Login
Products
Login
Home
Alerts
Search
Watchlist
Products

Emerald Tyre Manufacturers Ltd

ETML
NSE
88.80
3.32%
Last Updated:
29 Apr '26, 4:00 PM
Company Overview
Alert
Watchlist
Note

Emerald Tyre Manufacturers Ltd

ETML
NSE
88.80
3.32%
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
173Cr
Close
Close Price
88.80
Industry
Industry
Tyres
PE
Price To Earnings
35.10
PS
Price To Sales
0.87
Revenue
Revenue
199Cr
Rev Gr TTM
Revenue Growth TTM
PAT Gr TTM
PAT Growth TTM
Peer Comparison
How does ETML stack up?
Compare up to 10 companies side by side across valuation, profitability, and growth.
ETML
VS

Quarterly Results

Consolidated
Standalone
Numbers
Percentage
QuarterSep 2024Mar 2025
Revenue
RevenueCr
99101
Growth YoY
Revenue Growth YoY%
Expenses
ExpensesCr
8588
Operating Profit
Operating ProfitCr
1413
OPM
OPM%
14.112.9
Other Income
Other IncomeCr
21
Interest Expense
Interest ExpenseCr
55
Depreciation
DepreciationCr
33
PBT
PBTCr
119
Tax
TaxCr
22
PAT
PATCr
64
Growth YoY
PAT Growth YoY%
NPM
NPM%
6.54.0
EPS
EPS
0.02.5

Profit & Loss

Consolidated
Standalone
Numbers
Percentage
Financial YearMar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025
Revenue
RevenueCr
8587134164171199
Growth
Revenue Growth%
2.054.222.74.316.7
Expenses
ExpensesCr
7980118142141172
Operating Profit
Operating ProfitCr
6716213027
OPM
OPM%
7.57.811.713.117.413.6
Other Income
Other IncomeCr
411213
Interest Expense
Interest ExpenseCr
9779910
Depreciation
DepreciationCr
443466
PBT
PBTCr
-3-37101514
Tax
TaxCr
012334
PAT
PATCr
-3-4571210
Growth
PAT Growth%
-7.3231.658.459.1-10.7
NPM
NPM%
-3.9-4.13.54.56.85.2
EPS
EPS
-5.5-5.67.111.28.16.5

Balance Sheet

Consolidated
Standalone
Numbers
Percentage
Financial YearMar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025
Equity Capital
Equity CapitalCr
66771419
Reserves
ReservesCr
171519284090
Current Liabilities
Current LiabilitiesCr
6261768293107
Non Current Liabilities
Non Current LiabilitiesCr
212533322721
Total Liabilities
Total LiabilitiesCr
111112135148174237
Current Assets
Current AssetsCr
71758589109136
Non Current Assets
Non Current AssetsCr
4037505965101
Total Assets
Total AssetsCr
111112135148174237

Cash Flow

Consolidated
Standalone
Financial YearMar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025
Operating Cash Flow
Operating Cash FlowCr
2-1912128
Investing Cash Flow
Investing Cash FlowCr
1-2-15-14-12-32
Financing Cash Flow
Financing Cash FlowCr
-4452135
Net Cash Flow
Net Cash FlowCr
-11-11212
Free Cash Flow
Free Cash FlowCr
1-2-3-3128
CFO To PAT
CFO To PAT%
-63.533.3201.6161.1106.378.2
CFO To EBITDA
CFO To EBITDA%
32.6-17.359.655.141.930.1

Ratios

Consolidated
Standalone
Financial YearMar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025
Valuation Ratios
Valuation Ratios
Market Cap
Market CapitalizationCr
00000201
Price To Earnings
Price To Earnings
0.00.00.00.00.019.3
Price To Sales
Price To Sales
0.00.00.00.00.01.0
Price To Book
Price To Book
0.00.00.00.00.01.8
EV To EBITDA
EV To EBITDA
6.67.23.82.92.810.1
Profitability Ratios
Profitability Ratios
GPM
GPM%
47.045.641.640.945.342.3
OPM
OPM%
7.57.811.713.117.413.6
NPM
NPM%
-3.9-4.13.54.56.85.2
ROCE
ROCE%
9.56.015.519.617.212.3
ROE
ROE%
-14.4-16.818.021.321.69.5
ROA
ROA%
-3.0-3.13.55.06.74.4
Operational Ratios
Operational Ratios
Solvency Ratios
Solvency Ratios
Liquidity Ratios
Liquidity Ratios
Emerald Tyre Manufacturers Limited (**ETML**) is a leading Indian manufacturer and exporter of **Off-Highway Tyres (OHT)** and industrial tyre-wheel solutions. Operating under the premium brand name **'GRECKSTER'**, the company provides end-to-end engineering solutions for material handling, mining, agriculture, and port sectors. ETML transitioned to a public entity with its listing on the **NSE Emerge** platform on **December 12, 2024**, following a **₹49.26 crore IPO**. --- ### Integrated "Total Solution" Business Model ETML operates as a specialized **Integrated Solutions Provider**, moving beyond commodity manufacturing to offer high-customization, application-specific engineering. * **Vertical Integration:** The company controls the entire production process from raw material compounding to finished tyre-wheel assemblies. * **Product Mix:** The portfolio is split approximately **50% Solid Tyres** and **50% Pneumatic Tyres**. Within the solid category, **10%** are **Press-on Bands** and **12%** are **Wheel Rims** supplied as composite assemblies. * **Revenue Channels:** Revenue is balanced **50/50** between **Domestic** and **Export** markets. * **Domestic:** Tier-1 OEM supplier to **Toyota, Kion, JCB, ACE, Godrej, and Doosan**. * **International:** Focuses on the **Replacement Market (80%)** and small-to-medium OEMs (**20%**). * **Pricing Strategy:** Prices are pegged to the **CM Index** (Society of Indian Automobile Association) for raw material adjustments, protecting margins against rubber price volatility. ### Specialized Product Portfolio & Applications The company utilizes tailor-made compounds to produce tyres for varied operating conditions, focusing on high-margin niche segments. | Segment | Specific Applications / Equipment | | :--- | :--- | | **Material Handling** | Forklifts, PU Wheels (Load Roll/Drive wheels), AWP Wheels (Scissor & Telescopic Boom lifts) | | **Construction & Infrastructure** | Skid steer, Road paving (Milling Machines), Road Asphalt Paver/Finisher | | **Logistics & Port** | Port Trailers, RO Trailers, Ground Support Equipment (GSE) | | **Agriculture & Others** | Agri Implements, Tractor Trailers, Lawn & Garden, Winter-specific tyres | | **Future Pipeline** | **Mining Equipment tyres** (Project phase) | **Key Product Innovations:** * **Specialty Variants:** Includes **Non-marking, Heat-resistant, Oil-resistant, Anti-static, Aqua-grip,** and **Anti-abrasive** tyres. * **AXIMO:** A recently launched super-premium solid tyre positioned **10% higher** in price than standard products, targeting the Middle East and Europe. * **Allied Products:** Split rims, heavy-duty tubes, flaps, and direct bonding wheels. ### Manufacturing Infrastructure & R&D Capabilities ETML operates a modern, integrated facility in the **SIPCOT Industrial Estate, Gummidipoondi, Tamil Nadu**, spanning **10.05 acres**. * **Capacity:** Total installed production capacity of **10,560 MT**. * **Internal Mixing Unit:** A new, fully automated state-of-the-art facility (soft start Dec 2025) is expected to handle **100% of mixing requirements** by **Q4 FY26**, eliminating external processing costs. * **R&D Infrastructure:** Features an in-house mould shop, design division for rapid prototyping, and advanced testing labs for compound reverse engineering and real-world simulation. * **Sustainability:** Focus on the **'Green Tyre Revolution'** through **REACH-compliant** products, **ISO 14001-2015** certification, and rooftop solar panels to earn carbon credits. ### Global Footprint & Strategic Acquisitions ETML utilizes a "hub-and-spoke" distribution model to ensure **Just-In-Time (JIT)** delivery and localized service through fitment presses. * **Wholly-Owned Subsidiaries:** * **Emrald Tyres Europe BV (Belgium):** Warehousing and sales support for the European market. * **Emrald Middle East FZE (UAE):** Distribution for the Middle East and Africa. * **SA Rubber Engineering Acquisition (Jan 2026):** ETML acquired a **65% controlling stake** in this South African firm for up to **₹14 crore**. This provides immediate entry into the African mining segment and serves as a launchpad for increased volumes in the **US market**. * **Market Outlook:** While the US and Europe remain core, management identifies **Australia, Latin America, and Saudi Arabia** as being on the cusp of major volume improvements. ### Financial Performance & Growth Targets The company is executing a **₹65 crore** capital expenditure program to scale production and internalize processes, aiming for a **1.25% jump in EBITDA margins** through a shift toward super-premium products. **Comparative Financial Metrics:** | Metric | H1 FY2025-26 | H1 FY2024-25 | | :--- | :--- | :--- | | **Net Profit Margin** | **7.56%** | **6.38%** | | **EBITDA Margin** | **17.75%** | **16.51%** | | **Production Volume (MT)** | **8,989.41 (FY25 Est)** | **8,085.45 (FY24)** | **Forward-Looking Revenue Targets:** | Metric | FY2026 (Target) | FY2027 (Target) | FY2028 (Peak) | | :--- | :--- | :--- | :--- | | **Consolidated Revenue** | **₹250 Cr** | **₹300 - ₹310 Cr** | **₹350 Cr** | | **Growth Rate** | **25% - 30%** | **~20%** | - | ### Capital Structure & Credit Security Post-expansion, total debt is projected to reach approximately **₹110 crore**. The company maintains a tiered interest rate structure: **~6.35%** for Export Packing Credit and **9.00% - 10.00%** for term loans and working capital. **Security for Facilities:** * **Fixed Assets:** Equitable mortgage of the **10.05-acre** Gummidipoondi site. * **Promoter Pledges:** **939,500 equity shares** pledged by the promoter family. * **Guarantees:** Personal guarantees from directors including **Mr. V. Thirupathi** and **Mr. V.T. Srinivas**. ### Risk Factors & Mitigation Strategies * **Trade Barriers:** The US market (25-40% of revenue) faces **50% tariffs**. However, high switching costs and long approval lead times (1-1.5 years) provide a defensive moat. * **Raw Material Costs:** Record-high natural rubber prices impact margins; mitigated by the **CM Index-linked pricing** and the new internal mixing plant. * **Geopolitical/Logistics:** Freight volatility is managed by shifting to **FOB (Free On Board)** shipments, transferring risk to customers. * **Regulatory Compliance:** The company is addressing recent **NSE/SEBI** fines regarding delayed filings and a **DGFT** adjudication order. It is also preparing for **EUDR** (EU Deforestation Regulation) compliance to protect its European market share. * **Competition:** Intense pressure from **China and Sri Lanka** is countered by a **"China + 1"** strategy and a focus on high-end, solution-based sales rather than "run-of-the-mill" products.