Login
Products
Login
Home
Alerts
Search
Watchlist
Products

Elgi Rubber Company Ltd

ELGIRUBCO
NSE
53.95
8.70%
Last Updated:
29 Apr '26, 4:00 PM
Company Overview
Alert
Watchlist
Note

Elgi Rubber Company Ltd

ELGIRUBCO
NSE
53.95
8.70%
29 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
270Cr
Close
Close Price
53.95
Industry
Industry
Rubber Processing/Rubber Products
PE
Price To Earnings
PS
Price To Sales
0.72
Revenue
Revenue
377Cr
Rev Gr TTM
Revenue Growth TTM
-1.16%
PAT Gr TTM
PAT Growth TTM
-585.94%
Peer Comparison
How does ELGIRUBCO stack up?
Compare up to 10 companies side by side across valuation, profitability, and growth.
ELGIRUBCO
VS

Quarterly Results

Consolidated
Standalone
Numbers
Percentage
QuarterMar 2023Jun 2023Sep 2023Dec 2023Mar 2024Jun 2024Sep 2024Dec 2024Mar 2025Jun 2025Sep 2025Dec 2025
Revenue
RevenueCr
96951019595979991978694100
Growth YoY
Revenue Growth YoY%
-17.0-2.34.6-8.7-1.31.3-2.6-3.42.2-11.3-4.39.4
Expenses
ExpensesCr
93898990939293811128493124
Operating Profit
Operating ProfitCr
3613525610-1522-24
OPM
OPM%
3.56.212.34.82.15.06.211.1-15.01.91.8-23.5
Other Income
Other IncomeCr
-61096827-1-28935
Interest Expense
Interest ExpenseCr
11667673787712
Depreciation
DepreciationCr
445644743444
PBT
PBTCr
-17512-2-120-5-3-180-6-35
Tax
TaxCr
-10201001-120-6
PAT
PATCr
-16510-2-220-4-4-17-2-6-29
Growth YoY
PAT Growth YoY%
-819.42,314.381.0-111.389.4300.0-140.4-82.3-901.2-107.5-45.5-719.1
NPM
NPM%
-16.75.310.1-2.0-1.821.0-4.2-3.8-17.5-1.8-6.4-28.6
EPS
EPS
-3.21.02.0-0.4-0.34.0-0.8-0.7-3.4-0.3-1.2-5.7

Profit & Loss

Consolidated
Standalone
Numbers
Percentage
Financial YearMar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025TTM
Revenue
RevenueCr
440362375377410368343390395386384377
Growth
Revenue Growth%
-10.0-17.63.50.68.6-10.1-6.813.51.3-2.0-0.7-1.7
Expenses
ExpensesCr
440348354359399371323384378362377412
Operating Profit
Operating ProfitCr
015211811-220517257-35
OPM
OPM%
-0.14.05.64.72.7-0.65.71.44.36.41.7-9.2
Other Income
Other IncomeCr
11101112924161333333325
Interest Expense
Interest ExpenseCr
121515171819161623252633
Depreciation
DepreciationCr
182118181817171816191816
PBT
PBTCr
-20-11-2-5-16-153-161014-5-58
Tax
TaxCr
31210121320-5
PAT
PATCr
-22-11-4-6-16-151-16712-4-53
Growth
PAT Growth%
-303.948.864.8-40.2-185.45.7107.1-1,615.5141.372.8-137.4-1,120.4
NPM
NPM%
-5.1-3.2-1.1-1.5-3.9-4.10.3-4.21.73.0-1.1-14.1
EPS
EPS
-4.5-2.3-0.8-1.1-3.2-3.00.2-3.31.42.3-0.9-10.6

Balance Sheet

Consolidated
Standalone
Numbers
Percentage
Financial YearMar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025Sep 2025
Equity Capital
Equity CapitalCr
555555555555
Reserves
ReservesCr
262257244234218181178166179185174162
Current Liabilities
Current LiabilitiesCr
178197205245240239234265273273256281
Non Current Liabilities
Non Current LiabilitiesCr
1081091021041091007764761038595
Total Liabilities
Total LiabilitiesCr
553568556588572525494500533566520543
Current Assets
Current AssetsCr
230210240248255238217218213224280303
Non Current Assets
Non Current AssetsCr
323358316340317288278282320342240241
Total Assets
Total AssetsCr
553568556588572525494500533566520543

Cash Flow

Consolidated
Standalone
Financial YearMar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025
Operating Cash Flow
Operating Cash FlowCr
5082-6733374916276-8
Investing Cash Flow
Investing Cash FlowCr
-93-83-1-212162-9-29-1677
Financing Cash Flow
Financing Cash FlowCr
21-14413-37-54-47-12210-62
Net Cash Flow
Net Cash FlowCr
-22-15-40-1-15-6007
Free Cash Flow
Free Cash FlowCr
-3041-15-173346504-5-875
CFO To PAT
CFO To PAT%
-223.9-713.0158.4-130.4-207.8-241.04,562.7-96.6396.751.6185.5
CFO To EBITDA
CFO To EBITDA%
-24,853.0559.8-30.341.3303.6-1,555.6249.9289.7159.824.2-124.5

Ratios

Consolidated
Standalone
Financial YearMar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025
Valuation Ratios
Valuation Ratios
Market Cap
Market CapitalizationCr
13912727221412056133198147243332
Price To Earnings
Price To Earnings
0.00.00.00.00.00.0120.90.021.720.9-76.3
Price To Sales
Price To Sales
0.30.30.70.60.30.10.40.50.40.60.9
Price To Book
Price To Book
0.50.51.10.90.50.30.71.10.81.31.9
EV To EBITDA
EV To EBITDA
-1,525.723.523.126.031.8-118.417.577.223.621.186.5
Profitability Ratios
Profitability Ratios
GPM
GPM%
46.954.253.051.751.252.252.549.952.953.852.6
OPM
OPM%
-0.14.05.64.72.7-0.65.71.44.36.41.7
NPM
NPM%
-5.1-3.2-1.1-1.5-3.9-4.10.3-4.21.73.0-1.1
ROCE
ROCE%
-1.60.82.82.40.31.14.40.07.37.94.7
ROE
ROE%
-8.4-4.4-1.6-2.4-7.2-8.20.6-9.53.76.2-2.4
ROA
ROA%
-4.0-2.0-0.7-1.0-2.8-2.90.2-3.31.32.1-0.8
Operational Ratios
Operational Ratios
Solvency Ratios
Solvency Ratios
Liquidity Ratios
Liquidity Ratios
Elgi Rubber Company Limited (**ERCL**) is a specialized global player in the rubber industry, providing an end-to-end ecosystem for tyre retreading and rubber recycling. The company integrates the manufacture of raw materials, high-productivity machinery, and finished retread solutions. Currently, ERCL is undergoing a significant **strategic pivot**, transitioning from a sprawling international footprint toward a leaner, domestic-focused model centered on debt reduction and asset optimization. --- ### **Integrated Business Ecosystem & Product Portfolio** ERCL operates under a single reportable segment—the **"Rubber Industry"**—but its value chain is vertically integrated to serve global tyre manufacturers and a vast network of franchise partners. * **Retreading Materials:** Production of high-quality pre-cured tread rubber, bonding gum, and specialized curing systems. * **Machinery & Engineering:** Design and manufacture of retreading machinery and tools, providing a "turnkey" solution for franchisees. * **Recycling & Reclaim:** A core growth driver involving the conversion of end-of-life tyres into **Whole Tyre Reclaim (WTR)** rubber, primarily through the **Sriperumbudur** facility. * **Renewable Energy Division:** Operates a **windmill division** that generates power for the state grid, alongside internal solar installations to offset manufacturing costs. --- ### **Global Footprint & Manufacturing Infrastructure** The company maintains **six manufacturing units** in India (Tamil Nadu and Kerala) and manages a complex web of **7 wholly-owned** and **2 step-down subsidiaries**. | Region | Facility / Entity Location | Operational Status & Recent Developments | | :--- | :--- | :--- | | **India** | Kanjikode, Kottayi, Annur, Kuruchi, Kovilpalayam, Sriperumbudur | **Sriperumbudur** plant resumed full operations in **March 2024** after fire-related repairs. | | **USA** | Luling (TX), Stoughton (WI) | Texas land/building sold in **May 2024**; debt restructured to **2030**. | | **Netherlands** | Maastricht (Rubber Resources B.V.) | Filed for **voluntary bankruptcy** in **Feb 2026**; land sold via sale-and-leaseback in 2024. | | **Brazil** | Lorena, Sao Paulo | Asset sale executed in **June 2024**; debt restructured to **2034**. | | **Kenya** | Nairobi | **Dormant**; maintained solely to recover VAT credits. | | **Others** | Sri Lanka, Bangladesh, Australia | Active subsidiaries focused on regional manufacturing and distribution. | --- ### **Strategic Restructuring: Asset Divestment & Debt Rationalization** ERCL is aggressively liquidating non-core assets to deleverage its balance sheet and exit underperforming international markets. **1. Real Estate & Business Divestitures** The company has identified and approved the sale of several high-value land parcels and business units: * **Aircraft Tyre Retreading:** Disposed of the entire division as of **August 2025**. * **Coimbatore Properties:** Approved sale of **7.24 acres** (Trichy Road) and **37.89 acres** (Pollachi Road/Alandurai). * **Other Holdings:** Sale of **5.20 acres** in Chengalpattu, **1.07 acres** in Hyderabad, and **37 cents** in Kanyakumari. * **Marketable Securities:** Approved the sale of all non-current investments in public markets (excluding subsidiaries). **2. International Financial Engineering** To stabilize its remaining foreign units, ERCL has implemented a rigorous financial restructuring plan: * **Loan Conversions:** Outstanding loans to subsidiaries in the **USA, Brazil, and Netherlands** were converted into **Non-Cumulative Compulsorily Convertible Preference Shares**. * **Repayment Extensions:** Tenures extended to **March 2030** (USA/Netherlands) and **March 2034** (Brazil), featuring a **3-year moratorium** on principal until **March 2028**. * **Interest Waivers:** Approved writing off interest on loans to overseas subsidiaries through **March 2025**. --- ### **Operational Performance & Domestic Growth** While consolidated figures reflect the drag of international exits, the standalone Indian operations show resilience and growth. * **Revenue Trends:** Consolidated revenue for **FY2025** stood at **Rs. 383.92 crore**. While consolidated revenue saw a marginal decline of **0.65%**, standalone revenue grew by **7.21%** to **Rs. 227.23 crore**. * **Capacity Expansion:** * **Annur Plant:** Commenced commercial production of **Envelopes** on **February 26, 2024**, following machinery upgrades. * **Sriperumbudur Facility:** Commissioned a state-of-the-art plant to enhance **tyre reclaim capacity**, targeting high-volume demand for sustainable rubber. * **Customer Concentration:** The top 10 customers, including industry leaders **CEAT** and **MRF**, account for **42.00%** of total revenue. --- ### **Financial Health & Credit Profile** ERCL’s credit profile has recently stabilized following a period of volatility and "Non-Cooperation" status. **Key Financial Metrics (Consolidated)** | Metric | FY25 (Actual) | FY24 (Actual) | FY23 (Actual) | | :--- | :--- | :--- | :--- | | **Total Revenue** | **₹227.23 Cr** | **₹211.93 Cr** | **₹223.01 Cr** | | **EBITDA Margin** | **1.17%** | **5.45%** | **10.14%** | | **Net Profit / (Loss)** | **(₹4.26 Cr)** | **₹17.93 Cr** | **₹14.81 Cr** | | **Operating Cycle** | **131 Days** | **126 Days** | **153 Days** | | **Overall Gearing** | **2.91x** | **3.16x** | **-** | **Credit Rating Status (Infomerics - Nov 2025):** * **Long-term Rating:** **IVR BB+ / Stable** (Upgraded from IVR B / Negative / INC). * **Liquidity:** Rated as **Adequate**, with projected gross cash accruals of **₹44.00 Cr – ₹50.00 Cr** for **FY26–FY28** against debt obligations. * **Debt Structure:** Includes significant facilities from **CSB Bank (₹34.91 Cr)**, **HDFC Bank (₹34.49 Cr)**, and **Tata Capital (₹20.45 Cr)**, with interest rates averaging **9.00% – 10.10%**. --- ### **Sustainability & Efficiency Initiatives** ERCL is leveraging technology to reduce its environmental footprint and operational costs: * **Energy Conservation:** Installed **44KVA Solar Panels** (**Rs. 0.26 crore**) and upgraded to **Roll Grinder Mills** and **G4X Mill Panels** (**USD 0.15 million**), resulting in a **20-25% reduction** in energy consumption. * **Circular Economy:** The focus on **Whole Tyre Reclaim** and **Envelopes** aligns with global shifts toward sustainable manufacturing and cost-efficient fleet operations. --- ### **Critical Risk Factors** * **Subsidiary Insolvency:** The **January 2026** bankruptcy of **Rubber Resources B.V. (Netherlands)** led to a **full impairment** of investments and loans in **Q3 FY2026**. * **Market Radialization:** The increasing use of **radial tyres** (offering **50% higher mileage**) may reduce the frequency of tyre replacements, potentially contracting the total addressable market for retreading. * **Raw Material Volatility:** Profitability is highly sensitive to the prices of **natural and synthetic rubber**, which are tied to global crude oil trends. * **Operational Disruptions:** The **Sriperumbudur** facility faced capacity constraints in **FY25** due to environmental control modifications and a prior fire incident; full stabilization is not expected until **Q3 FY26**. * **Working Capital Pressure:** The business remains capital-intensive with a high inventory holding period of **112 days** and bank limit utilization averaging **87.12%**.