
1516151344141412
Total Liabilities
Total LiabilitiesCr
226228230226237234272275306
Current Assets
Current AssetsCr
11682969710299100112157
Non Current Assets
Non Current AssetsCr
111147134129135135171164149
Total Assets
Total AssetsCr
226228230226237234272275306
Financial YearMar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2024Mar 2025Mar 2026
Equity Capital
Equity CapitalCr
555555555
Reserves
ReservesCr
171182186182192201221222226
Current Liabilities
Current LiabilitiesCr
322221223223283061
Non Current Liabilities
Non Current LiabilitiesCr
1516151344141412
Total Liabilities
Total LiabilitiesCr
226228230226237234272275306
Current Assets
Current AssetsCr
11682969710299100112157
Non Current Assets
Non Current AssetsCr
111147134129135135171164149
Total Assets
Total AssetsCr
226228230226237234272275306

Cash Flow

Consolidated
Standalone
Financial YearMar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2024Mar 2025Mar 2026
Operating Cash Flow
Operating Cash FlowCr
8170101581839
Investing Cash Flow
Investing Cash FlowCr
-15-8103-9-3-111-10
Financing Cash Flow
Financing Cash FlowCr
9-10-10-15-5-7-4-73
Net Cash Flow
Net Cash FlowCr
2-1-1-21-13-32
Free Cash Flow
Free Cash FlowCr
-1115-2-334606
CFO To PAT
CFO To PAT%
36.9104.51.079.5677.4446.9113.169.5112.9
CFO To EBITDA
CFO To EBITDA%
27.281.00.864.992.41,335.3106.4187.7110.1
Financial YearMar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2024Mar 2025Mar 2026
Operating Cash Flow
Operating Cash FlowCr
8170101581839
Investing Cash Flow
Investing Cash FlowCr
-15-8103-9-3-111-10
Financing Cash Flow
Financing Cash FlowCr
9-10-10-15-5-7-4-73
Net Cash Flow
Net Cash FlowCr
2-1-1-21-13-32
Free Cash Flow
Free Cash FlowCr
-1115-2-334606
CFO To PAT
CFO To PAT%
36.9104.51.079.5677.4446.9113.169.5112.9
CFO To EBITDA
CFO To EBITDA%
27.281.00.864.992.41,335.3106.4187.7110.1

Ratios

Consolidated
Standalone
Financial YearMar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2024Mar 2025Mar 2026Current
Valuation Ratios
Valuation Ratios
Market Cap
Market CapitalizationCr
534426280138236163356315226289
Price To Earnings
Price To Earnings
24.427.026.110.392.778.622.048.222.221.1
Price To Sales
Price To Sales
2.92.51.60.71.41.01.41.41.11.2
Price To Book
Price To Book
3.02.31.50.71.20.81.61.41.01.3
EV To EBITDA
EV To EBITDA
18.321.219.58.914.3265.221.7183.829.022.1
Profitability Ratios
Profitability Ratios
GPM
GPM%
37.131.929.130.431.923.127.523.325.725.7
OPM
OPM%
16.112.18.48.69.60.46.60.83.95.9
NPM
NPM%
11.99.46.47.01.31.16.22.13.85.0
ROCE
ROCE%
17.111.97.88.51.61.28.92.95.05.0
ROE
ROE%
12.48.55.87.01.10.96.92.13.53.5
ROA
ROA%
9.76.94.85.80.90.85.71.72.62.6
Operational Ratios
Operational Ratios
Solvency Ratios
Solvency Ratios
Liquidity Ratios
Liquidity Ratios
Financial YearMar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2024Mar 2025Mar 2026Current
Valuation Ratios
Valuation Ratios
Market Cap
Market CapitalizationCr
534426280138236163356315226289
Price To Earnings
Price To Earnings
24.427.026.110.392.778.622.048.222.221.1
Price To Sales
Price To Sales
2.92.51.60.71.41.01.41.41.11.2
Price To Book
Price To Book
3.02.31.50.71.20.81.61.41.01.3
EV To EBITDA
EV To EBITDA
18.321.219.58.914.3265.221.7183.829.022.1
Profitability Ratios
Profitability Ratios
GPM
GPM%
37.131.929.130.431.923.127.523.325.725.7
OPM
OPM%
16.112.18.48.69.60.46.60.83.95.9
NPM
NPM%
11.99.46.47.01.31.16.22.13.85.0
ROCE
ROCE%
17.111.97.88.51.61.28.92.95.05.0
ROE
ROE%
12.48.55.87.01.10.96.92.13.53.5
ROA
ROA%
9.76.94.85.80.90.85.71.72.62.6
Operational Ratios
Operational Ratios
Solvency Ratios
Solvency Ratios
Liquidity Ratios
Liquidity Ratios
Indag Rubber is a tyre retreading company that calls itself “the only alternative to new tyres” - it makes the materials that give a worn truck or bus tyre a second life at roughly a third of the cost of buying new. It was born in 1978 when founder Nand Lal Khemka brought cold-process retreading to India for the first time through a joint venture with Bandag Inc., the American global leader, and became a fully promoter-controlled Indian enterprise after the venture ended in 2006. The recurring approach is to sell not just rubber but a full ecosystem - materials, technical know-how, and on-ground support - to a network of thousands of independent retreaders who then serve fleet owners across the country. # Business segments Two engines at different stages - a tyre-retreading materials cash cow built over four decades, and a power-electronics subsidiary still in its first commercial orders - each drawing on the same promoter group’s industrial DNA. ## 1. Tyre retreading materials: the core business that supplies India’s retreaders **Indag makes the full kit a retreader needs - tread rubber, bonding gum, cement, and envelopes - and sells it through 300 dealers to over 3,000 retread shops, backed by a fleet-consultancy service that competitors do not match.** - **One factory, one full kit** - the plant at Nalagarh, Himachal Pradesh, on a 95-year government lease, produces precured tread rubber at 20,000 metric tonnes a year, cushion gum at 5,000 tonnes, spray cement at 2,200 kilolitres, and heat-resistant envelopes, so a retreader can buy every consumable from a single supplier. - **Sold to retreaders, not to fleets** - the direct customers are the 3,000-plus independent retreading shops across India who apply Indag’s materials to worn tyre casings; the end-users are fleet owners running tankers, trailers, buses, and e-commerce trucks who care about cost-per-kilometre, and Indag’s fleet engineers help those owners squeeze more mileage out of every retreaded tyre. - **A loyalty loop that locks in demand** - the “Indag Ke Sitare” programme connects directly to over 3,000 retreaders who between them handle more than 40,000 fleets, making it the only loyalty programme in the industry and giving Indag visibility into end-demand that a pure materials supplier would lack. - **Premium pricing through service, not just product** - the company commands a slight price premium because it bundles technical consultancy, on-ground audits, and training for “Indag Certified Retreaders,” and it operates in more discerning fleet segments where unit margins are higher. - **An environmental pitch that is also an economic one** - every retreaded tyre saves 57 litres of oil, 44 kg of rubber, and about 136 kg of CO₂ versus manufacturing a new tyre, while giving the fleet owner roughly 70% of a new tyre’s life for about 30% of the price; that dual argument is the engine of demand in a market where formalisation and waste-tyre regulations are pushing out unorganised players. ## 2. Millenium Manufacturing Systems: a green-energy bet in power electronics **A 51%-owned subsidiary that makes power conversion systems for battery energy storage, targeting export clients who want to de-risk supply chains away from China - still in its first commercial orders.** - **Built, not bought** - in July 2023, Indag approved a 51% stake for a committed Rs. 11.1 crores in Indergy Power Systems Private Limited, and in May 2026 approved a further strategic investment in its subsidiary Millenium Manufacturing Systems Private Limited. - **A China-plus-one play** - the subsidiary explicitly aims to serve clients in the US, Europe, and Japan who want power-electronics manufacturing outside China, positioning itself as India’s leading power electronics company for the energy transition across generation, grid, and transport. - **Still pre-scale** - turnover was Rs. 26.48 lakh in FY26 and the unit recorded a loss in its first year; Indag has backed it with a Rs. 20 crore corporate guarantee to Kotak Mahindra Bank for working capital, secured against land and building. - **Shared promoter DNA** - the remaining 49% is held equally by Elcom Innovations and Sun Renewables, both entities under common promoter control, meaning the venture draws on the Khemka Group’s wider industrial and renewable-energy experience rather than starting cold. # Group structure and partners **A promoter-controlled, virtually debt-free listed company with a single operating subsidiary, a leased-out MRO property, and a history of exiting non-core ventures.** - **Listed parent, family-controlled** - Indag Rubber has been listed on the Bombay Stock Exchange since 1984, with the Khemka Group as promoter and founder Nand Lal Khemka as Chairman and Managing Director; the eight-member board includes four independent directors. - **An MRO centre leased to a related party** - the company built a maintenance-and-repair centre at Bhiwadi, Rajasthan, at a cost of Rs. 22.6 crore and leased it to Elcom Systems Private Limited, a fellow Khemka Group entity, on a 9.5-year lease with a 12% rent escalation every three years, turning idle land into a steady related-party income stream. - **Treasury portfolio, no standalone debt** - the company holds quoted equities, REIT funds, mutual funds, tax-free bonds, and corporate bonds as part of treasury management, and carries no borrowings at the standalone level beyond an unused Rs. 4 crore cash credit line from banks and lease liabilities.

Documents — Indag Rubber Ltd

  • Q1 FY2027 Quarterly Result (Jun 2026, PDF): https://www.stockscans.in/document/1ifs95ty14h63k0l51rsx8go.pdf
  • Q4 FY2026 Quarterly Result (Mar 2026, PDF): https://www.stockscans.in/document/2jcv4qr9hay3o2zg2aswqvqz.pdf
  • Q3 FY2026 Quarterly Result (Dec 2025, PDF): https://www.stockscans.in/document/8z7de58cnpue9yk9ul4hg0hs.pdf
  • Q2 FY2026 Quarterly Result (Sep 2025, PDF): https://www.stockscans.in/document/bnqpm1fe5dugip5s9eeg19cx.pdf
  • Q1 FY2026 Quarterly Result (Jun 2025, PDF): https://www.stockscans.in/document/1utpyyscrhdsnzpc10qkb43j.pdf
  • Q4 FY2025 Quarterly Result (Mar 2025, PDF): https://www.stockscans.in/document/69sgmpim5cv89rn9edmx9wd7.pdf
  • Q3 FY2025 Quarterly Result (Dec 2024, PDF): https://www.stockscans.in/document/k6zfy4mykidz93wvnzhppd53.pdf
  • Q2 FY2025 Quarterly Result (Sep 2024, PDF): https://www.stockscans.in/document/daaaw0hs0tuhb0thvgib9mkc.pdf
  • Q1 FY2027 Investor Presentation (Jun 2026, PDF): https://www.stockscans.in/document/va0gmjy2m73n8vezyvobpphp.pdf
  • Q4 FY2026 Investor Presentation (Mar 2026, PDF): https://www.stockscans.in/document/667oxegk6e7z5pnfosb3oll3.pdf
  • Q3 FY2026 Investor Presentation (Dec 2025, PDF): https://www.stockscans.in/document/fe4o076jjjlyg5vainxp6nrg.pdf
  • Q2 FY2026 Investor Presentation (Sep 2025, PDF): https://www.stockscans.in/document/4nacjh2vr0lplq2qpjk4xwoy.pdf
  • Q1 FY2026 Investor Presentation (Jun 2025, PDF): https://www.stockscans.in/document/dfiuea32vevrv00hpz0ceqby.pdf
  • Q4 FY2025 Investor Presentation (Mar 2025, PDF): https://www.stockscans.in/document/ancumnq3kltsvv7210go9xxw.pdf
  • Q3 FY2025 Investor Presentation (Dec 2024, PDF): https://www.stockscans.in/document/1555x4goiw2qdtjd5xlx2a0m.pdf
  • Q2 FY2025 Investor Presentation (Sep 2024, PDF): https://www.stockscans.in/document/llpq061annngwhg7o30jddwe.pdf
  • FY2026 Annual Report (PDF): https://www.stockscans.in/document/ni93sa05x7j8ijz3m9dxa4x9.pdf
  • FY2025 Annual Report (PDF): https://www.stockscans.in/document/jczq943f622o0jk9xy6sjhjp.pdf
  • FY2024 Annual Report (PDF): https://www.stockscans.in/document/azr6walpfuhxj0yfjggj9hyi.pdf
  • FY2023 Annual Report (PDF): https://www.stockscans.in/document/fi1pmebkmfkm3om48leozn5m.pdf
  • FY2022 Annual Report (PDF): https://www.stockscans.in/document/lg1a691kc72cgspre7kc5659.pdf
  • FY2021 Annual Report (PDF): https://www.stockscans.in/document/rmlcl9e0neiqq7im54ona5xq.pdf
  • FY2020 Annual Report (PDF): https://www.stockscans.in/document/duwmvllnv2m684qvechloy4s.pdf