Login
Products
Login
Home
Alerts
Search
Watchlist
Products

Tinna Rubber & Infrastructure Ltd

TINNARUBR
BSE
722.05
1.49%
Last Updated:
30 Apr '26, 4:00 PM
Company Overview
Alert
Watchlist
Note

Tinna Rubber & Infrastructure Ltd

TINNARUBR
BSE
722.05
1.49%
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
1,301Cr
Close
Close Price
722.05
Industry
Industry
Rubber Processing/Rubber Products
PE
Price To Earnings
26.02
PS
Price To Sales
2.51
Revenue
Revenue
518Cr
Rev Gr TTM
Revenue Growth TTM
6.52%
PAT Gr TTM
PAT Growth TTM
-8.29%
Peer Comparison
How does TINNARUBR stack up?
Compare up to 10 companies side by side across valuation, profitability, and growth.
TINNARUBR
VS

Quarterly Results

Consolidated
Standalone
Numbers
Percentage
QuarterMar 2023Jun 2023Sep 2023Dec 2023Mar 2024Jun 2024Sep 2024Dec 2024Mar 2025Jun 2025Sep 2025Dec 2025
Revenue
RevenueCr
73808093110136118123129130120139
Growth YoY
Revenue Growth YoY%
18.5-2.021.923.751.169.047.631.917.5-4.21.613.3
Expenses
ExpensesCr
65696778871119810811210998116
Operating Profit
Operating ProfitCr
71213162225191518212223
OPM
OPM%
10.214.616.316.720.418.116.312.113.616.018.016.3
Other Income
Other IncomeCr
411111223100
Interest Expense
Interest ExpenseCr
222222332323
Depreciation
DepreciationCr
112222223333
PBT
PBTCr
81010132022161115161617
Tax
TaxCr
233345434454
PAT
PATCr
77810161612812121213
Growth YoY
PAT Growth YoY%
36.814.881.4111.9131.7132.559.2-18.1-25.4-28.4-3.057.0
NPM
NPM%
9.38.89.610.714.312.110.36.79.19.09.89.2
EPS
EPS
4.04.14.55.89.19.67.14.86.86.86.97.2

Profit & Loss

Consolidated
Standalone
Numbers
Percentage
Financial YearMar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025TTM
Revenue
RevenueCr
34953069100130123130229295363505518
Growth
Revenue Growth%
52.0-87.045.629.4-5.25.776.328.922.939.22.5
Expenses
ExpensesCr
3275096790114114113192259300429435
Operating Profit
Operating ProfitCr
2221210159173737637683
OPM
OPM%
6.23.92.39.911.87.313.416.112.417.315.115.9
Other Income
Other IncomeCr
342132037484
Interest Expense
Interest ExpenseCr
9131110109109871111
Depreciation
DepreciationCr
57777889761012
PBT
PBTCr
95-14-60-602329536364
Tax
TaxCr
33-4-11-2067121516
PAT
PATCr
62-9-50-501722404848
Growth
PAT Growth%
-60.9-513.646.799.3-12,922.097.212,335.529.084.820.0-0.7
NPM
NPM%
1.70.4-13.6-5.00.0-3.9-0.17.47.411.19.69.3
EPS
EPS
3.01.4-4.9-2.90.0-5.7-0.19.812.723.528.227.8

Balance Sheet

Consolidated
Standalone
Numbers
Percentage
Financial YearMar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025Sep 2025
Equity Capital
Equity CapitalCr
999999999171718
Reserves
ReservesCr
717351636358586987111161254
Current Liabilities
Current LiabilitiesCr
1731527474686874736685130130
Non Current Liabilities
Non Current LiabilitiesCr
425642353634293831557755
Total Liabilities
Total LiabilitiesCr
302297176181176168169189193268385457
Current Assets
Current AssetsCr
1721566566595460798793148168
Non Current Assets
Non Current AssetsCr
130141111114116114109110106175237289
Total Assets
Total AssetsCr
302297176181176168169189193268385457

Cash Flow

Consolidated
Standalone
Financial YearMar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025
Operating Cash Flow
Operating Cash FlowCr
-51271520172119325936
Investing Cash Flow
Investing Cash FlowCr
-48-15-14-4-2-5-12-10-70-68
Financing Cash Flow
Financing Cash FlowCr
52-5-5-19-16-15-15-6-21933
Net Cash Flow
Net Cash FlowCr
-1-70000011-12
Free Cash Flow
Free Cash FlowCr
-38-2012151415924-13-31
CFO To PAT
CFO To PAT%
-81.9532.7-69.7-309.3-53,745.7-352.2-14,928.2110.7144.9146.874.2
CFO To EBITDA
CFO To EBITDA%
-22.058.5419.1156.0130.4190.5118.550.686.094.547.1

Ratios

Consolidated
Standalone
Financial YearMar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025
Valuation Ratios
Valuation Ratios
Market Cap
Market CapitalizationCr
65376351360322612971,1981,595
Price To Earnings
Price To Earnings
11.813.90.00.00.00.00.015.513.629.733.0
Price To Sales
Price To Sales
0.20.10.90.50.30.00.21.11.03.33.2
Price To Book
Price To Book
0.80.51.10.70.50.00.53.43.19.48.9
EV To EBITDA
EV To EBITDA
8.58.093.512.66.97.35.18.99.620.522.7
Profitability Ratios
Profitability Ratios
GPM
GPM%
23.917.954.553.853.255.057.049.739.944.445.0
OPM
OPM%
6.23.92.39.911.87.313.416.112.417.315.1
NPM
NPM%
1.70.4-13.6-5.00.0-3.9-0.17.47.411.19.6
ROCE
ROCE%
8.58.1-2.22.77.52.37.821.523.227.923.7
ROE
ROE%
7.32.8-15.7-7.0-0.1-7.3-0.221.822.731.527.1
ROA
ROA%
1.90.8-5.3-2.80.0-2.9-0.18.911.315.112.6
Operational Ratios
Operational Ratios
Solvency Ratios
Solvency Ratios
Liquidity Ratios
Liquidity Ratios
### **Overview** Tinna Rubber & Infrastructure Limited (TRIL), established in 1977, is India’s largest integrated end-of-life tyre (ELT) recycler and a global leader in sustainable rubber recycling. The company operates under a circular economy model, transforming waste tyres into high-value recycled materials such as crumb rubber, micronized rubber powder (MRP), reclaimed rubber, crumb rubber modifier (CRM), steel abrasives, and polymer composites. With over four decades of experience, TRIL serves customers across **Infrastructure, Industrial, Consumer, Steel, and Polymer Compounding (PC)** sectors in India and 10 international markets. TRIL’s vertically integrated, zero-waste operations achieve up to **99% material recovery** with **zero liquid discharge and zero pollution**, setting it apart as a pioneer in environmentally sustainable recycling. It is the only Indian company producing rubber-based products for both road bitumen and non-road applications globally. --- ### **Strategic Positioning & Business Model** - **Circular Economy Focus**: TRIL converts waste tyres—passenger car (PCR), truck/bus radial (TBR), and off-the-road (OTR)—into high-performance industrial inputs, reducing global dependence on virgin rubber and synthetic polymers. - **Diversified Revenue Streams**: Revenue is derived from five segments: Infrastructure (48%), Industrial (22%), Steel (13%), Consumer (7%), and Polymer Compounding & Masterbatch (PCMB) (~3% in H1 FY26). - **Geographic Strength**: Pan-India footprint with **six manufacturing facilities**—five in India (Panipat, Gummindipoondi, Haldia, Wada, Varle) and one abroad in Oman—plus new projects underway in **Saudi Arabia and South Africa**. - **Global Expansion Strategy**: Actively building international capabilities to secure feedstock, diversify sourcing, and access new markets in **Africa, the Middle East, and Europe**. --- ### **Recent Developments (Nov 2025 Update)** #### **1. International Expansion & Capacity Growth** - **Saudi Arabia Facility**: Secured **13,000 sqm** of land to build a **24,000 MT/year** tyre recycling plant via its 100% subsidiary, **Tinna Rubber Arabia Ltd**. Project commencement expected in **H2 FY27**, with permits under process. - **South Africa JV**: Invested capital in **Mbodla Investments (Pty) Limited**, approved to **export 24,000 tons/year** of ELTs from South Africa to India. Phase 1 operational; breakeven targeted by **March 2026**. - **Oman Plant Progress**: - Operating at **85% capacity utilization**. - Generated **INR 15 crores (~USD 1.8M)** in revenue. - Secured consent to **import ELTs into Oman**, mitigating margin pressure from input cost inflation. #### **2. Product & Business Diversification** - **Polymer Compounding (PC) Business**: - Sold **~750 tonnes** of recycled engineered plastics and masterbatches in H1 FY26, contributing **~3% of total revenue**. - Key sectors: **automotive, footwear, multilayer packaging, irrigation, and industrial components**. - Developing **specialty masterbatches** (color, silicon, additive, biodegradable) to boost margins and expand into high-value applications. - **Backward Integration**: - Commissioned an **integrated washing line at Panipat plant**, improving **quality control and margins**. - Investing in **lab-scale kneaders and extruders** for R&D without disrupting production. - **rCB (Recovered Carbon Black) Project**: - On track for **trial runs in early Q4 FY26**. - Dedicated team and **equipment upgrades** in place; aims to be the **highest-quality rCB producer in India**. - Project has **feed capacity of 100 TPD**, producing ~35–38% rCB and ~40% pyrolysis oil (to be used internally). - Funded in part by QIP (INR 23 crores allocated). #### **3. Financial & Operational Highlights** - **Tire Processing Capacity**: - Expanded to **185,000 MT/year in FY25**, targeting **250,000 MT/year by FY27**. - **Capital Expenditure**: - **INR 50 crores** invested in FY25, with **~INR 100 crores planned over FY26–FY27** for: - rCB plant - Oman and South Africa operations - R&D and capacity expansion - **Funding & Investor Confidence**: - Raised **INR 78 crores (~INR 787 million)** via **Qualified Institutional Placement (QIP)** in Q1 FY26. - Proceeds used for **rCB plant setup and organic expansion**. - Dual listing on **BSE and NSE (since April 2025)** to improve liquidity and investor access. #### **4. Infrastructure & Manufacturing Strengths** - **6 Facilities** across strategic locations—near industrial hubs and ports—to enable **logistical efficiency and low transportation costs**. - **Pan-India Collection Network**: Active in 4–5 North Indian states with strong partnerships for domestic ELT sourcing. - **Global Subsidiaries & JVs**: - **Global Recycle LLC (Oman)**: Operational, 85% utilization. - **Tinna Rubber Arabia Ltd (Saudi Arabia)**: Established for future plant. - **Mbodla Investments (Pty) Ltd (South Africa)**: JV for export operations. - **Tinna Rubber BV (Netherlands)**: Wholly owned subsidiary to enter the **European market**. #### **5. TP Buildtech – Strategic Associate Investment** - TRIL holds **49.42% stake** in **TP Buildtech Pvt. Ltd.**, a construction chemicals manufacturer. - **Segments**: Concrete admixtures, superplasticizers, waterproofing agents, accelerators, curing compounds, and mould release agents. - **Manufacturing Units**: Wada (MH) and Bawal (HR), supported by R&D centers in **Navi Mumbai, Delhi, and Kolkata**. - **Production Start**: July 2025; expected to stabilize by end-FY26. - **Growth Drivers**: Government programs (NIP, PMAY, AMRUT), urbanization, and demand for **high-performance building materials**. --- ### **Key Financial & Performance Metrics (H1 FY26)** | Parameter | Value | |--------|-------| | **Revenue Contribution (PCBM Business)** | ~3% of total revenue (INR 15–18 cr est.) | | **Oman Plant Revenue** | INR 15 crores (~USD 1.8M), 85% utilization | | **Varle Plant Utilization** | 66% (H1 FY26), impacted by monsoon/soft demand | | **rCB Project Status** | Trials to begin Q4 FY26 | | **Solar Energy Savings** | INR 6.5 million saved in FY25 (Panipat, Wada, Varle plants) | | **EPR Credit Generation (FY25)** | INR 296 million | --- ### **Market & Competitive Advantages** - **Market Share Leadership**: - >60% in **CRM and Bitumen Emulsion** segment. - ~80% in **Micronized Rubber Powder (MRP)** in India. - World’s largest **MRP producer** with ambient grinding technology (170-mesh fineness). - **Customer Diversification**: - Top 10 customers contribute **~36% of FY25 revenue**; **no single client >10%**. - Major clients: **MRF, Apollo Tyres, CEAT, JK Tyre, Indian Oil Corporation, Yokohama, Hyundai Construction, Mahindra CIE**. - **Global Recognition**: - Awarded **2022 Recircle Award** in Rubberised Asphalt. - Only **non-EU company audited and certified by SGS** as authorized tyre recycler. - **IATF-certified plants** (Wada, Gummindipoondi) enhancing credibility with global OEMs. --- ### **Leadership & Governance** - **Chairman & Managing Director**: **Bhupinder Kumar Sekhri** – Over **50 years of experience** in rubber industry; pioneered rubberized bitumen in India (1999). - **Joint Managing Director**: **Gaurav Sekhri** – Two decades in **commodity trading and logistics**. - Promoter-led group with **35+ years of operational track record** in rubber and commodities. ---