Nifty
Sensex
:
:
18520.35
62374.66
7.60 (0.04%)
81.02 (0.13%)

Rubber Products

Rating :
46/99

BSE: 500367 | NSE: RUBFILINTL

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 426.54
  • 10.93
  • 5
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 412.91
  • 2.23%
  • 1.75

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 57.16%
  • 2.20%
  • 28.04%
  • FII
  • DII
  • Others
  • 0%
  • 0.00%
  • 12.60%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 15.31
  • 17.29
  • 22.71

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 15.32
  • 15.27
  • 22.36

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 12.46
  • 16.19
  • 42.58

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 9.62
  • 11.35
  • 11.53

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 1.14
  • 1.80
  • 1.85

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 4.51
  • 7.13
  • 7.24

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Sep 22
Sep 21
Var%
Jun 22
Jun 21
Var%
Mar 22
Mar 21
Var%
Dec 21
Dec 20
Var%
Net Sales
112.23
122.98
-8.74%
131.36
97.78
34.34%
132.11
114.21
15.67%
123.87
85.40
45.05%
Expenses
103.83
106.58
-2.58%
115.31
80.57
43.12%
117.07
98.15
19.28%
107.60
69.98
53.76%
EBITDA
8.40
16.40
-48.78%
16.05
17.21
-6.74%
15.04
16.06
-6.35%
16.27
15.43
5.44%
EBIDTM
7.49%
13.33%
12.22%
17.60%
11.38%
14.06%
13.14%
18.06%
Other Income
2.81
1.16
142.24%
1.69
1.13
49.56%
1.22
0.99
23.23%
1.11
0.69
60.87%
Interest
0.10
0.03
233.33%
0.04
0.03
33.33%
0.09
0.07
28.57%
0.06
0.10
-40.00%
Depreciation
2.11
1.72
22.67%
2.09
1.66
25.90%
1.94
1.67
16.17%
1.87
1.57
19.11%
PBT
9.00
15.80
-43.04%
15.61
16.64
-6.19%
14.23
15.32
-7.11%
13.47
14.45
-6.78%
Tax
2.18
3.83
-43.08%
3.88
4.50
-13.78%
3.70
3.79
-2.37%
3.48
3.61
-3.60%
PAT
6.82
11.98
-43.07%
11.73
12.14
-3.38%
10.53
11.53
-8.67%
9.99
10.84
-7.84%
PATM
6.08%
9.74%
8.93%
12.42%
7.97%
10.10%
8.07%
12.69%
EPS
1.26
2.21
-42.99%
2.16
2.24
-3.57%
1.94
2.13
-8.92%
1.84
2.08
-11.54%

Annual Results

Standalone Figures in Rs. Crores /

Consolidated
Description
TTM
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Net Sales
499.57
476.76
322.94
258.01
213.74
214.76
Net Sales Growth
18.84%
47.63%
25.17%
20.71%
-0.47%
 
Cost Of Goods Sold
352.81
300.92
189.31
172.78
154.92
150.99
Gross Profit
146.76
175.84
133.63
85.23
58.82
63.77
GP Margin
29.38%
36.88%
41.38%
33.03%
27.52%
29.69%
Total Expenditure
443.81
411.85
273.97
234.34
189.64
182.86
Power & Fuel Cost
-
23.98
15.99
13.03
10.81
9.77
% Of Sales
-
5.03%
4.95%
5.05%
5.06%
4.55%
Employee Cost
-
24.62
21.26
15.63
9.99
9.44
% Of Sales
-
5.16%
6.58%
6.06%
4.67%
4.40%
Manufacturing Exp.
-
40.07
27.81
18.06
8.10
7.00
% Of Sales
-
8.40%
8.61%
7.00%
3.79%
3.26%
General & Admin Exp.
-
6.73
5.61
4.62
2.37
1.87
% Of Sales
-
1.41%
1.74%
1.79%
1.11%
0.87%
Selling & Distn. Exp.
-
12.87
10.53
8.54
1.03
1.64
% Of Sales
-
2.70%
3.26%
3.31%
0.48%
0.76%
Miscellaneous Exp.
-
2.65
3.47
1.68
2.43
2.15
% Of Sales
-
0.56%
1.07%
0.65%
1.14%
1.00%
EBITDA
55.76
64.91
48.97
23.67
24.10
31.90
EBITDA Margin
11.16%
13.61%
15.16%
9.17%
11.28%
14.85%
Other Income
6.83
4.63
2.65
4.77
4.31
4.30
Interest
0.29
0.22
0.25
0.00
0.09
0.12
Depreciation
8.01
7.20
6.32
6.25
3.13
3.56
PBT
52.31
62.12
45.05
22.19
25.19
32.53
Tax
13.24
15.50
11.62
5.61
6.24
11.45
Tax Rate
25.31%
25.77%
25.79%
25.28%
26.83%
35.20%
PAT
39.07
44.64
33.43
15.40
17.01
21.08
PAT before Minority Interest
39.07
44.64
33.43
16.58
17.01
21.08
Minority Interest
0.00
0.00
0.00
-1.18
0.00
0.00
PAT Margin
7.82%
9.36%
10.35%
5.97%
7.96%
9.82%
PAT Growth
-15.96%
33.53%
117.08%
-9.47%
-19.31%
 
EPS
7.20
8.22
6.16
2.84
3.13
3.88

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Shareholder's Funds
235.38
197.19
154.66
132.75
113.86
Share Capital
27.13
27.13
24.73
23.61
22.61
Total Reserves
208.25
170.06
127.54
109.14
88.88
Non-Current Liabilities
21.91
18.67
16.40
9.85
9.68
Secured Loans
0.00
0.00
0.00
0.00
0.00
Unsecured Loans
0.00
0.00
0.00
0.00
0.00
Long Term Provisions
11.45
9.77
8.35
6.49
5.19
Current Liabilities
37.10
39.51
38.22
14.92
16.59
Trade Payables
25.35
21.48
22.27
9.54
11.89
Other Current Liabilities
10.27
14.71
14.86
4.07
3.04
Short Term Borrowings
0.00
0.00
0.00
0.00
0.00
Short Term Provisions
1.48
3.32
1.09
1.31
1.66
Total Liabilities
294.39
255.37
209.28
157.52
140.13
Net Block
154.15
128.73
120.29
60.21
45.21
Gross Block
248.83
216.37
201.82
115.42
98.55
Accumulated Depreciation
94.69
87.63
81.53
55.22
53.34
Non Current Assets
167.46
145.13
131.24
93.71
63.31
Capital Work in Progress
4.21
5.25
0.23
7.72
3.19
Non Current Investment
0.00
0.00
1.28
17.97
1.28
Long Term Loans & Adv.
3.97
6.27
4.00
2.69
8.79
Other Non Current Assets
3.85
3.60
5.44
5.13
4.83
Current Assets
126.93
110.24
78.04
63.82
76.82
Current Investments
0.00
0.00
0.00
0.00
0.00
Inventories
29.45
19.69
16.32
9.04
10.43
Sundry Debtors
55.42
32.65
34.10
32.29
30.84
Cash & Bank
13.63
11.50
4.83
3.64
3.58
Other Current Assets
28.44
8.46
9.50
1.26
31.98
Short Term Loans & Adv.
25.13
37.94
13.30
17.59
31.02
Net Current Assets
89.83
70.73
39.82
48.89
60.23
Total Assets
294.39
255.37
209.28
157.53
140.13

Cash Flow

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Cash From Operating Activity
34.91
14.31
36.94
36.74
4.27
PBT
60.15
45.05
22.19
23.26
32.53
Adjustment
4.55
4.77
4.24
1.83
-0.31
Changes in Working Capital
-15.76
-24.62
14.85
18.27
-17.38
Cash after chg. in Working capital
48.94
25.20
41.28
43.36
14.84
Interest Paid
0.00
0.00
0.00
0.00
0.00
Tax Paid
-14.03
-10.89
-4.33
-6.62
-10.57
Other Direct Exp. Paid
0.00
0.00
0.00
0.00
0.00
Extra & Other Items
0.00
0.00
0.00
0.00
0.00
Cash From Investing Activity
-26.48
-19.73
-43.14
-38.52
-10.96
Net Fixed Assets
-28.27
-17.74
-29.74
-21.40
Net Investments
0.00
1.28
-16.00
-16.00
Others
1.79
-3.27
2.60
-1.12
Cash from Financing Activity
-7.14
9.54
6.26
1.67
7.58
Net Cash Inflow / Outflow
1.28
4.12
0.06
-0.11
0.89
Opening Cash & Equivalents
7.43
3.32
3.26
3.36
2.47
Closing Cash & Equivalent
8.72
7.43
3.32
3.26
3.36

Financial Ratios

Standalone /

Consolidated
Description
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Book Value (Rs.)
43.37
36.34
30.78
28.11
24.66
ROA
16.24%
14.39%
9.04%
11.43%
15.04%
ROE
20.64%
19.13%
11.63%
13.93%
18.90%
ROCE
27.91%
25.75%
15.44%
18.93%
28.67%
Fixed Asset Turnover
2.05
1.54
1.63
2.00
2.21
Receivable days
33.68
37.71
46.95
53.90
51.68
Inventory Days
18.79
20.34
17.94
16.62
17.47
Payable days
28.40
42.18
33.61
20.92
23.54
Cash Conversion Cycle
24.07
15.88
31.29
49.60
45.62
Total Debt/Equity
0.00
0.00
0.00
0.00
0.00
Interest Cover
273.89
178.44
0.00
274.28
282.13

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.