Is Vamshi Rubber a good quality company?

Past 10 year’s financial track record analysis by Moneyworks4me indicates that Vamshi Rubber Ltd is a below average quality company .

Is Vamshi Rubber undervalued or overvalued?

The key valuation ratios of Vamshi Rubber Ltd's currently when compared to its past seem to suggest it is in the Somewhat Undervalued zone .

What is Vamshi Rubber share price return in the past 10 years?

Vamshi Rubber Ltd share price has appreciated 5.4% annually (CAGR) over the past ten years.

Is Vamshi Rubber a good buy now?

The Price Trend analysis by MoneyWorks4Me indicates it is Weak which suggest that the price of Vamshi Rubber Ltd is likely to Fall in the short term. However, please check the rating on Quality and Valuation before investing.

Vamshi Rubber Ltd - Stock Valuation and Financial Performance

Name: Vamshi Rubber
Brand: Vamshi Rubber

BSE: 530369 | NSE: | Rubber Products | Small Cap

Place order

Vamshi Rubber Share Price

₹45.64 0.64 1.42%
as on 13-Mar'25 16:59

DeciZen - make an informed investing decision on Vamshi Rubber

Based on:

Data

M-Cap below 100cr DeciZen not available

Vamshi Rubber stock performance -

PE Chart Key Ratios

P/E Ratio (SA):

28.95

Market Cap:

18.9 Cr.

52-wk low:

24.8

52-wk high:

75.7

Related Stocks

Is Vamshi Rubber Ltd an attractive stock to invest in?

10 Year X-Ray of Vamshi Rubber: Login to view analysis.

Analysis of Financial Track Record

Data adjusted to bonus, split, extra-ordinary income, rights issue and change in financial year end

Standalone Basis ^P Consolidated Basis

Data adjusted to bonus, split, extra-ordinary income, rights issue and change in financial year end

Value Creation ⓘ

Value Creation Index Colour Code Guide ⓘ

	Mar'15	Mar'16	Mar'17	Mar'18	Mar'19	Mar'20	Mar'21	Mar'22	Mar'23	Mar'24	TTM
ROCE % ⓘ	8.6%	11.8%	9%	2.3%	7.9%	8.5%	-4.1%	6.4%	7.1%	8.6%	-
Value Creation Index ⓘ	-0.4	-0.2	-0.4	-0.8	-0.4	-0.4	-1.3	-0.5	-0.5	-0.4	-
Growth Parameters ⓘ Growth Parameters Colour Code Guide ⓘ
Sales ⓘ	66.8	66.2	54.4	75.2	83.5	55.7	58	69	79.9	77.4	88
Sales YoY Gr.	-	-0.9%	-17.9%	38.3%	11.1%	-33.3%	4.1%	18.9%	15.9%	-3.2%	-
Adj EPS ⓘ	2.3	3.1	1.8	-2.5	0.7	0.5	-7	0.1	-0.3	1.5	1.6
YoY Gr.	-	33.3%	-42.2%	-240.5%	NA	-28.8%	-1453.9%	NA	-500%	NA	-
BVPS (₹) ⓘ	33.9	35.8	37.5	35.4	36.2	37.1	30.1	30.2	30.7	32.5	33.6
Adj Net Profit ⓘ	1	1.3	0.8	-1.1	0.3	0.2	-3	0	-0.1	0.6	1
Cash Flow from Ops. ⓘ	3.1	7.2	0.7	0.9	1.5	0.6	-0.2	-0.2	0.1	3.1	-
Debt/CF from Ops. ⓘ	5.7	2.9	29.1	26.5	15.1	45.2	-166.9	-119.2	302.4	6	-

CAGR ⓘ

CAGR Colour Code Guide ⓘ

	9 Years	5 Years	3 Years	1 Years
Sales ⓘ	1.7%	-1.5%	10.1%	-3.2%
Adj EPS ⓘ	-5%	14.7%	NA	NA
BVPSⓘ	-0.5%	-2.1%	2.6%	6.1%
Share Price	5.4%	23.2%	27.5%	21.2%

Key Financial Parameters ⓘ

Performance Ratio Colour Code Guide ⓘ

	Mar'15	Mar'16	Mar'17	Mar'18	Mar'19	Mar'20	Mar'21	Mar'22	Mar'23	Mar'24	TTM
Return on Equity % ⓘ	6.7	8.8	4.9	-6.9	2.1	1.4	-21	0.2	-0.9	4.6	4.7
Op. Profit Mgn % ⓘ	4.8	7.3	6.9	2	4.6	6.5	-1.2	4.8	3.5	4.4	3.6
Net Profit Mgn % ⓘ	1.5	2	1.4	-1.4	0.4	0.4	-5.1	0	-0.2	0.8	0.7
Debt to Equity ⓘ	1.2	1.4	1.2	1.6	1.5	1.6	2	1.8	1.6	1.4	-
Working Cap Days ⓘ	118	124	170	154	142	211	197	165	141	140	63
Cash Conv. Cycle ⓘ	88	93	129	117	109	166	160	125	101	98	6

Recent Performance Summary

Latest Financials - Vamshi Rubber Ltd.

	Standalone	Consolidated
TTM EPS (₹)	1.6	-
TTM Sales (₹ Cr.)	87.7	-
BVPS (₹.) ⓘ	33.6	-
Reserves (₹ Cr.) ⓘ	10	-
P/BV ⓘ	1.34	-
PE ⓘ	28.95	-

From the Market
52 Week Low / High (₹)	24.81 / 75.74
All Time Low / High (₹)	0.98 / 77.00
Market Cap (₹ Cr.)	18.9
Equity (₹ Cr.)	4.2
Face Value (₹)	10
Industry PE ⓘ	27.5

Quarterly Results

Standalone Basis

Consolidated Basis

	Mar'24	YoY Gr. Rt. %	Jun'24	YoY Gr. Rt. %	Sep'24	YoY Gr. Rt. %	Dec'24	YoY Gr. Rt. %
Sales (₹ Cr.)ⓘ	118	-6.5	119	16.5	150	30.9	134	11.5
Adj EPS (₹) ⓘ	17.6	43.8	18.9	78.7	27.7	93.1	16.6	6.1
Op. Profit Mgn % ⓘ	25.21	177 bps	26.21	344 bps	30.81	520 bps	24.79	-43 bps
Net Profit Mgn % ⓘ	20.32	710 bps	21.63	753 bps	25.09	808 bps	16.91	-86 bps

Management X-Ray of Vamshi Rubber:

Shareholding Pattern

Promoter's Holding & Share Pledging

Pledged ^*

0.00

* Pledged shares as % of Promoter's holding (%)

Valuation of Vamshi Rubber

Price Calculator

Price Chart

Price to Earnings

Enterprise Value to EBIT

Price to Book-Value

Price to Sales

Dividend History

Analyst's Notes

No data found!

Key Ratios of Vamshi Rubber

Standalone Basis Consolidated Basis

Adj EPS (Rs.)

Sales (Cr.)

ROE (%)

ROCE (%)

Profit And Loss

(All Figures are in Crores.)

Standalone Basis Consolidated Basis

PARTICULARS	Mar'15	Mar'16	Mar'17	Mar'18	Mar'19	Mar'20	Mar'21	Mar'22	Mar'23	Mar'24
Sales	66.83	66.21	54.38	75.20	83.54	55.72	58.02	68.99	79.94	77.42
Operating Expenses ⓘ	63.64	61.36	50.66	73.67	79.68	52.07	58.72	65.67	77.18	74.05
Manufacturing Costs	6.24	6.20	4.66	5.70	5.79	4.76	3.59	4.60	5.61	6.18
Material Costs	42.74	38.73	34.66	55.22	59.62	33.63	42.12	49.07	59.18	53.02
Employee Cost	5	5.92	6.66	7.25	8.30	7.72	7.89	7.80	8.03	9.49
Other Costs ⓘ	9.65	10.51	4.67	5.50	5.97	5.96	5.13	4.21	4.36	5.35
Operating Profit ⓘ	3.20	4.85	3.72	1.53	3.86	3.65	-0.70	3.31	2.76	3.37
Operating Profit Margin (%)	4.8%	7.3%	6.8%	2.0%	4.6%	6.5%	-1.2%	4.8%	3.5%	4.4%
Other Income ⓘ	0.38	0.22	0.60	0.45	0.38	0.74	0.34	0.14	0.37	0.39
Interest ⓘ	1.54	1.96	2.07	2.27	2.60	2.86	2.39	2.29	2.12	1.99
Depreciation ⓘ	0.93	1.09	1.12	1.17	1.21	1.16	1.25	1.09	1	0.95
Exceptional Items ⓘ	0	0	-0.02	0.02	0	0.08	0.01	0	0.30	0
Profit Before Tax ⓘ	1.10	2.02	1.12	-1.43	0.43	0.45	-4	0.07	0.31	0.82
Tax ⓘ	0.13	0.71	0.37	-0.51	0	0.03	-1.18	0.04	0.22	0.21
Profit After Tax	0.97	1.31	0.75	-0.93	0.42	0.42	-2.82	0.03	0.09	0.61
PAT Margin (%)	1.5%	2.0%	1.4%	-1.2%	0.5%	0.8%	-4.9%	0.0%	0.1%	0.8%
Adjusted EPS (₹)	2.3	3.1	1.8	-2.2	1.0	1.0	-6.7	0.1	0.2	1.5
Dividend Payout Ratio (%)	43%	32%	0%	0%	0%	0%	0%	0%	0%	0%

Balance Sheet

(All Figures are in Crores.)

Standalone Basis Consolidated Basis

PARTICULARS	Mar'15	Mar'16	Mar'17	Mar'18	Mar'19	Mar'20	Mar'21	Mar'22	Mar'23	Mar'24
Equity and Liabilities
Shareholders Fund	14.27	15.07	15.79	14.87	15.23	15.59	12.67	12.71	12.90	13.69
Share Capital ⓘ	4.21	4.21	4.21	4.21	4.21	4.21	4.21	4.21	4.21	4.21
Reserves ⓘ	10.06	10.86	11.58	10.67	11.03	11.38	8.46	8.51	8.70	9.48
Minority Interest	0	0	0	0	0	0	0	0	0	0
Debt	16.85	19.94	18.16	22.11	21.78	22.47	20.97	20.55	18.25	17.86
Long Term Debt	6.56	5.65	1.85	2.42	2.91	3.03	5.03	4.43	2.51	1.78
Short Term Debt	10.30	14.30	16.31	19.69	18.87	19.44	15.95	16.11	15.74	16.09
Trade Payables	2.83	2.62	5.71	5.69	4.59	4.31	3.88	7.23	5.82	7.74
Others Liabilities ⓘ	5.93	7.36	9.97	9.18	8.10	8.54	8.45	7.35	6.52	5.38
Total Liabilities ⓘ	39.88	45	49.62	51.85	49.71	50.90	45.97	47.85	43.49	44.68
Fixed Assets
Gross Block	22.75	27.27	28.43	29.52	30.51	31.66	32.21	32.56	33.03	33.37
Accumulated Depreciation	10.67	11.77	12.86	13.96	15.17	15.96	17.17	18.26	19.23	19.82
Net Fixed Assetsⓘ	12.08	15.50	15.56	15.56	15.34	15.69	15.04	14.30	13.80	13.56
CWIP ⓘ	1.84	0.01	0.19	0.07	0	0.39	0	0.02	0.02	0
Investmentsⓘ	1.60	1.60	1.75	1.80	1.86	0.40	0.40	0.40	0.40	0.40
Inventories	12.11	11.21	16.23	16.39	13.82	15.78	12.46	14.07	10.88	11.11
Trade Receivables	9.30	12.18	13.09	14.94	15.54	15.33	15.62	16.80	16.56	17
Cash Equivalents	0.61	1.80	1.06	0.89	1.25	1.32	0.97	0.44	0.25	0.51
Others Assetsⓘ	2.34	2.69	1.73	2.20	1.90	1.99	1.48	1.82	1.57	2.09
Total Assets ⓘ	39.88	45	49.62	51.85	49.71	50.90	45.97	47.85	43.49	44.68

Cash Flow

(All Figures are in Crores.)

Standalone Basis Consolidated Basis

PARTICULARS	Mar'15	Mar'16	Mar'17	Mar'18	Mar'19	Mar'20	Mar'21	Mar'22	Mar'23	Mar'24
Cash Flow From Operating Activity ⓘ	3.08	7.16	0.65	0.92	1.49	0.55	-0.15	-0.19	0.07	3.09
PBT ⓘ	1.10	2.02	1.12	-1.39	0.43	0.45	-4	0.07	0.31	0.82
Adjustment ⓘ	2.37	3.22	1.14	1.15	1.21	1.08	1.24	1.09	1	0.95
Changes in Working Capital ⓘ	-0.05	2.58	-0.67	1.45	-0.05	-0.99	2.61	-1.36	-1.17	1.41
Tax Paid ⓘ	-0.34	-0.66	-0.94	-0.29	-0.09	0.01	0	0	-0.07	-0.10
Cash Flow From Investing Activity ⓘ	-4.61	-2.69	-1.76	-0.96	-1.52	-0.69	0.19	0.21	-0.10	-0.95
Capex	-4.61	-2.69	-1.16	-1.14	-0.99	-1.52	-0.58	-0.35	-0.25	-0.71
Net Investments	0	0	-0.06	-0.07	-0.08	1.43	0	0	0	0
Others ⓘ	0	0	-0.55	0.25	-0.45	-0.60	0.77	0.56	0.14	-0.24
Cash Flow From Financing Activityⓘ	0.67	-3.28	0	0	0	0	0	0	0	-2.14
Net Proceeds from Shares ⓘ	0	0	0	0	0	0	0	0	0	0
Net Proceeds from Borrowing ⓘ	2.61	-0.91	0	0	0	0	0	0	0	-1.72
Interest Paid ⓘ	-1.44	-1.86	0	0	0	0	0	0	0	0
Dividend Paid ⓘ	-0.42	-0.51	0	0	0	0	0	0	0	0
Others ⓘ	-0.09	0	0	0	0	0	0	0	0	-0.43
Net Cash Flow ⓘ	-0.86	1.18	-1.11	-0.04	-0.03	-0.14	0.04	0.01	-0.04	-0.01

Finance Ratio

Standalone Basis Consolidated Basis

PARTICULARS	Mar'15	Mar'16	Mar'17	Mar'18	Mar'19	Mar'20	Mar'21	Mar'22	Mar'23	Mar'24
Ratios
ROE (%)	6.74	8.93	4.87	-6.04	2.81	2.73	-19.97	0.23	0.72	4.59
ROCE (%)	8.57	11.77	9.01	2.25	7.87	8.47	-4.13	6.44	7.06	8.63
Asset Turnover Ratio	1.91	1.73	1.29	1.5	1.65	1.11	1.2	1.47	1.75	1.76
PAT to CFO Conversion(x)	3.18	5.47	0.87	N/A	3.55	1.31	N/A	-6.33	0.78	5.07
Working Capital Days
Receivable Days	50	53	75	67	67	101	97	86	76	79
Inventory Days	57	58	82	78	66	97	89	70	57	52
Payable Days	27	26	44	38	31	48	35	41	40	47

Vamshi Rubber Ltd Stock News

Vamshi Rubber Ltd FAQs

What is the share price of Vamshi Rubber?

Company share prices are keep on changing according to the market conditions. The closing price of Vamshi Rubber on 13-Mar-2025 16:59 is ₹45.64.

What is the market cap of Vamshi Rubber?

Market capitalization or market cap is determined by multiplying the current market price of a company's shares with the total number of shares outstanding. As of 13-Mar-2025 16:59 the market cap of Vamshi Rubber stood at ₹18.93.

What is the P/E ratio of Vamshi Rubber?

The latest P/E ratio of Vamshi Rubber as of 13-Mar-2025 16:59 is 28.95.

What is the P/B ratio of Vamshi Rubber?

The latest P/B ratio of Vamshi Rubber as of 13-Mar-2025 16:59 is 1.34.

What is the 52-week high and low of Vamshi Rubber?

The 52-week high of Vamshi Rubber is ₹75.74 and the 52-week low is ₹24.81.

What is the TTM revenue of Vamshi Rubber?

The TTM revenue is Trailing Twelve Months sales. The TTM revenue/sales of Vamshi Rubber is ₹87.65 ( Cr.) .

About Vamshi Rubber Ltd

Vamshi Rubber, established in 1993, manufactures Precured Tread Rubber, Cushion Gum & Vulcanizing Solutions, which are used in retreading of worn-out tyres in collaboration with Hercules Tire & Rubber Co., USA.

Vamshi Rubber is a public comnpany, with a paid up capital of Rs 42 million .The state-of-the-art manufacturing unit is ideally located near Hyderabad, in a sprawling 4-acre estate, with spacious industrial sheds equipped with all Critical Machinery to manufacture 3200 MT of Precured Tread Rubber, 400MT of cushion gum and 400 KL of Vulcanizing Solution annually

Vamshi Rubber Limited has obtained ISO-9001:2000 Certificate from Det Norske Veritas of Netherlands for the manufacture and supply of its products, viz., Precured Tread Rubber, Cushion Gum, Vulcanizing Solution and Servicing of its Franchisees. Vamshi Rubber Limited is the first Company in India to get ISO-9001:2000 Certification in the field of Manufacturing Retreading Materials. Vamshi Rubber Limited manufactures excellent quality retread materials and high precision retread Machinery in Technical Collaboration with the world renowned Hercules Tire & Rubber Co., Ohio, USA.

VRL uses the best Raw Materials to manufacture high performing quality products. Customer gets the benefit of low cost for every kilometer the tire has run. Vamshi products are developed after extensive research to suit both Indian and Foreign customers and their running conditions.

Product range of the company includes: