Nifty

:

24631.30

Sensex

:

80597.66

11.95 (0.05%)
57.75 (0.07%)

Login

Nifty
Sensex

:
:

24631.30
80597.66

11.95 (0.05%)
57.75 (0.07%)

Vamshi Rubber Ltd.

Rubber Products

Rating :

N/A

BSE: 530369 | NSE: Not Listed

Watchlist

NSE BSE

50.60

14-Aug-2025

Open
High
Low
Previous Close

50.85
50.85
50.6
50.60

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

101
5135
50.85
0

Stock Summary

Market Cap(Crs)
Stock P:E
Face Value

21.29
26.84
10

Enterprise Value(Crs)
Dividend Yield
Price:Book Value

41.10
N/A
1.46

Chart

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

Revenue CAGR (%)

10 Years
5 Years
3 Years

1.48
6.80
3.92

EBITDA CAGR (%)

10 Years
5 Years
3 Years

0.55
-1.58
0.30

PAT CAGR (%)

10 Years
5 Years
3 Years

-4.53
7.75
172.94

P:E (Median)

8 Years
5 Years
3 Years

25.85
31.55
34.00

P:BV (Average)

8 Years
5 Years
3 Years

0.94
0.98
1.16

EV:EBITDA (Average)

8 Years
5 Years
3 Years

21.99
24.41
10.45

Quarterly Results

Standalone Figures in Rs. Crores /

Consolidated

Description Jun 25 Jun 24 Var% Mar 25 Mar 24 Var% Dec 24 Dec 23 Var% Sep 24 Sep 23 Var%
Net Sales 23.43 23.26 0.73% 19.75 21.63 -8.69% 20.46 18.90 8.25% 22.29 17.60 26.65%
Expenses 22.55 22.39 0.71% 19.06 20.96 -9.06% 19.74 18.03 9.48% 21.40 16.72 27.99%
EBITDA 0.88 0.87 1.15% 0.69 0.67 2.99% 0.73 0.88 -17.05% 0.90 0.88 2.27%
EBIDTM 3.74% 3.73% 3.49% 3.11% 3.54% 4.63% 4.01% 5.00%
Other Income 0.08 0.07 14.29% 0.24 0.15 60.00% 0.06 0.08 -25.00% 0.07 0.08 -12.50%
Interest 0.44 0.45 -2.22% 0.40 0.47 -14.89% 0.43 0.44 -2.27% 0.43 0.48 -10.42%
Depreciation 0.23 0.26 -11.54% 0.26 0.19 36.84% 0.24 0.26 -7.69% 0.25 0.25 0.00%
PBT 0.29 0.23 26.09% 0.27 0.16 68.75% 0.11 0.26 -57.69% 0.25 0.23 8.70%
Tax 0.01 0.07 -85.71% 0.03 -0.05 - 0.02 0.10 -80.00% 0.06 0.10 -40.00%
PAT 0.28 0.16 75.00% 0.24 0.22 9.09% 0.09 0.15 -40.00% 0.19 0.13 46.15%
PATM 1.18% 0.68% 1.20% 1.00% 0.44% 0.80% 0.85% 0.72%
EPS 0.66 0.38 73.68% 0.56 0.51 9.80% 0.22 0.36 -38.89% 0.45 0.30 50.00%

Description Mar 25 Mar 24 Var% Dec 24 Dec 23 Var% Sep 24 Sep 23 Var% Jun 24 Jun 23 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 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15
Net Sales 85.93 77.42 79.94 68.99 58.02 55.72 83.54 75.20 54.38 66.21 66.83 Net Sales Growth 5.58% -3.15% 15.87% 18.91% 4.13% -33.30% 11.09% 38.29% -17.87% -0.93% Cost Of Goods Sold 59.56 53.02 59.17 49.07 42.11 33.64 59.63 55.22 34.66 38.73 42.74 Gross Profit 26.37 24.40 20.76 19.91 15.90 22.08 23.91 19.98 19.71 27.47 24.09 GP Margin 30.69% 31.52% 25.97% 28.86% 27.40% 39.63% 28.62% 26.57% 36.24% 41.49% 36.05% Total Expenditure 82.75 74.05 77.18 65.67 58.72 52.07 79.68 73.67 50.66 61.36 63.64 Power & Fuel Cost - 4.29 4.22 3.25 2.58 3.41 4.23 3.74 3.50 3.59 3.94 % Of Sales - 5.54% 5.28% 4.71% 4.45% 6.12% 5.06% 4.97% 6.44% 5.42% 5.90% Employee Cost - 9.49 8.03 7.80 7.89 7.72 8.30 7.25 6.66 5.92 5.00 % Of Sales - 12.26% 10.05% 11.31% 13.60% 13.85% 9.94% 9.64% 12.25% 8.94% 7.48% Manufacturing Exp. - 1.89 1.39 1.34 1.01 1.35 1.55 1.95 1.16 2.61 2.30 % Of Sales - 2.44% 1.74% 1.94% 1.74% 2.42% 1.86% 2.59% 2.13% 3.94% 3.44% General & Admin Exp. - 2.96 2.77 2.56 2.70 3.56 3.37 3.25 3.26 7.09 6.75 % Of Sales - 3.82% 3.47% 3.71% 4.65% 6.39% 4.03% 4.32% 5.99% 10.71% 10.10% Selling & Distn. Exp. - 2.01 1.59 1.58 2.37 2.39 2.59 2.11 1.36 3.15 2.90 % Of Sales - 2.60% 1.99% 2.29% 4.08% 4.29% 3.10% 2.81% 2.50% 4.76% 4.34% Miscellaneous Exp. - 0.38 0.00 0.06 0.06 0.01 0.02 0.14 0.04 0.27 2.90 % Of Sales - 0.49% 0% 0.09% 0.10% 0.02% 0.02% 0.19% 0.07% 0.41% 0.01% EBITDA 3.20 3.37 2.76 3.32 -0.70 3.65 3.86 1.53 3.72 4.85 3.19 EBITDA Margin 3.72% 4.35% 3.45% 4.81% -1.21% 6.55% 4.62% 2.03% 6.84% 7.33% 4.77% Other Income 0.45 0.39 0.37 0.14 0.34 0.74 0.38 0.45 0.60 0.22 0.38 Interest 1.70 1.99 2.12 2.29 2.39 2.86 2.60 2.27 2.07 1.96 1.54 Depreciation 0.98 0.95 1.00 1.09 1.25 1.16 1.21 1.17 1.12 1.09 0.93 PBT 0.92 0.82 0.01 0.07 -4.01 0.37 0.43 -1.46 1.14 2.02 1.10 Tax 0.12 0.21 0.22 0.04 -1.18 0.03 0.00 -0.51 0.37 0.71 0.13 Tax Rate 13.04% 25.61% 70.97% 57.14% 29.50% 6.67% 0.00% 35.42% 33.04% 35.15% 11.82% PAT 0.80 0.61 0.09 0.03 -2.82 0.42 0.42 -0.93 0.75 1.31 0.97 PAT before Minority Interest 0.80 0.61 0.09 0.03 -2.82 0.42 0.42 -0.93 0.75 1.31 0.97 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 0.93% 0.79% 0.11% 0.04% -4.86% 0.75% 0.50% -1.24% 1.38% 1.98% 1.45% PAT Growth 21.21% 577.78% 200.00% - - 0.00% - - -42.75% 35.05% EPS 1.90 1.45 0.21 0.07 -6.71 1.00 1.00 -2.21 1.79 3.12 2.31

Results Balance Sheet

Standalone Figures in Rs. Crores

Right to Left

Description Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15
Shareholder's Funds 13.69 12.90 12.71 12.67 15.59 15.23 14.87 15.79 15.07 14.27 Share Capital 4.21 4.21 4.21 4.21 4.21 4.21 4.21 4.21 4.21 4.21 Total Reserves 9.48 8.70 8.51 8.46 11.38 11.03 10.67 11.58 10.86 10.06 Non-Current Liabilities 3.13 4.23 6.45 7.20 6.58 7.26 6.64 7.07 7.54 8.30 Secured Loans 1.78 2.51 4.43 5.03 3.03 2.91 2.42 1.85 2.10 2.63 Unsecured Loans 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 3.55 3.93 Long Term Provisions 1.76 1.78 1.95 1.94 1.64 1.42 1.10 0.94 0.82 0.71 Current Liabilities 27.86 26.35 28.69 26.10 28.74 27.21 30.33 26.77 22.38 17.32 Trade Payables 7.74 5.82 7.23 3.88 4.31 4.59 5.69 5.71 2.62 2.83 Other Current Liabilities 3.70 4.59 5.29 6.22 4.76 3.50 4.79 4.31 4.20 3.63 Short Term Borrowings 16.09 15.74 16.11 15.95 19.44 18.87 19.69 16.31 14.30 10.30 Short Term Provisions 0.33 0.21 0.06 0.06 0.23 0.25 0.17 0.44 1.27 0.56 Total Liabilities 44.68 43.48 47.85 45.97 50.91 49.70 51.84 49.63 44.99 39.89 Net Block 13.56 13.80 14.30 15.04 15.69 15.34 15.56 15.56 15.50 12.08 Gross Block 33.37 33.03 32.56 32.21 31.66 30.51 29.52 28.43 27.27 22.75 Accumulated Depreciation 19.82 19.23 18.26 17.17 15.96 15.17 13.96 12.86 11.77 10.67 Non Current Assets 13.96 14.23 14.71 15.44 16.48 17.20 17.42 17.51 17.12 15.69 Capital Work in Progress 0.00 0.02 0.02 0.00 0.39 0.00 0.07 0.19 0.01 1.84 Non Current Investment 0.40 0.40 0.40 0.40 0.40 1.86 1.80 1.75 1.60 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 0.17 Current Assets 30.72 29.26 33.13 30.53 34.42 32.51 34.42 32.11 27.88 24.19 Current Investments 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Inventories 11.11 10.88 14.07 12.46 15.78 13.82 16.39 16.23 11.21 12.11 Sundry Debtors 17.00 16.56 16.80 15.62 15.33 15.54 14.94 13.09 12.18 9.30 Cash & Bank 0.51 0.25 0.44 0.97 1.32 1.25 0.89 1.06 1.80 0.61 Other Current Assets 2.09 0.73 0.81 0.41 2.00 1.89 2.20 1.74 2.69 2.16 Short Term Loans & Adv. 1.20 0.83 1.01 1.06 1.13 1.28 1.29 1.42 1.85 1.43 Net Current Assets 2.86 2.91 4.45 4.43 5.69 5.29 4.09 5.34 5.50 6.87 Total Assets 44.68 43.49 47.84 45.97 50.90 49.71 51.84 49.62 45.00 39.88

Cash Flow

Standalone Figures in Rs. Crores

Right to Left

Description Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15
Cash From Operating Activity 3.09 0.07 -0.19 -0.15 0.55 1.49 0.92 0.65 7.16 3.08 PBT 0.82 0.31 0.07 -4.00 0.45 0.43 -1.39 1.12 2.02 1.10 Adjustment 0.95 1.00 1.09 1.24 1.08 1.21 1.15 1.14 3.22 2.37 Changes in Working Capital 1.41 -1.17 -1.36 2.61 -0.99 -0.05 1.45 -0.67 2.58 -0.05 Cash after chg. in Working capital 3.19 0.14 -0.19 -0.15 0.54 1.59 1.21 1.59 7.82 3.42 Interest Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Tax Paid -0.10 -0.07 0.00 0.00 0.01 -0.09 -0.29 -0.94 -0.66 -0.34 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 -0.95 -0.10 0.21 0.19 -0.69 -1.52 -0.96 -1.76 -2.69 -4.61 Net Fixed Assets -0.32 -0.47 -0.37 -0.16 -1.54 -0.92 -0.97 -1.34 -2.69 -4.61 Net Investments 0.00 0.00 0.00 0.00 1.46 -0.06 -0.05 -0.15 0.00 0.00 Others -0.63 0.37 0.58 0.35 -0.61 -0.54 0.06 -0.27 0.00 0.00 Cash from Financing Activity -2.14 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -3.28 0.67 Net Cash Inflow / Outflow -0.01 -0.04 0.01 0.04 -0.14 -0.03 -0.04 -1.11 1.18 -0.86 Opening Cash & Equivalents 0.02 0.06 0.05 0.01 0.15 0.18 0.22 1.32 0.61 1.48 Closing Cash & Equivalent 0.02 0.02 0.06 0.05 0.01 0.15 0.18 0.22 1.80 0.61

Financial Ratios

Standalone

Right to Left

Description Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15
Book Value (Rs.) 32.54 30.67 30.22 30.11 37.06 36.21 35.36 37.53 35.83 33.92 ROA 1.39% 0.20% 0.06% -5.83% 0.84% 0.83% -1.82% 1.59% 3.09% 2.48% ROE 4.59% 0.72% 0.23% -19.97% 2.73% 2.81% -6.04% 4.87% 8.93% 6.74% ROCE 8.63% 7.06% 6.44% -4.13% 8.47% 7.87% 2.25% 9.01% 11.77% 8.57% Fixed Asset Turnover 2.33 2.44 2.13 1.82 1.79 2.78 2.63 2.20 2.94 3.52 Receivable days 79.12 76.17 85.77 97.35 101.11 66.59 67.06 75.39 53.33 49.72 Inventory Days 51.84 56.96 70.19 88.83 96.95 65.99 78.02 81.86 57.92 57.08 Payable days 46.66 40.25 41.34 35.49 48.30 23.98 28.52 28.40 17.78 19.20 Cash Conversion Cycle 84.30 92.88 114.62 150.68 149.76 108.60 116.55 128.85 93.46 87.60 Total Debt/Equity 1.35 1.57 1.82 1.96 1.58 1.48 1.63 1.20 1.38 1.22 Interest Cover 1.41 1.15 1.03 -0.67 1.16 1.16 0.37 1.54 2.03 1.72

Top Investors:

the hercules tire and rubber company

investor education and protection fund authority ministry of corporate affairs

gutha amith kumar

Annual Reports:

News Update:

No Latest News!

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