Login
Products
Login
Home
Alerts
Search
Watchlist
Products

Indag Rubber Ltd

INDAG
BSE
91.53
2.24%
Last Updated:
30 Apr '26, 4:00 PM
Company Overview
Alert
Watchlist
Note

Indag Rubber Ltd

INDAG
BSE
91.53
2.24%
30 Apr '26, 4:00 PM
Company Overview
Add Alert
Add to Watchlist
Edit Note
6M
Price
Charts
Documents

Quick Ratios

Edit Ratios
Mkt Cap
Market Capitalization
240Cr
Close
Close Price
91.53
Industry
Industry
Rubber Processing/Rubber Products
PE
Price To Earnings
27.99
PS
Price To Sales
1.15
Revenue
Revenue
209Cr
Rev Gr TTM
Revenue Growth TTM
-11.03%
PAT Gr TTM
PAT Growth TTM
-6.52%
Peer Comparison
How does INDAG stack up?
Compare up to 10 companies side by side across valuation, profitability, and growth.
INDAG
VS

Quarterly Results

Upcoming Results on
22 May 2026
Consolidated
Standalone
Numbers
Percentage
QuarterDec 2021Mar 2022Sep 2023Dec 2023Mar 2024Jun 2024Sep 2024Dec 2024Mar 2025Jun 2025Sep 2025Dec 2025
Revenue
RevenueCr
464464626156625655455356
Growth YoY
Revenue Growth YoY%
-12.7-3.3-3.2-10.7-10.2-19.0-15.40.9
Expenses
ExpensesCr
464460585855615655454953
Operating Profit
Operating ProfitCr
005431100033
OPM
OPM%
0.10.47.36.35.11.62.4-0.6-0.50.65.84.9
Other Income
Other IncomeCr
422232433333
Interest Expense
Interest ExpenseCr
000000000000
Depreciation
DepreciationCr
211112222222
PBT
PBTCr
216541401143
Tax
TaxCr
001110100011
PAT
PATCr
214431301133
Growth YoY
PAT Growth YoY%
158.3-64.5-28.6-96.3-83.0-13.3-7.71,838.5
NPM
NPM%
4.11.46.85.64.91.85.00.20.91.95.44.5
EPS
EPS
0.70.21.81.41.20.61.30.20.40.51.21.1

Profit & Loss

Consolidated
Standalone
Numbers
Percentage
Financial YearMar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2024Mar 2025TTM
Revenue
RevenueCr
185168173187170167251228209
Growth
Revenue Growth%
-9.12.97.9-9.1-1.7-9.1-8.6
Expenses
ExpensesCr
155148158171154166235227203
Operating Profit
Operating ProfitCr
302015161611726
OPM
OPM%
16.112.18.48.69.60.46.60.82.8
Other Income
Other IncomeCr
6754-106101211
Interest Expense
Interest ExpenseCr
122000111
Depreciation
DepreciationCr
344434577
PBT
PBTCr
32221417322069
Tax
TaxCr
1063310512
PAT
PATCr
22161113221657
Growth
PAT Growth%
-27.9-30.419.5-83.2-18.4-69.742.8
NPM
NPM%
11.99.46.47.01.31.16.22.13.2
EPS
EPS
8.36.04.15.11.00.86.22.53.3

Balance Sheet

Consolidated
Standalone
Numbers
Percentage
Financial YearMar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2024Mar 2025Sep 2025
Equity Capital
Equity CapitalCr
555555555
Reserves
ReservesCr
171182186182192201221222225
Current Liabilities
Current LiabilitiesCr
322221223223283025
Non Current Liabilities
Non Current LiabilitiesCr
1516151344141413
Total Liabilities
Total LiabilitiesCr
226228230226237234272275272
Current Assets
Current AssetsCr
11682969710299100115115
Non Current Assets
Non Current AssetsCr
111147134129135135171160158
Total Assets
Total AssetsCr
226228230226237234272275272

Cash Flow

Consolidated
Standalone
Financial YearMar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2024Mar 2025
Operating Cash Flow
Operating Cash FlowCr
817010158183
Investing Cash Flow
Investing Cash FlowCr
-15-8103-9-3-111
Financing Cash Flow
Financing Cash FlowCr
9-10-10-15-5-7-4-7
Net Cash Flow
Net Cash FlowCr
2-1-1-21-13-3
Free Cash Flow
Free Cash FlowCr
-1115-2-33460
CFO To PAT
CFO To PAT%
36.9104.51.079.5677.4446.9113.169.5
CFO To EBITDA
CFO To EBITDA%
27.281.00.864.992.41,335.3106.4187.7

Ratios

Consolidated
Standalone
Financial YearMar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2024Mar 2025
Valuation Ratios
Valuation Ratios
Market Cap
Market CapitalizationCr
534426280138236163356315
Price To Earnings
Price To Earnings
24.427.026.110.392.778.622.048.2
Price To Sales
Price To Sales
2.92.51.60.71.41.01.41.4
Price To Book
Price To Book
3.02.31.50.71.20.81.61.4
EV To EBITDA
EV To EBITDA
18.321.219.58.914.3265.221.7183.8
Profitability Ratios
Profitability Ratios
GPM
GPM%
41.736.133.435.236.628.032.628.0
OPM
OPM%
16.112.18.48.69.60.46.60.8
NPM
NPM%
11.99.46.47.01.31.16.22.1
ROCE
ROCE%
17.111.97.88.51.61.28.92.9
ROE
ROE%
12.48.55.87.01.10.96.92.1
ROA
ROA%
9.76.94.85.80.90.85.71.7
Operational Ratios
Operational Ratios
Solvency Ratios
Solvency Ratios
Liquidity Ratios
Liquidity Ratios
### **Company Overview** Indag Rubber Limited (IRL), established in 1978 as a joint venture between the Khemka Group and Bandag Inc. (USA), is a leading Indian player in the **tyre retreading industry**. After the dissolution of the Bandag JV in 2006, the Khemka Group assumed full control, and the company has since grown into a trusted name in organized retreading, pioneering **cold retreading technology** in India. Listed on the Bombay Stock Exchange (BSE) since 1984, IRL is recognized as a technological innovator and sustainability advocate in the commercial tyre sector. In recent years, Indag has diversified into the **green energy space**, establishing **Millennium Manufacturing Systems Pvt. Ltd.**, a joint venture focused on power electronics for renewable energy and battery storage systems, signaling a strategic shift toward future growth beyond traditional manufacturing. --- ### **Core Business: Tyre Retreading** #### **Product Portfolio & Manufacturing Capacity** - **Annual Capacity**: - **Precured Tread Rubber (PTR)**: 20,000 metric tons, serving M&HCVs, LCVs, passenger vehicles, and off-road applications. - **Un-vulcanized Rubber Strip Gum**: 5,000 metric tons/year with strong bonding and fast curing properties. - **Universal Spray Cement**: 2,200 kiloliters/year in three variants for oxidation protection and durable bonding. - **Retreading Envelopes**: High productivity, low cost-per-cure solutions. - Products are engineered for diverse conditions—highways, hilly terrains, mining, and off-road—enhancing tyre life and retreading efficiency. #### **Technology & R&D** - Operates a **state-of-the-art R&D facility in Nalagarh, Himachal Pradesh**, established post-pandemic to accelerate innovation. - Conducts **fundamental research** in collaboration with chemical suppliers, carbon black, and synthetic rubber manufacturers to develop **advanced rubber compounds** and proprietary tread recipes. - Continuous innovation pipeline; recent launch of **"Win Master"** at Bharat Mobility (Jan 2025) exemplifies outcomes of R&D investment. #### **Sustainability & Market Drivers** - Retreaded tyres reduce **material use by 70%**, conserving 57 liters of oil, 44 kg of rubber, and preventing 136 kg of CO₂ emissions per tyre. - Industry inclusion in **Extended Producer Responsibility (EPR) schemes** supports long-term growth. - Rising costs of fuel, new tyres, and driver wages are increasing adoption of retreaded tyres by fleet operators. --- ### **Market Presence & Distribution Network** - **Pan-India Distribution Infrastructure**: - **300+ dealers** - **3,000+ retreaders** (largest organized network) - **15–16 strategically located depots** - **50+ trained on-ground personnel** (sales executives, technical, and fleet engineers) - Operates the **only loyalty program in the retreading industry**, linking directly with 3,000+ retreaders managing over **40,000 commercial vehicle fleets**. - Focus on strengthening relationships through training, audits, and technical support. --- ### **Strategic Initiatives & Growth Drivers** - **Growth through Market Penetration**: - Expansion in open-market sales, state road transport corporations (SRTC), and direct partnerships with fleet owners. - Deepening presence in existing markets and entry into **export markets** (Middle East, Africa, Eastern Europe). - **Brand Building**: - Promotion of **"Indag"** and **"Zoma"** (international brand) as symbols of quality and cost-efficiency. - Emphasis on **lowest cost per kilometer (CPKM)** as a key value proposition. --- ### **Diversification into Green Energy: Millennium Manufacturing Systems** - **Joint Venture** with ELCom Innovations and SUN New Energy Capital. - **Facility**: Advanced manufacturing base in **Mohali, Punjab**, aligned with **Make in India** and global supply chain resilience goals. - **Focus**: Manufacturing of **Power Conversion Systems (PCS)** for **Battery Energy Storage Systems (BESS)** and renewable energy applications. - **Objective**: - Become **India’s leading power electronics manufacturer**. - Serve global clients in the **U.S., Europe, and Japan**, de-risking supply chains in green energy. - Target **1 GW manufacturing capacity**, with plans for volume production from **FY26**. - Certified in Q1 FY25; **first deliveries completed in Q2 FY25**, with ramp-up progressing. - Engaged in **contract manufacturing for a global BESS market leader**, offering strong revenue potential. --- ### **Financial & Operational Performance** - **FY2023**: Strong recovery—**46% revenue growth** due to stable replacement tyre demand. - **FY2024-FY2025**: Growth moderated, with **9.1% decline in FY2025**, followed by a **19% YoY drop in Q1 FY2026**—driven by reduced sales in STC business and broader market challenges. - Despite standalone operations being constrained by **competition from unorganized players**, future growth is expected to be driven significantly by **Millennium’s ramp-up**. - **No debt on balance sheet**; strong focus on **operational efficiency, margin protection, and cost-saving initiatives**. --- ### **Awards & Recognition** - Recognized as one of **Forbes Asia’s Best ‘Under a Billion’ Companies (2016)**. - Received **Inc 500 Certificate of Excellence (2012 and 2013)**. - Consistently acknowledged for innovation, sustainability, and market leadership.