SEBI Reg. Investment Advisor

Download App

MoneyWorks4Me

Vamshi Rubber Ltd (530369)

Share Analysis – Quality, Valuation Zone, Price Trend & DeciZen Rating BSE: 530369 NSE: Rubber Products | Small Cap | Vamshi Rubber Share Price

₹43.65 2.45 (5.95%)

As on 04-Jun'26 16:59

Vamshi Rubber Ltd (530369)

Share Analysis – Quality, Valuation Zone, Price Trend & DeciZen Rating BSE: 530369 NSE: Rubber Products | Small Cap | Vamshi Rubber Share Price

₹43.65 2.45 (5.95%)

As on 04-Jun'26 16:59

Key Metrics
Valuation Multiples
Market Cap
₹18 Cr.
Current Price
₹43.7
52-Week Low / High
₹36 / 64
TTM EPS
₹1.6
TTM Sales
₹84.2 Cr.
Book Value per Share
₹36
P/E Ratio
27.41
Lower than its 5-year historical median
Industry PE
26.4
Price to Book (P/B)
1.21
Higher than its 5-year historical median
Price to Sales (P/S)
0.22
Higher than its 5-year historical median
EV/EBITDA
10.38
In line with its 5-year historical median
Dividend Yield
0.00%
Profitability Efficiency
Return on Equity (ROE)
4.79%
Underperforms industry median
Return on Capital Employed (ROCE)
8.18%
In line with industry median
Return on Assets (ROA)
1.54%
Operating Profit Margin
3.9%
Net Profit Margin
0.79%
Gross Profit Margin
2.2%
Growth Momentum
1-yr vs 3-yr growth
Sales Growth (1 Year)
Improving versus 3-year growth rate
10.77%
Operating Profit Growth (1 Year)
Slowing versus 3-year growth rate
0%
Net Profit Growth (1 Year)
Slowing versus 3-year growth rate
11.48%
Asset Quality
Promoter Holding
57.00%
Pledged shares (%) of Promoter's holding (%)
0.00%
Reserves
₹11 Cr.
Equity
₹4.2 Cr.
Face Value
₹10
All Time Low / High
₹0.98 / 77.00

Vamshi Rubber stock performance

Key Ratios
mw4me loader

Check Before You Invest

M-Cap below 100cr DeciZen not available

Q.1 Is Vamshi Rubber Ltd a good quality company?
Vamshi Rubber Ltd is a quality company, based on a multi-year financial track record.

This assessment is based on company’s performance on Revenue growth, ROCE, Equity and Assets, key margin ratios, cash conversion cycle, and debt to cash flow from operations and how it compares with its long term averages.

We have analysed the performance of the company on the following:

  • How has it performed on generating Profits?

    By checking its Revenue growth, Gross, Operating and Net Margins compared to its last 5-year median.

  • How efficiently has it utilized Capital?

    By checking its ROCE, ROA, ROE and its Cash Conversion Cycle.

  • How is it managing its Debt?

    By checking its Debt to Equity and Cash Flow from Operations.

How does Vamshi Rubber Ltd performance compare with that of its Peers?
Q.1 Revenue growth of Vamshi Rubber Ltd vs industry peers?
Vamshi Rubber Ltd revenue CAGR is 9.01%, compared to the industry median CAGR of 8.96%, indicating stable growth and maintaining its market share.
Q.1 Promoter shareholding and pledge status of Vamshi Rubber Ltd?
Promoters hold 57.00% of the Vamshi Rubber Ltd, with 0.00% of their stake pledged, indicating no pledge risk.
Q.1 Stock return of Vamshi Rubber Ltd over the last decade?
Over the last 9 year(s), the stock has delivered a CAGR of 1.2% based on the current price.

10 Year X-Ray :

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

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

Sales 66.254.475.283.555.7586979.977.485.884
Sales YoY Gr.--17.9%38.3%11.1%-33.3%4.1%18.9%15.9%-3.2%10.8%-
Adj EPS 3.11.8-2.50.70.5-70.1-0.31.51.71.6
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
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

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 1.8% 17.9% 22.4% -2.4%

Key Financial Parameters

Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24Mar'25TTM
Return on
Equity %
8.84.9-6.92.11.4-210.2-0.94.654.5
Op. Profit
Mgn %
7.36.924.66.5-1.24.83.54.43.93.7
Net Profit
Mgn %
21.4-1.40.40.4-5.10-0.20.80.80.8
Debt to
Equity
1.41.21.61.51.621.81.61.41.40.1
Working Cap
Days
12417015414221119716514114012367
Cash Conv.
Cycle
9312911710916616012510198897

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
Exceptional Items 0-0.020.0200.080.0100.30-0-0.03
Interest 1.962.072.272.602.862.392.292.121.991.90
Depreciation 1.091.121.171.211.161.251.0910.951.01
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 (%)32.10%0%0%0%0%0%0%0%0%0%

Valuation of Vamshi Rubber - Standalone

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

Analyst's Notes

data not found
No data found!

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
Debt +19.9418.1622.1121.7822.4720.9720.5518.2517.8619.80
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
Minority Interest0000000000
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

Net Fixed Assets +15.5015.5615.5615.3415.6915.0414.3013.8013.5613.07
Gross Block27.2728.4329.5230.5131.6632.2132.5633.0333.3733.89
Accumulated Depreciation11.7712.8613.9615.1715.9617.1718.2619.2319.8220.82
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

Financial 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 Days53.3075.4067.1066.60101.1097.4085.8076.2079.1063.70
Inventory Days57.9081.9078669788.8070.205751.8051.10
Payable Days25.7043.9037.7031.5048.3035.5041.3040.3046.7035.40

Management X-Ray

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 (%)

Top 5 Mutual Funds Holding

Last Visited Stocks

Announcements

Vamshi Rubber Ltd FAQs

The current trading price of Vamshi Rubber on 04-Jun-2026 16:59 is ₹43.65.

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 03-Jun-2026 the market cap of Vamshi Rubber stood at ₹18.36 Cr

The latest P/E ratio of Vamshi Rubber as of 03-Jun-2026 is 27.41.

The latest P/B ratio of Vamshi Rubber as of 03-Jun-2026 is 1.21.

The 52-week high of Vamshi Rubber is ₹63.90 and the 52-week low is ₹36.00.

The TTM revenue is Trailing Twelve Months sales. The TTM revenue/sales of Vamshi Rubber is ₹84.15 ( Cr.) .

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

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.

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.

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

You have 2 views remaining as a Guest User. To get DeciZen Rating of 3,500+ Stocks based on their Quality, Valuation and Price Trend Login Now

About MoneyWorks4Me

MoneyWorks4Me is a SEBI-registered Investment Adviser (IA) dedicated to helping investors build long-term wealth through transparent, research-driven, conflict-free guidance. Founded in 2008, we started our journey as a Research Analyst (RA), providing deep fundamental analysis, intrinsic value insights, and long-term investing frameworks for Indian equities. In 2017, we transitioned to a full-fledged SEBI-registered Investment Adviser, strengthening our commitment to acting as a fiduciary—always putting the investor’s interest first.

Our Vision

To become India’s most trusted, research-powered fiduciary advisory platform—where every investor, regardless of experience, can make calm, confident, and well-reasoned investment decisions.

What Makes MoneyWorks4Me Different

Our Approach: Ensuring compounding work its magic on client portfolio.

MoneyWorks4Me ensures this through:

×