Quick Ratios
Quarterly Results
Profit & Loss
Balance Sheet
Cash Flow
Ratios
Mkt Cap
Market Capitalization
₹18Cr
Rev Gr TTM
Revenue Growth TTM
-2.80%
Peer Comparison
Compare up to 10 companies side by side across valuation, profitability, and growth.

VAMSHIRU
VS
| Quarter | Mar 2023 | Jun 2023 | Sep 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Mar 2025 | Jun 2025 | Sep 2025 |
|---|
|
Growth YoY Revenue Growth YoY% | -9.4 | -5.7 | -14.9 | -3.8 | 12.8 | 20.6 | 26.6 | 8.3 | -8.7 | 0.7 | 3.9 | -7.8 |
| 18 | 18 | 17 | 18 | 21 | 22 | 21 | 20 | 19 | 23 | 22 | 18 |
Operating Profit Operating ProfitCr |
| 4.3 | 4.3 | 5.0 | 4.7 | 3.1 | 3.7 | 4.0 | 3.5 | 3.5 | 3.7 | 4.1 | 3.5 |
Other Income Other IncomeCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Interest Expense Interest ExpenseCr | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Depreciation DepreciationCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
|
Growth YoY PAT Growth YoY% | -131.8 | 9.1 | 225.0 | 1,400.0 | 414.3 | 33.3 | 46.1 | -40.0 | 9.1 | 75.0 | 79.0 | 33.3 |
| -0.4 | 0.6 | 0.7 | 0.8 | 1.0 | 0.7 | 0.8 | 0.4 | 1.2 | 1.2 | 1.5 | 0.6 |
| 0.1 | 0.3 | 0.3 | 0.4 | 0.9 | 0.4 | 0.5 | 0.2 | 1.0 | 0.8 | 0.9 | 0.4 |
| Financial Year | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | TTM |
|---|
|
| -11.3 | -0.9 | -17.9 | 38.3 | 11.1 | -33.3 | 4.1 | 18.9 | 15.9 | -3.1 | 10.8 | -0.7 |
| 64 | 61 | 51 | 74 | 80 | 52 | 59 | 66 | 77 | 74 | 83 | 82 |
Operating Profit Operating ProfitCr |
| 4.6 | 7.2 | 7.0 | 1.6 | 4.4 | 6.1 | -1.6 | 4.4 | 3.3 | 4.2 | 3.7 | 3.7 |
Other Income Other IncomeCr | 0 | 0 | 0 | 0 | 0 | 1 | 0 | 0 | 1 | 0 | 0 | 1 |
Interest Expense Interest ExpenseCr | 1 | 2 | 2 | 2 | 2 | 3 | 2 | 2 | 2 | 2 | 2 | 2 |
Depreciation DepreciationCr | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 |
| 1 | 2 | 1 | -1 | 0 | 0 | -4 | 0 | 0 | 1 | 1 | 1 |
| 0 | 1 | 0 | -1 | 0 | 0 | -1 | 0 | 0 | 0 | 0 | 0 |
|
| -39.6 | 34.7 | -42.6 | -223.1 | 145.7 | -0.5 | -771.2 | 101.0 | 219.7 | 558.9 | 10.7 | 44.9 |
| 1.4 | 2.0 | 1.4 | -1.2 | 0.5 | 0.8 | -4.9 | 0.0 | 0.1 | 0.8 | 0.8 | 1.1 |
| 2.3 | 3.1 | 1.8 | -2.2 | 0.9 | 0.8 | -7.0 | 0.1 | 0.5 | 1.9 | 2.0 | 3.0 |
| Financial Year | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Sep 2025 |
|---|
Equity Capital Equity CapitalCr | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 |
| 10 | 11 | 12 | 11 | 11 | 11 | 8 | 9 | 9 | 9 | 10 | 11 |
Current Liabilities Current LiabilitiesCr | 17 | 22 | 27 | 30 | 27 | 29 | 26 | 29 | 26 | 28 | 25 | 29 |
Non Current Liabilities Non Current LiabilitiesCr | 8 | 8 | 7 | 7 | 7 | 7 | 8 | 7 | 5 | 4 | 4 | 4 |
Total Liabilities Total LiabilitiesCr |
Current Assets Current AssetsCr | 24 | 28 | 32 | 34 | 33 | 34 | 31 | 33 | 29 | 31 | 28 | 33 |
Non Current Assets Non Current AssetsCr | 16 | 17 | 18 | 17 | 17 | 16 | 16 | 15 | 15 | 14 | 15 | 15 |
Total Assets Total AssetsCr |
| Financial Year | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|
Operating Cash Flow Operating Cash FlowCr | 3 | 7 | 1 | 1 | 1 | 1 | 0 | 0 | 0 | 3 | 0 |
Investing Cash Flow Investing Cash FlowCr | -5 | -3 | -2 | -1 | -2 | -1 | 0 | 0 | 0 | -1 | -2 |
Financing Cash Flow Financing Cash FlowCr | 1 | -3 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -2 | 2 |
|
Free Cash Flow Free Cash FlowCr | -2 | 4 | -1 | 0 | 1 | -1 | -1 | -1 | 0 | 2 | -1 |
| 316.7 | 546.5 | 86.9 | -99.2 | 353.3 | 129.8 | 5.3 | -669.0 | 72.1 | 505.3 | -57.6 |
CFO To EBITDA CFO To EBITDA% | 99.4 | 150.7 | 17.1 | 75.0 | 41.0 | 16.1 | 15.9 | -6.4 | 2.5 | 94.7 | -12.3 |
| Financial Year | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|
Valuation Ratios Valuation Ratios |
Market Cap Market CapitalizationCr | 9 | 13 | 19 | 21 | 11 | 6 | 8 | 10 | 10 | 14 | 17 |
Price To Earnings Price To Earnings | 10.6 | 11.0 | 25.3 | 0.0 | 25.4 | 14.5 | 0.0 | 337.1 | 107.9 | 23.4 | 24.4 |
Price To Sales Price To Sales | 0.1 | 0.2 | 0.3 | 0.3 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.2 | 0.2 |
Price To Book Price To Book | 0.7 | 0.9 | 1.2 | 1.4 | 0.7 | 0.4 | 0.6 | 0.8 | 0.8 | 1.0 | 1.1 |
| 8.3 | 6.7 | 9.5 | 34.1 | 8.6 | 8.0 | -34.3 | 10.8 | 11.4 | 9.9 | 11.4 |
Profitability Ratios Profitability Ratios |
| 34.8 | 40.4 | 36.3 | 26.6 | 28.6 | 39.6 | 27.4 | 28.9 | 26.0 | 31.5 | 31.2 |
| 4.6 | 7.2 | 7.0 | 1.6 | 4.4 | 6.1 | -1.6 | 4.4 | 3.3 | 4.2 | 3.7 |
| 1.4 | 2.0 | 1.4 | -1.2 | 0.5 | 0.8 | -4.9 | 0.0 | 0.1 | 0.8 | 0.8 |
| 8.2 | 11.1 | 8.8 | 1.4 | 7.6 | 8.0 | -4.9 | 5.8 | 7.0 | 8.4 | 7.3 |
| 6.8 | 8.7 | 4.8 | -6.2 | 2.8 | 2.7 | -22.3 | 0.2 | 0.7 | 4.5 | 4.7 |
| 2.4 | 2.9 | 1.5 | -1.8 | 0.8 | 0.8 | -6.0 | 0.1 | 0.2 | 1.4 | 1.6 |
Operational Ratios Operational Ratios |
Solvency Ratios Solvency Ratios |
Liquidity Ratios Liquidity Ratios |
Vamshi Rubber Limited is an established Indian manufacturer specializing in the production of high-quality tyre retreading materials. Operating from its centralized base in **Telangana**, the company has transitioned into a focused player in the circular economy, leveraging recycling technologies and regulatory tailwinds to maintain a resilient market position. The company operates under a **single business segment**, ensuring a streamlined operational philosophy centered on cost-efficiency and "full value for money" for its consumer base.
---
### **Core Product Portfolio & Revenue Composition**
The company’s revenue is heavily concentrated in the tyre retreading value chain. While it manages all products under one operating segment due to shared risk profiles, the portfolio is diversified across essential retreading components:
* **Precured Tread Rubber (PTR):** The flagship product, accounting for **87.5%** of total revenue as of **September 2025** (a slight consolidation from **90%** in **2023**).
* **Ancillary Retreading Materials:**
* **Cushion Gum:** Used for bonding the tread to the casing.
* **Vulcanising Solution:** Essential chemical bonding agents.
* **Curing Envelopes:** Specialized rubber coverings used during the vulcanization process.
---
### **Manufacturing Infrastructure & Corporate Footprint**
Vamshi Rubber maintains a lean corporate structure with no subsidiaries, joint ventures, or associates as of **March 31, 2025**. All manufacturing activities are consolidated to ensure maximum oversight and quality control.
| Feature | Details |
| :--- | :--- |
| **Primary Manufacturing Facility** | Survey No. **312/E**, Lingojigudem Village, Choutuppal Mandal, Yadadri-Bhuvanagiri District, **Telangana** |
| **Registered Office** | 'Vamshi House', Plot No. **41**, Jayabheri Enclave, Gachibowli, Hyderabad |
| **Quality Standards** | **ISO 9001:2015** Certified |
| **Banking Partner** | **City Union Bank**, Hyderabad Branch |
---
### **Strategic Pivot: The Circular Economy & Sustainability**
The company is repositioning itself as an integrated recycling leader, moving beyond simple manufacturing to embrace the **Government of India’s (GOI)** sustainability frameworks.
* **EPR Compliance:** Vamshi is capitalizing on **Extended Producer Responsibility (EPR)** regulations. These mandates require brand owners and manufacturers in the **Tyre** and **Plastic** sectors to partner with material recovery companies, creating a steady demand for Vamshi’s recycling capabilities.
* **Market Diversification:** The company is expanding into the **Infrastructure** sector, where recycled rubber is increasingly used for vibration isolation, weather resistance, and durability.
* **Global Export Ambitions:** Management is actively exploring high-demand international markets for **Crumb Rubber** and **Reclaim Rubber Compound** to hedge against domestic volatility.
---
### **Financial Performance & Capital Structure**
Vamshi Rubber has demonstrated a steady recovery in profitability over the last three fiscal years, successfully navigating a period of inventory-led margin pressure.
**Three-Year Financial Summary:**
| Metric (₹ in Crore) | FY 2024-25 | FY 2023-24 | FY 2022-23 |
| :--- | :--- | :--- | :--- |
| **Gross Revenue** | **85.76** | **77.42** | **79.94** |
| **Total Expenses** | **85.31** | **76.04** | **79.30** |
| **Profit After Tax (PAT)** | **0.68** | **0.61** | **0.09** |
| **Paid-up Capital** | **4.21** | **4.21** | **4.21** |
| **Earnings Per Share (EPS)** | — | **1.45** | **0.22** |
**Debt Management:**
The company utilizes secured term loans for operations. As of March 31, 2025, **Non-current Borrowings** stood at **₹1.90 crore**. These loans are secured by land in **Gachibowli, Hyderabad**, as well as inventory and book debts, backed by **personal guarantees from the Directors**.
---
### **Operational Efficiency & Growth Targets**
To counter the rising cost environment, Vamshi has implemented a "minute review" policy for all capital and revenue expenditures.
* **Borrowing Expansion:** Shareholders have approved an increased borrowing limit under **Section 180(1)(c)** of up to **₹50 Crores** to fund future growth prospects.
* **Related Party Synergy:** A limit of **₹50 Crores** has been set for related party transactions in **FY 2024-25** to streamline supply chain integration.
* **Macro Drivers:** The company aims to capture a share of the **Global Industrial Rubber Market**, projected to reach **$14.90 billion by 2030** (**5.4% CAGR**), and the **$15.2 Trillion** construction market.
---
### **Risk Profile & Mitigation Strategies**
Investors should note the following risks inherent to Vamshi’s business model and the broader rubber industry:
**1. Market & Financial Risks:**
* **Raw Material Volatility:** Since rubber production is highly dependent on **oil prices**, fluctuations in the energy market directly impact margins.
* **Interest Rate Sensitivity:** A **50 basis point increase** in interest rates is estimated to impact Profit Before Tax by approximately **₹72.02 lakhs**.
* **Foreign Exchange:** The company holds **USD Receivables** (valued at **₹136.9 lakhs** in 2023) and is exposed to **USD/EURO** volatility without formal hedging instruments.
**2. Liquidity & Obligations:**
The company manages a total financial liability of **₹26.86 crore**. The maturity profile is heavily weighted toward the short term:
| Liability Type | Within 12 Months (₹) | > 1 Year (₹) |
| :--- | :--- | :--- |
| **Borrowings** | **18.69 Crore** | **1.90 Crore** |
| **Trade Payables** | **3.69 Crore** | — |
**3. Governance & Compliance:**
* **Auditor Transition:** In August 2024, the statutory auditors resigned due to a loss of senior personnel, leading to the appointment of **M/s. Samudrala K & Co. LLP**.
* **Regulatory Lapses:** The company has faced minor penalties for delays in filing **ROC forms** and a delay in paying the **Annual Listing Fee (ALF)** of **₹3,83,500** for FY 2024-25.
---
### **Board of Directors & Leadership**
The leadership team combines technical expertise with financial oversight:
* **Surendra Reddy Rachervu:** Managing Director & **CEO**
* **M. Ramesh Reddy:** Chairman, Whole-Time Director & **CFO**
* **Varun Kumar Pasham:** Whole-Time Director
* The board is balanced by **three non-executive independent directors** to ensure governance standards.