Indag Rubber Limited

Indag Rubber Limited

INDAG.BO
Indag Rubber LimitedIN flagBombay Stock Exchange
81.76
INR
-2.38
- -
2.15BMarket Cap
2013 Y
2014 Y
2015 Y
2016 Y
2017 Y
2018 Y
2019 Y
2020 Y
2021 Y
2022 Y
2023 Y
2024 Y
2025 Y
TTM
Revenue per Share
89.38
88.47
92.15
96.31
70.48
65.32
65.76
70.97
64.82
63.42
92.64
95.41
86.61
79.2
Basic EPS, GAAP
9.51
10.49
12.41
12.18
8.33
6.01
4.09
5.13
0.97
0.99
5.04
6.15
2.49
3.27
Free Cash Flow per Basic Share
11.62
7.18
10.67
8.56
-4.37
5.72
-0.77
-1.29
0.98
1.78
1.76
2.4
-0.22
- -
Dividend per Share
1.37
1.77
2.17
2.37
2.38
2.37
2.38
3.91
0.91
2.42
2.43
2.43
3.02
- -
Book Value per Share
26.08
33.17
42.67
54.63
60.07
63.34
64.54
64.97
65.29
63.42
66.06
69.82
69.31
- -
Tangible Book Value per Share
31.05
39.23
48.73
59.8
67.95
72.4
73.63
72.38
76.82
78.63
80.64
87.29
87.96
- -
Basic Weighted Avg Shares
26
26
26
26
26
26
26
26
26
26
26
26
26
26
Sales/Revenue/Turnover
2,346
2,322
2,419
2,528
1,850
1,715
1,726
1,863
1,695
1,665
2,432
2,505
2,273
2,077
Operating Margin (%)
13.4
14.91
17.14
18.9
14.47
10.45
6.73
6.72
7.84
-1.93
4
5.03
-2.03
-0.38
Depreciation Expense
25
25
20
28
32
38
39
45
40
42
45
53
66
68
Net Income, GAAP
250
275
326
320
219
158
107
135
25
26
132
162
65
86
Effective Tax Rate (%)
24.13
23.52
22.5
33.23
31.42
27.16
22.17
20.71
25.67
9.52
23.22
23.79
20.78
23.36
Profit Margin (%)
10.64
11.86
13.47
12.65
11.82
9.2
6.22
7.22
1.5
1.56
5.44
6.45
2.87
4.13
Working Capital
558
564
860
737
836
599
750
747
705
761
709
717
849
- -
LT Debt
- -
- -
- -
- -
113
118
109
99
- -
- -
59
94
86
- -
Total Equity
817
1,031
1,280
1,570
1,790
1,907
1,939
1,906
2,014
2,065
2,118
2,296
2,315
- -
Return on Invested Capital (%)
33
28.68
27.8
22.36
10.44
6.56
4.42
4.89
4.93
-1.43
3.54
4.22
-1.53
- -
Return on Capital (%)
41.39
35.54
32.87
25.18
13.99
9.52
6.38
7.23
1.34
1.6
7.78
9.17
4.65
48.28
Return on Common Equity (%)
41.85
35.42
32.74
25.04
14.53
9.73
6.4
7.92
1.49
1.54
7.79
9.06
3.58
- -

Capital Structure

FRC

in mil. unless spec.
Jun'26
Sep'26
Dec'26
ST Debt
- -
11
- -
LT Borrowings
- -
- -
- -
LT Finance Leases
- -
82
- -
Preferred Equity and Hybrid Capital
- -
- -
- -
Shares Outstanding
- -
26
- -
Market Capitalization
3,598
3,172
3,233

Working Capital

FRC

in mil. unless spec.
Jun'26
Sep'26
Dec'26
Total Current Assets
- -
1,148
- -
Cash, Cash Equivalents & STI
- -
513
- -
Accounts Receivable, Net
- -
162
- -
Inventories
- -
385
- -
Total Current Liabilities
- -
246
- -
Payables & Accruals
- -
- -
- -
ST Debt
- -
11
- -
Deferred Revenue
- -
- -
- -

Growth Rates

FRC

in mil. unless spec.

(avg. rate of change)

10 years
5 years
1 year
Total Equity
6.32%
4%
0.85%
Free Cash Flow
-61.43%
-33.21%
-109.19%
Net Income, GAAP
22.62%
58.84%
-59.57%
Sales/Revenue/Turnover
0.8%
5.81%
-9.23%
Total Cash Common Dividend
18.92%
23.03%
24.65%

Quarterly Revenue

FRC

in mil. unless spec.

Year

Q1
Q2
Q3
Q4
FY
2024
634
642
623
606
2,505
2025
556
621
557
540
2,273
2026
450
525
562
- -
- -

Quarterly Earnings Per Share

FRC

in mil. unless spec.

Year

Q1
Q2
Q3
Q4
FY
2024
1.81
1.77
1.36
- -
6.15
2025
0.56
1.34
0.17
- -
2.49
2026
0.51
1.23
1.12
- -
- -

Quarterly Dividends Per Share

FRC

in mil. unless spec.

Year

Q1
Q2
Q3
Q4
FY
2024
- -
- -
- -
- -
2.43
2025
- -
- -
- -
- -
3.02
2026
- -
- -
- -
- -
- -

Company Description

APIChat
CEO
Vijay Shrinivas
Full Time Employees
309
Sector
Industrials
Industry
Manufacturing - Miscellaneous
Address
11, Khemka House New Delhi India
IPO Date
Dec 30, 2024
Business
Indag Rubber Limited manufactures and sells precured tread rubber and allied retreading materials for truck, bus, and other commercial vehicle tires in India. The company offers a comprehensive range of products including precured tread rubber in various patterns such as ZZY3, ZM857, ZZA1, ZZE2-250, ZLD, ZZYL, and EXL 210 for hot and cold retreading processes; bonding repair and extrusion gum; rubber cement; cushion gum; and envelopes in sizes for tires from 4.50-12 to 10.00-20. It also provides consulting services encompassing retreading process consultancy, machinery consultancy, troubleshooting, and tire maintenance advisory to support its network of over 1,200 retreaders nationwide. Founded in 1978 as a joint venture between the Khemka Group and Bandag Inc. (USA), Indag Rubber Limited is headquartered in New Delhi, with primary manufacturing facilities in Bhiwadi, Rajasthan, and Nalagarh, Himachal Pradesh. The company went public in 1984 and is listed on the Bombay Stock Exchange under the ticker INDAG.BO. It pioneered cold retreading technology in India, serving fleet owners in medium- and heavy-commercial vehicles, light commercial vehicles, passenger vehicles, and off-road applications through direct sales to franchises and state transport corporations. Indag Rubber operates primarily in the automotive tire retreading sector, targeting fleet operators seeking to lower tire cost-per-kilometer, reduce new tire consumption, and minimize carbon footprints via sustainable retreading solutions. Its products support radial and bias tires across short-haul, long-haul, mixed-road, and high-speed applications, with exports to the Middle East, Africa, and Southeast Asia. In recent developments, the company held its 46th Annual General Meeting on August 12, 2025, approving a final dividend of Rs. 1.50 per equity share for FY 2024-25 and declaring audited financial results for the quarter and year ended March 31, 2025 on April 21, 2025. Regulatory updates included reaffirmations of credit ratings with revised outlooks, reductions in income tax demands, and drops in GST proceedings by authorities in Bengaluru, Karnataka, and Raipur, Chhattisgarh during 2025. The board approved extensions of investment tenures and maintained trading window closures in compliance with SEBI regulations, while continuing expansions in manufacturing technology from prior years including the Nalagarh plant capacity increase and Maxmile product line launch.