Nifty

:

23913.70

Sensex

:

76009.70

-118.00 (-0.49%)
-479.26 (-0.63%)

Login

Nifty
Sensex

:
:

23913.70
76009.70

-118.00 (-0.49%)
-479.26 (-0.63%)

Vamshi Rubber Ltd.

Rubber Products

Rating :

N/A

BSE: 530369 | NSE: Not Listed

Watchlist

NSE BSE

45.02

26-May-2026

Open
High
Low
Previous Close

42.3
45.02
42.3
44.99

Volume
Traded Value (lacs)
52 Week High
52 Week Low

1050
46990
45.02
0

Stock Summary

Market Cap(Crs)
Stock P:E
Face Value

18.94
28.27
10

Enterprise Value(Crs)
Dividend Yield
Price:Book Value

38.37
N/A
1.25

Chart

Price | P:E | P:BV | EV:EBITDA | MCap:Sales | EPS

Revenue CAGR (%)

10 Years
5 Years
3 Years

2.62
8.13
2.37

EBITDA CAGR (%)

10 Years
5 Years
3 Years

-3.58
-
4.07

PAT CAGR (%)

10 Years
5 Years
3 Years

-6.35
-
96.23

P:E (Median)

8 Years
5 Years
3 Years

26.51
31.22
31.99

P:BV (Average)

8 Years
5 Years
3 Years

0.99
1.09
1.29

EV:EBITDA (Average)

8 Years
5 Years
3 Years

19.31
10.48
10.40

Quarterly Results

Standalone Figures in Rs. Crores /

Consolidated

Description Mar 26 Mar 25 Var% Dec 25 Dec 24 Var% Sep 25 Sep 24 Var% Jun 25 Jun 24 Var%
Net Sales 18.71 20.46 -8.55% 18.86 20.46 -7.82% 23.16 22.29 3.90% 23.43 23.26 0.73%
Expenses 18.03 19.74 -8.66% 18.21 19.74 -7.75% 22.22 21.40 3.83% 22.55 22.39 0.71%
EBITDA 0.69 0.73 -5.48% 0.65 0.73 -10.96% 0.94 0.90 4.44% 0.88 0.87 1.15%
EBIDTM 3.66% 3.54% 3.42% 3.54% 4.05% 4.01% 3.74% 3.73%
Other Income 0.22 0.06 266.67% 0.10 0.06 66.67% 0.10 0.07 42.86% 0.08 0.07 14.29%
Interest 0.44 0.43 2.33% 0.44 0.43 2.33% 0.44 0.43 2.33% 0.44 0.45 -2.22%
Depreciation 0.24 0.24 0.00% 0.22 0.24 -8.33% 0.23 0.25 -8.00% 0.23 0.26 -11.54%
PBT 0.22 0.11 100.00% 0.08 0.11 -27.27% 0.36 0.25 44.00% 0.29 0.23 26.09%
Tax 0.03 0.02 50.00% -0.03 0.02 - 0.02 0.06 -66.67% 0.01 0.07 -85.71%
PAT 0.19 0.09 111.11% 0.12 0.09 33.33% 0.34 0.19 78.95% 0.28 0.16 75.00%
PATM 1.00% 0.44% 0.61% 0.44% 1.48% 0.85% 1.18% 0.68%
EPS 0.45 0.22 104.55% 0.27 0.22 22.73% 0.82 0.45 82.22% 0.66 0.38 73.68%

Description Dec 25 Dec 24 Var% Sep 25 Sep 24 Var% Jun 25 Jun 24 Var% Mar 25 Mar 24 Var%
Net Sales 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
Expenses 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
EBITDA 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
EBIDTM 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Other Income 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
Interest 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
Depreciation 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
PBT 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
Tax 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
PAT 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
PATM 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
EPS 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0

Annual Results

Standalone Figures in Rs. Crores

Right to Left

Description TTM Mar 25 Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16
Net Sales 84.16 85.76 77.42 79.94 68.99 58.02 55.72 83.54 75.20 54.38 66.21 Net Sales Growth -2.67% 10.77% -3.15% 15.87% 18.91% 4.13% -33.30% 11.09% 38.29% -17.87% Cost Of Goods Sold 57.86 58.97 53.02 59.17 49.07 42.11 33.64 59.63 55.22 34.66 38.73 Gross Profit 26.30 26.79 24.40 20.76 19.91 15.90 22.08 23.91 19.98 19.71 27.47 GP Margin 31.25% 31.24% 31.52% 25.97% 28.86% 27.40% 39.63% 28.62% 26.57% 36.24% 41.49% Total Expenditure 81.01 82.39 74.05 77.18 65.67 58.72 52.07 79.68 73.67 50.66 61.36 Power & Fuel Cost - 4.45 4.29 4.22 3.25 2.58 3.41 4.23 3.74 3.50 3.59 % Of Sales - 5.19% 5.54% 5.28% 4.71% 4.45% 6.12% 5.06% 4.97% 6.44% 5.42% Employee Cost - 12.19 9.49 8.03 7.80 7.89 7.72 8.30 7.25 6.66 5.92 % Of Sales - 14.21% 12.26% 10.05% 11.31% 13.60% 13.85% 9.94% 9.64% 12.25% 8.94% Manufacturing Exp. - 1.80 1.89 1.39 1.34 1.01 1.35 1.55 1.95 1.16 2.61 % Of Sales - 2.10% 2.44% 1.74% 1.94% 1.74% 2.42% 1.86% 2.59% 2.13% 3.94% General & Admin Exp. - 1.77 2.96 2.77 2.56 2.70 3.56 3.37 3.25 3.26 7.09 % Of Sales - 2.06% 3.82% 3.47% 3.71% 4.65% 6.39% 4.03% 4.32% 5.99% 10.71% Selling & Distn. Exp. - 2.33 2.01 1.59 1.58 2.37 2.39 2.59 2.11 1.36 3.15 % Of Sales - 2.72% 2.60% 1.99% 2.29% 4.08% 4.29% 3.10% 2.81% 2.50% 4.76% Miscellaneous Exp. - 0.89 0.38 0.00 0.06 0.06 0.01 0.02 0.14 0.04 3.15 % Of Sales - 1.04% 0.49% 0% 0.09% 0.10% 0.02% 0.02% 0.19% 0.07% 0.41% EBITDA 3.16 3.37 3.37 2.76 3.32 -0.70 3.65 3.86 1.53 3.72 4.85 EBITDA Margin 3.75% 3.93% 4.35% 3.45% 4.81% -1.21% 6.55% 4.62% 2.03% 6.84% 7.33% Other Income 0.50 0.43 0.39 0.37 0.14 0.34 0.74 0.38 0.45 0.60 0.22 Interest 1.76 1.90 1.99 2.12 2.29 2.39 2.86 2.60 2.27 2.07 1.96 Depreciation 0.92 1.01 0.95 1.00 1.09 1.25 1.16 1.21 1.17 1.12 1.09 PBT 0.95 0.89 0.82 0.01 0.07 -4.01 0.37 0.43 -1.46 1.14 2.02 Tax 0.03 0.18 0.21 0.22 0.04 -1.18 0.03 0.00 -0.51 0.37 0.71 Tax Rate 3.16% 20.93% 25.61% 70.97% 57.14% 29.50% 6.67% 0.00% 35.42% 33.04% 35.15% PAT 0.93 0.68 0.61 0.09 0.03 -2.82 0.42 0.42 -0.93 0.75 1.31 PAT before Minority Interest 0.93 0.68 0.61 0.09 0.03 -2.82 0.42 0.42 -0.93 0.75 1.31 Minority Interest 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 PAT Margin 1.11% 0.79% 0.79% 0.11% 0.04% -4.86% 0.75% 0.50% -1.24% 1.38% 1.98% PAT Growth 75.47% 11.48% 577.78% 200.00% - - 0.00% - - -42.75% EPS 2.21 1.62 1.45 0.21 0.07 -6.71 1.00 1.00 -2.21 1.79 3.12

Results Balance Sheet

Standalone Figures in Rs. Crores

Right to Left

Description Mar 25 Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16
Shareholder's Funds 14.54 13.69 12.90 12.71 12.67 15.59 15.23 14.87 15.79 15.07 Share Capital 4.21 4.21 4.21 4.21 4.21 4.21 4.21 4.21 4.21 4.21 Total Reserves 10.33 9.48 8.70 8.51 8.46 11.38 11.03 10.67 11.58 10.86 Non-Current Liabilities 3.48 3.13 4.23 6.45 7.20 6.58 7.26 6.64 7.07 7.54 Secured Loans 1.90 1.78 2.51 4.43 5.03 3.03 2.91 2.42 1.85 2.10 Unsecured Loans 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 3.55 Long Term Provisions 1.91 1.76 1.78 1.95 1.94 1.64 1.42 1.10 0.94 0.82 Current Liabilities 25.23 27.86 26.35 28.69 26.10 28.74 27.21 30.33 26.77 22.38 Trade Payables 3.69 7.74 5.82 7.23 3.88 4.31 4.59 5.69 5.71 2.62 Other Current Liabilities 3.37 3.70 4.59 5.29 6.22 4.76 3.50 4.79 4.31 4.20 Short Term Borrowings 17.89 16.09 15.74 16.11 15.95 19.44 18.87 19.69 16.31 14.30 Short Term Provisions 0.27 0.33 0.21 0.06 0.06 0.23 0.25 0.17 0.44 1.27 Total Liabilities 43.25 44.68 43.48 47.85 45.97 50.91 49.70 51.84 49.63 44.99 Net Block 13.07 13.56 13.80 14.30 15.04 15.69 15.34 15.56 15.56 15.50 Gross Block 33.89 33.37 33.03 32.56 32.21 31.66 30.51 29.52 28.43 27.27 Accumulated Depreciation 20.82 19.82 19.23 18.26 17.17 15.96 15.17 13.96 12.86 11.77 Non Current Assets 14.89 13.96 14.23 14.71 15.44 16.48 17.20 17.42 17.51 17.12 Capital Work in Progress 1.42 0.00 0.02 0.02 0.00 0.39 0.00 0.07 0.19 0.01 Non Current Investment 0.40 0.40 0.40 0.40 0.40 0.40 1.86 1.80 1.75 1.60 Long Term Loans & Adv. 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Other Non Current Assets 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Current Assets 28.35 30.72 29.26 33.13 30.53 34.42 32.51 34.42 32.11 27.88 Current Investments 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Inventories 12.90 11.11 10.88 14.07 12.46 15.78 13.82 16.39 16.23 11.21 Sundry Debtors 12.92 17.00 16.56 16.80 15.62 15.33 15.54 14.94 13.09 12.18 Cash & Bank 0.78 0.51 0.25 0.44 0.97 1.32 1.25 0.89 1.06 1.80 Other Current Assets 1.75 0.89 0.73 0.81 1.47 2.00 1.89 2.20 1.74 2.69 Short Term Loans & Adv. 0.93 1.20 0.83 1.01 1.06 1.13 1.28 1.29 1.42 1.85 Net Current Assets 3.13 2.86 2.91 4.45 4.43 5.69 5.29 4.09 5.34 5.50 Total Assets 43.24 44.68 43.49 47.84 45.97 50.90 49.71 51.84 49.62 45.00

Cash Flow

Standalone Figures in Rs. Crores

Right to Left

Description Mar 25 Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16
Cash From Operating Activity -0.39 3.09 0.07 -0.19 -0.15 0.55 1.49 0.92 0.65 7.16 PBT 0.85 0.82 0.31 0.07 -4.00 0.45 0.43 -1.39 1.12 2.02 Adjustment 1.05 0.95 1.00 1.09 1.24 1.08 1.21 1.15 1.14 3.22 Changes in Working Capital -2.13 1.41 -1.17 -1.36 2.61 -0.99 -0.05 1.45 -0.67 2.58 Cash after chg. in Working capital -0.23 3.19 0.14 -0.19 -0.15 0.54 1.59 1.21 1.59 7.82 Interest Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Tax Paid -0.16 -0.10 -0.07 0.00 0.00 0.01 -0.09 -0.29 -0.94 -0.66 Other Direct Exp. Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Extra & Other Items 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Cash From Investing Activity -1.73 -0.95 -0.10 0.21 0.19 -0.69 -1.52 -0.96 -1.76 -2.69 Net Fixed Assets -1.94 -0.32 -0.47 -0.37 -0.16 -1.54 -0.92 -0.97 -1.34 -2.69 Net Investments 0.00 0.00 0.00 0.00 0.00 1.46 -0.06 -0.05 -0.15 0.00 Others 0.21 -0.63 0.37 0.58 0.35 -0.61 -0.54 0.06 -0.27 0.00 Cash from Financing Activity 2.12 -2.14 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -3.28 Net Cash Inflow / Outflow 0.00 -0.01 -0.04 0.01 0.04 -0.14 -0.03 -0.04 -1.11 1.18 Opening Cash & Equivalents 0.02 0.02 0.06 0.05 0.01 0.15 0.18 0.22 1.32 0.61 Closing Cash & Equivalent 0.01 0.02 0.02 0.06 0.05 0.01 0.15 0.18 0.22 1.80

Financial Ratios

Standalone

Right to Left

Description Mar 25 Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16
Book Value (Rs.) 34.55 32.54 30.67 30.22 30.11 37.06 36.21 35.36 37.53 35.83 ROA 1.54% 1.39% 0.20% 0.06% -5.83% 0.84% 0.83% -1.82% 1.59% 3.09% ROE 4.79% 4.59% 0.72% 0.23% -19.97% 2.73% 2.81% -6.04% 4.87% 8.93% ROCE 8.18% 8.63% 7.06% 6.44% -4.13% 8.47% 7.87% 2.25% 9.01% 11.77% Fixed Asset Turnover 2.55 2.33 2.44 2.13 1.82 1.79 2.78 2.63 2.20 2.94 Receivable days 63.67 79.12 76.17 85.77 97.35 101.11 66.59 67.06 75.39 53.33 Inventory Days 51.10 51.84 56.96 70.19 88.83 96.95 65.99 78.02 81.86 57.92 Payable days 35.38 46.66 40.25 41.34 35.49 48.30 23.98 28.52 28.40 17.78 Cash Conversion Cycle 79.40 84.30 92.88 114.62 150.68 149.76 108.60 116.55 128.85 93.46 Total Debt/Equity 1.42 1.35 1.57 1.82 1.96 1.58 1.48 1.63 1.20 1.38 Interest Cover 1.45 1.41 1.15 1.03 -0.67 1.16 1.16 0.37 1.54 2.03

Top Investors:

the hercules tire and rubber company

investor education and protection fund authority

gutha amith kumar

chaitanya mereddy

Annual Reports:

News Update:

Vamshi Rubber - Quarterly Results
26th May 2026, 00:00 AM

Read More

Source: www.accordfintech.com | DISCLAIMER: Information is provided " as is" and solely for informational purposes, not for trading purposes or advice, and may be delayed.

Feedback