Quick Ratios
Quarterly Results
Profit & Loss
Balance Sheet
Cash Flow
Ratios
Mkt Cap
Market Capitalization
₹173Cr
Rev Gr TTM
Revenue Growth TTM
Peer Comparison
Compare up to 10 companies side by side across valuation, profitability, and growth.

ETML
VS
| Quarter | Sep 2024 |
|---|
|
Growth YoY Revenue Growth YoY% | | |
| 85 | 88 |
Operating Profit Operating ProfitCr |
| 14.1 | 12.9 |
Other Income Other IncomeCr | 2 | 1 |
Interest Expense Interest ExpenseCr | 5 | 5 |
Depreciation DepreciationCr | 3 | 3 |
| 11 | 9 |
| 2 | 2 |
|
Growth YoY PAT Growth YoY% | | |
| 6.5 | 4.0 |
| 0.0 | 2.5 |
| Financial Year | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|
|
| | 2.0 | 54.2 | 22.7 | 4.3 | 16.7 |
| 79 | 80 | 118 | 142 | 141 | 172 |
Operating Profit Operating ProfitCr |
| 7.5 | 7.8 | 11.7 | 13.1 | 17.4 | 13.6 |
Other Income Other IncomeCr | 4 | 1 | 1 | 2 | 1 | 3 |
Interest Expense Interest ExpenseCr | 9 | 7 | 7 | 9 | 9 | 10 |
Depreciation DepreciationCr | 4 | 4 | 3 | 4 | 6 | 6 |
| -3 | -3 | 7 | 10 | 15 | 14 |
| 0 | 1 | 2 | 3 | 3 | 4 |
|
| | -7.3 | 231.6 | 58.4 | 59.1 | -10.7 |
| -3.9 | -4.1 | 3.5 | 4.5 | 6.8 | 5.2 |
| -5.5 | -5.6 | 7.1 | 11.2 | 8.1 | 6.5 |
| Financial Year | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|
Equity Capital Equity CapitalCr | 6 | 6 | 7 | 7 | 14 | 19 |
| 17 | 15 | 19 | 28 | 40 | 90 |
Current Liabilities Current LiabilitiesCr | 62 | 61 | 76 | 82 | 93 | 107 |
Non Current Liabilities Non Current LiabilitiesCr | 21 | 25 | 33 | 32 | 27 | 21 |
Total Liabilities Total LiabilitiesCr |
Current Assets Current AssetsCr | 71 | 75 | 85 | 89 | 109 | 136 |
Non Current Assets Non Current AssetsCr | 40 | 37 | 50 | 59 | 65 | 101 |
Total Assets Total AssetsCr |
| Financial Year | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|
Operating Cash Flow Operating Cash FlowCr | 2 | -1 | 9 | 12 | 12 | 8 |
Investing Cash Flow Investing Cash FlowCr | 1 | -2 | -15 | -14 | -12 | -32 |
Financing Cash Flow Financing Cash FlowCr | -4 | 4 | 5 | 2 | 1 | 35 |
|
Free Cash Flow Free Cash FlowCr | 1 | -2 | -3 | -3 | 12 | 8 |
| -63.5 | 33.3 | 201.6 | 161.1 | 106.3 | 78.2 |
CFO To EBITDA CFO To EBITDA% | 32.6 | -17.3 | 59.6 | 55.1 | 41.9 | 30.1 |
| Financial Year | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|
Valuation Ratios Valuation Ratios |
Market Cap Market CapitalizationCr | 0 | 0 | 0 | 0 | 0 | 201 |
Price To Earnings Price To Earnings | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 19.3 |
Price To Sales Price To Sales | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 1.0 |
Price To Book Price To Book | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 1.8 |
| 6.6 | 7.2 | 3.8 | 2.9 | 2.8 | 10.1 |
Profitability Ratios Profitability Ratios |
| 47.0 | 45.6 | 41.6 | 40.9 | 45.3 | 42.3 |
| 7.5 | 7.8 | 11.7 | 13.1 | 17.4 | 13.6 |
| -3.9 | -4.1 | 3.5 | 4.5 | 6.8 | 5.2 |
| 9.5 | 6.0 | 15.5 | 19.6 | 17.2 | 12.3 |
| -14.4 | -16.8 | 18.0 | 21.3 | 21.6 | 9.5 |
| -3.0 | -3.1 | 3.5 | 5.0 | 6.7 | 4.4 |
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.