Vamshi Rubber Ltd (530369) Stock Analysis: Valuation, Latest Results, Financial Ratios & DeciZen Rating

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

Vamshi Rubber Share Price

49 0.10 0.20%
as on 05-Dec'25 15:40

Vamshi Rubber Ltd (530369) Stock Analysis: Valuation, Latest Results, Financial Ratios & DeciZen Rating

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

DeciZen - make an informed investing decision on Vamshi Rubber

Based on:

M-Cap below 100cr DeciZen not available

Vamshi Rubber stock performance -

Key Ratios
mw4me loader
P/E Ratio (SA):
21.72
Market Cap:
20.6 Cr.
52-wk low:
33.1
52-wk high:
67

Is Vamshi Rubber Ltd an attractive stock to invest in?


Login to view analysis.

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

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

Financial track record gives insight into the company's performance on key parameters over the past ten years. MoneyWorks4me’s proprietary colour codes make it easy for retail investors to gauge the company’s past performance.
Vamshi Rubber Ltd has not performed well majority of the past ten years indicating its past ten year financial track record is not good

Value Creation

Value Creation Index Colour Code Guide

Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24Mar'25TTM
ROCE % 11.8%9%2.3%7.9%8.5%-4.1%6.4%7.1%8.6%8.2%-
Value Creation
Index
-0.2-0.4-0.8-0.4-0.4-1.3-0.5-0.5-0.4-0.4-

Growth Parameters

Growth Parameters Colour Code Guide

Sales 66.254.475.283.555.7586979.977.485.887
Sales YoY Gr.--17.9%38.3%11.1%-33.3%4.1%18.9%15.9%-3.2%10.8%-
Adj EPS 3.11.8-2.50.70.5-70.1-0.31.51.72.3
YoY Gr.--42.2%-240.5%NA-28.8%-1453.9%NA-500%NA14.5%-
BVPS (₹) 35.837.535.436.237.130.130.230.732.534.636.2
Adj Net
Profit
1.30.8-1.10.30.2-30-0.10.60.71
Cash Flow from Ops. 7.20.70.91.50.6-0.2-0.20.13.1-0.4-
Debt/CF from Ops. 2.929.126.515.145.2-166.9-119.2302.46-52.9-

CAGR

CAGR Colour Code Guide

9 Years 5 Years 3 Years 1 Years
Sales 2.9%9%7.5%10.8%
Adj EPS -6.6%26.1%187.3%14.5%
BVPS-0.4%-1.4%4.6%6.2%
Share Price 5.3% 18.8% 22.6% -20.4%

Key Financial Parameters

Performance Ratio Colour Code Guide

Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24Mar'25TTM
Return on
Equity %
8.84.9-6.92.11.4-210.2-0.94.656.4
Op. Profit
Mgn %
7.36.924.66.5-1.24.83.54.43.93.7
Net Profit
Mgn %
21.4-1.40.40.4-5.10-0.20.80.81.1
Debt to
Equity
1.41.21.61.51.621.81.61.41.40.1
Working Cap
Days
12417015414221119716514114012364
Cash Conv.
Cycle
9312911710916616012510198897

Recent Performance Summary

Login to view analysis.
Login to view analysis.

Latest Financials - Vamshi Rubber Ltd.

Standalone Consolidated
TTM EPS (₹) 2.3 -
TTM Sales (₹ Cr.) 86.8 -
BVPS (₹.) 36.2 -
Reserves (₹ Cr.) 11 -
P/BV 1.35 -
PE 21.72 -
From the Market
52 Week Low / High (₹) 33.05 / 67.00
All Time Low / High (₹) 0.98 / 77.00
Market Cap (₹ Cr.) 20.6
Equity (₹ Cr.) 4.2
Face Value (₹) 10
Industry PE 27.1

Management X-Ray of Vamshi Rubber:

Shareholding Pattern

Promoter's Holding & Share Pledging

Pledged *0.000.000.000.000.000.000.000.000.000.00
* Pledged shares as % of Promoter's holding (%)

Valuation of Vamshi Rubber - Standalone Basis

YTD 1Y 3Y 5Y 10Y Max
mw4me loader

YTD 1Y 3Y 5Y 10Y Max
mw4me loader

YTD 1Y 3Y 5Y 10Y Max
mw4me loader

YTD 1Y 3Y 5Y 10Y Max
mw4me loader

mw4me loader

Event Update

Login/Register to view analysis.

Analyst's Notes

data not found
No data found!

Key Ratios of Vamshi Rubber

Adj EPS (Rs.)

Sales (Cr.)

ROE (%)

ROCE (%)

Profit And Loss

(All Figures are in Crores.)
PARTICULARSMar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24Mar'25
Sales66.2154.3875.2083.5455.7258.0268.9979.9477.4285.76
Operating Expenses 61.3650.6673.6779.6852.0758.7265.6777.1874.0582.39
Manufacturing Costs6.204.665.705.794.763.594.605.616.186.25
Material Costs38.7334.6655.2259.6233.6342.1249.0759.1853.0258.97
Employee Cost 5.926.667.258.307.727.897.808.039.4912.19
Other Costs 10.514.675.505.975.965.134.214.365.354.99
Operating Profit 4.853.721.533.863.65-0.703.312.763.373.37
Operating Profit Margin (%) 7.3%6.8%2.0%4.6%6.5%-1.2%4.8%3.5%4.4%3.9%
Other Income 0.220.600.450.380.740.340.140.370.390.43
Interest 1.962.072.272.602.862.392.292.121.991.90
Depreciation 1.091.121.171.211.161.251.0910.951.01
Exceptional Items 0-0.020.0200.080.0100.30-0-0.03
Profit Before Tax 2.021.12-1.430.430.45-40.070.310.820.85
Tax 0.710.37-0.5100.03-1.180.040.220.210.18
Profit After Tax 1.310.75-0.930.420.42-2.820.030.090.610.68
PAT Margin (%) 2.0%1.4%-1.2%0.5%0.8%-4.9%0.0%0.1%0.8%0.8%
Adjusted EPS (₹)3.11.8-2.21.01.0-6.70.10.21.51.6
Dividend Payout Ratio (%)32%0%0%0%0%0%0%0%0%0%

Balance Sheet

(All Figures are in Crores.)
PARTICULARSMar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24Mar'25

Equity and Liabilities

Shareholders Fund 15.0715.7914.8715.2315.5912.6712.7112.9013.6914.54
Share Capital 4.214.214.214.214.214.214.214.214.214.21
Reserves 10.8611.5810.6711.0311.388.468.518.709.4810.33
Minority Interest0000000000
Debt19.9418.1622.1121.7822.4720.9720.5518.2517.8619.80
Long Term Debt5.651.852.422.913.035.034.432.511.781.90
Short Term Debt14.3016.3119.6918.8719.4415.9516.1115.7416.0917.89
Trade Payables2.625.715.694.594.313.887.235.827.743.69
Others Liabilities 7.369.979.188.108.548.457.356.525.385.22
Total Liabilities 4549.6251.8549.7150.9045.9747.8543.4944.6843.24

Fixed Assets

Gross Block27.2728.4329.5230.5131.6632.2132.5633.0333.3733.89
Accumulated Depreciation11.7712.8613.9615.1715.9617.1718.2619.2319.8220.82
Net Fixed Assets 15.5015.5615.5615.3415.6915.0414.3013.8013.5613.07
CWIP 0.010.190.0700.3900.020.0201.42
Investments 1.601.751.801.860.400.400.400.400.400.40
Inventories11.2116.2316.3913.8215.7812.4614.0710.8811.1112.90
Trade Receivables12.1813.0914.9415.5415.3315.6216.8016.561712.92
Cash Equivalents 1.801.060.891.251.320.970.440.250.510.78
Others Assets 2.691.732.201.901.991.481.821.572.091.75
Total Assets 4549.6251.8549.7150.9045.9747.8543.4944.6843.24

Cash Flow

(All Figures are in Crores.)
PARTICULARSMar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24Mar'25
Cash Flow From Operating Activity 7.160.650.921.490.55-0.15-0.190.073.09-0.39
PBT 2.021.12-1.390.430.45-40.070.310.820.85
Adjustment 3.221.141.151.211.081.241.0910.951.05
Changes in Working Capital 2.58-0.671.45-0.05-0.992.61-1.36-1.171.41-2.13
Tax Paid -0.66-0.94-0.29-0.090.0100-0.07-0.10-0.16
Cash Flow From Investing Activity -2.69-1.76-0.96-1.52-0.690.190.21-0.10-0.95-1.73
Capex -2.69-1.16-1.14-0.99-1.52-0.58-0.35-0.25-0.71-0.59
Net Investments 0-0.06-0.07-0.081.4300000
Others 0-0.550.25-0.45-0.600.770.560.14-0.24-1.14
Cash Flow From Financing Activity -3.280000000-2.142.12
Net Proceeds from Shares 0000000000
Net Proceeds from Borrowing -0.910000000-1.720
Interest Paid -1.86000000000
Dividend Paid -0.51000000000
Others 00000000-0.432.12
Net Cash Flow 1.18-1.11-0.04-0.03-0.140.040.01-0.04-0.01-0

Finance Ratio

PARTICULARSMar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24Mar'25
Ratios
ROE (%)8.934.87-6.042.812.73-19.970.230.724.594.79
ROCE (%)11.779.012.257.878.47-4.136.447.068.638.18
Asset Turnover Ratio1.731.291.51.651.111.21.471.751.761.95
PAT to CFO Conversion(x)5.470.87N/A3.551.31N/A-6.330.785.07-0.57
Working Capital Days
Receivable Days537567671019786767964
Inventory Days58827866978970575251
Payable Days26443831483541404735

Vamshi Rubber Ltd Stock News

Vamshi Rubber Ltd FAQs

The current trading price of Vamshi Rubber on 05-Dec-2025 15:40 is ₹49.00.
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 04-Dec-2025 the market cap of Vamshi Rubber stood at ₹20.57.
The latest P/E ratio of Vamshi Rubber as of 04-Dec-2025 is 21.72.
The latest P/B ratio of Vamshi Rubber as of 04-Dec-2025 is 1.35.
The 52-week high of Vamshi Rubber is ₹67.00 and the 52-week low is ₹33.05.
The TTM revenue is Trailing Twelve Months sales. The TTM revenue/sales of Vamshi Rubber is ₹86.80 ( 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:

  • Turnpike (TP)
  • Lugtrack (LT)
  • All Trac (AT)
  • Cross Bar (CB)
  • Spread Axle (SA)
  • H.G.C.
  • Waste Hauler Lug(WHL)
  • LT Trac (LTT)
  • Power Cushion (PC)
  • Highway Radial (HWR)
  • Drive Master (DM)
  • Express (EXP)
  • Super Lug (SL)
  • Tractor Front (TF)
  • Cushion Gum, BVC, CBTR & Tools

Achievements/ recognition:

An ISO-9001:2000 certified company

To get DeciZen Rating of 3,500+ Stocks based on their Quality, Valuation and Price Trend Login Now

© 2025 The Alchemists Ark Pvt. Ltd. All rights reserved. MoneyWorks4Me ® is a registered trademark of The Alchemists Ark Pvt. Ltd.

×