Subscribe

Indag Rubber Limited (INDAG.BO)

INR97.15 -0.05 (-0.05%)
IN BSE Industrials Manufacturing - Miscellaneous
Address 11, Khemka House
New Delhi, IN
CEO Vijay Shrinivas
IPO 2024-12-30
ISIN INE802D01023

Explore sections of this company profile

Description

This holding company primarily manufactures materials for precured tire retreading. Its diverse product range includes precured treads, full skirt envelopes, uncured rubber strip gum, universal spray adhesive, and various items for export. Established on June 2, 1978, the firm's main office is located in New Delhi, India.

Market Cap & Enterprise Value
Merger & Acquisition History

No mergers or acquisitions recorded for this company.

Technical Outlook
Loading outlook…
Loading forecast...
Signal Summary Loading…
Indicator 1D1W2W3W1M
Each column is computed on that timeframe's candles (1D = daily, 1W ≈ weekly, 1M ≈ monthly), not on the same last day. ▲ bullish · ▼ bearish · — neutral. The Net row counts signals per column; hover any cell (or the indicator name) to see the exact rule behind it.
Day Score & sub-scores
Statistical fingerprint & regime detail
Conditional historical analysis
Customize analysis (advanced)
Indicative levels generated algorithmically. Not financial advice.
Risk Profile
Loading risk profile…
Price Chart
Averages
Trend
Price
Levels
Draw
INR97.15 -0.05 (-0.05%)
Loading historical data…
Volume Profile
Loading…
Liquidity & share structure
Average Volume
13.2K
Beta
0.11
Float Shares
4.83M
Free Float %
18.4%
Price Performance
1D5D1M3M6M YTD1Y3Y5Y10YMax
-1.77% -6.20% -7.21% -13.53% -35.33% -31.00% -40.55% -32.24% -1.74% -54.34% +5,974.29%
Rolling Volatility
Loading…
Drawdown
Loading…
Relative Strength
Loading…
Monthly Returns Heatmap
From To
Loading…
Annual Monthly Returns
Loading…
Daily Returns Distribution
vs.
Loading histogram data…

Revenue flow

Revenue by geography

Revenue by segment

From To

Revenue composition

From To

By product

By geography

Financial Statements

Income Statement

Balance Sheet

Cash Flow Statement

Key Metrics

Financial Ratios

Employees

Financial Growth (CAGR)

Market Data

Price Targets & DCF
Current price
97.15
DCF (Levered) 61.87 -36.3%

DCF figures are point estimates: small changes in growth or discount-rate assumptions move them materially. Read them as a reference, not a precise target.

Ratings Trend (MoM)
Rating 2025-01 Change
Strong Buy 0 0
Buy 0 0
Hold 0 0
Sell 0 0
Strong Sell 0 0
Quality scores
Altman Z-Score
3.00
Safe zone
Piotroski F-Score
2 / 9
Weak
MOAT Score
2 / 10
No MOAT
Composite Rating
C-
Overall Score
1 / 5
Low
DCF Score
3 / 5
Medium
ROE Score
1 / 5
Low
ROA Score
1 / 5
Low
D/E Score
1 / 5
Low
P/E Score
2 / 5
Medium
P/Book Score
1 / 5
Low
Operational MOAT
✗ Below peers
  • Revenue growth Manufacturing - Miscellaneous: +6.7%
    -6.1% Q1'26: +10.4% (vs Q1'25)
  • EPS growth Manufacturing - Miscellaneous: +16.8%
    +55.8% Q1'26: +148.8% (vs Q1'25)
  • FCF margin FCF growth · Manufacturing - Miscellaneous: +23.3%
    +0.2% Q1'26: +0.0% (vs Q1'25)
  • EBIT margin Manufacturing - Miscellaneous: +11.6%
    +0.9% Q1'26: +1.7% (vs Q1'25)
  • ROIC Manufacturing - Miscellaneous: +7.6%
    +0.7% Q1'26: +1.4% (vs Q1'25)
  • Share dilution Manufacturing - Miscellaneous: +0.0%
    +0.0% Q1'26: +0.7% (vs Q1'25)
  • Debt / EBITDA Net debt/EBITDA · Manufacturing - Miscellaneous: -1.01×
    2.06× Q1'26: 1.72× (vs Q1'25)
Valuation Multiples From To
Price Forecast (3Y) From To
Model
Adjust
P/E
Theoretical Return — If Invested Today

* These projections are based on analyst consensus estimates and user-defined valuation multiples. This table is for informational purposes only and does not constitute a recommendation to buy or sell any security. Past performance is not indicative of future results.

DCF Interactive Model (UFCF)
Projection years:
Market assumptions
WACC components (optional)
Ke (Cost of Equity) = Rf + β (1.09) × ERP
WACC = 96% × Ke + 4% × Kd (12.3%) × (1−t)

Modifying these values recalculates WACC automatically.

Business assumptions
Current price: 97.15
Enterprise Value: Equity Value: Terminal Value: TV as % of EV:

Base values reflect the latest available data for this company and market conditions.

Consensus Estimates
Metric Mar 2015
actual
Mar 2016
actual
Mar 2017
actual
Mar 2018
actual
Mar 2020
actual
Mar 2021
actual
Mar 2025
actual
Mar 2026
1 Rev. Ana.
1 EPS Ana.
Mar 2027
1 Rev. Ana.
1 EPS Ana.
Mar 2028
1 Rev. Ana.
1 EPS Ana.
Mar 2029
1 Rev. Ana.
1 EPS Ana.
Mar 2030
1 Rev. Ana.
1 EPS Ana.
Revenue
2.42B
est: 2.42B (-0.1%)
2.53B
est: 2.83B (-10.7%)
1.85B
est: 2.86B (-35.3%)
1.71B
est: 3.26B (-47.4%)
1.86B
est: 2.02B (-7.6%)
1.69B
est: 2.34B (-27.5%)
2.28B
est: 2.83B (-19.3%)
2.83B
2.83B – 2.83B
+0.0% YoY
2.86B
2.86B – 2.86B
+1.1% YoY
3.26B
3.26B – 3.26B
+14.0% YoY
2.02B
2.02B – 2.02B
-38.2% YoY
2.34B
2.34B – 2.34B
+16.0% YoY
EBITDA
443.95M
est: 134.11M (+231.0%)
512.04M
est: 156.81M (+226.5%)
361.52M
est: 158.47M (+128.1%)
276.14M
est: 180.63M (+52.9%)
208.16M
est: 111.67M (+86.4%)
72.15M
est: 129.54M (-44.3%)
17.48M
est: 156.81M (-88.9%)
156.81M
156.81M – 156.81M
+0.0% YoY
158.47M
158.47M – 158.47M
+1.1% YoY
180.63M
180.63M – 180.63M
+14.0% YoY
111.67M
111.67M – 111.67M
-38.2% YoY
129.54M
129.54M – 129.54M
+16.0% YoY
EBIT
422.23M
est: 84.43M (+400.1%)
481.53M
est: 98.72M (+387.7%)
326.90M
est: 99.77M (+227.6%)
235.07M
est: 113.73M (+106.7%)
170.73M
est: 70.31M (+142.8%)
31.84M
est: 81.56M (-61.0%)
-48.71M
est: 98.72M (-149.3%)
98.72M
98.72M – 98.72M
+0.0% YoY
99.77M
99.77M – 99.77M
+1.1% YoY
113.73M
113.73M – 113.73M
+14.0% YoY
70.31M
70.31M – 70.31M
-38.2% YoY
81.56M
81.56M – 81.56M
+16.0% YoY
Net Income
325.89M
est: 325.74M (+0.0%)
319.75M
est: 341.03M (-6.2%)
218.73M
est: 306.93M (-28.7%)
157.67M
est: 348.90M (-54.8%)
134.54M
est: 150.84M (-10.8%)
25.36M
est: 172.09M (-85.3%)
65.32M
est: 341.03M (-80.8%)
341.03M
341.03M – 341.03M
+0.0% YoY
306.93M
306.93M – 306.93M
-10.0% YoY
348.90M
348.90M – 348.90M
+13.7% YoY
150.84M
150.84M – 150.84M
-56.8% YoY
172.09M
172.09M – 172.09M
+14.1% YoY
SGA
6.82M
est: 199.68M (-96.6%)
12.85M
est: 233.48M (-94.5%)
108.34M
est: 235.95M (-54.1%)
85.14M
est: 268.95M (-68.3%)
115.44M
est: 166.27M (-30.6%)
242.01M
est: 192.88M (+25.5%)
158.26M
est: 233.48M (-32.2%)
233.48M
233.48M – 233.48M
+0.0% YoY
235.95M
235.95M – 235.95M
+1.1% YoY
268.95M
268.95M – 268.95M
+14.0% YoY
166.27M
166.27M – 166.27M
-38.2% YoY
192.88M
192.88M – 192.88M
+16.0% YoY
EPS
12.41
est: 12.42 (-0.1%)
12.18
est: 13.00 (-6.3%)
8.33
est: 11.70 (-28.8%)
6.01
est: 13.30 (-54.8%)
5.13
est: 5.75 (-10.8%)
0.97
est: 6.56 (-85.2%)
2.49
est: 13.00 (-80.8%)
13.00
13.00 – 13.00
+0.0% YoY
11.70
11.70 – 11.70
-10.0% YoY
13.30
13.30 – 13.30
+13.7% YoY
5.75
5.75 – 5.75
-56.8% YoY
6.56
6.56 – 6.56
+14.1% YoY
Historical Ratings (3M)
Date Rating Overall DCF ROE ROA D/E P/E P/B
2026-05-29 C- 1/5 3/5 1/5 1/5 1/5 2/5 1/5
2026-05-27 C- 1/5 3/5 1/5 1/5 1/5 2/5 1/5
2026-05-26 C- 1/5 3/5 1/5 1/5 1/5 2/5 1/5
2026-05-25 C- 1/5 3/5 1/5 1/5 1/5 2/5 1/5
2026-05-22 C- 1/5 3/5 1/5 1/5 1/5 2/5 1/5
2026-05-21 C- 1/5 3/5 1/5 1/5 1/5 2/5 1/5
2026-05-20 C- 1/5 3/5 1/5 1/5 1/5 2/5 1/5
2026-05-19 C- 1/5 3/5 1/5 1/5 1/5 2/5 1/5
2026-05-18 C- 1/5 3/5 1/5 1/5 1/5 2/5 1/5
2026-05-15 C- 1/5 3/5 1/5 1/5 1/5 2/5 1/5
2026-05-14 C- 1/5 3/5 1/5 1/5 1/5 2/5 1/5
2026-05-13 C- 1/5 3/5 1/5 1/5 1/5 2/5 1/5
2026-05-12 C- 1/5 3/5 1/5 1/5 1/5 2/5 1/5
2026-05-11 C- 1/5 3/5 1/5 1/5 1/5 2/5 1/5
2026-05-08 C 2/5 4/5 1/5 1/5 1/5 2/5 1/5
2026-05-07 C 2/5 4/5 1/5 1/5 1/5 2/5 1/5
2026-05-06 C- 1/5 3/5 1/5 1/5 1/5 2/5 1/5
2026-05-05 C- 1/5 3/5 1/5 1/5 1/5 2/5 1/5
2026-05-04 C- 1/5 3/5 1/5 1/5 1/5 2/5 1/5
2026-04-30 C- 1/5 3/5 1/5 1/5 1/5 2/5 1/5
2026-04-29 C- 1/5 3/5 1/5 1/5 1/5 2/5 1/5
2026-04-28 C- 1/5 3/5 1/5 1/5 1/5 2/5 1/5
2026-04-27 C- 1/5 3/5 1/5 1/5 1/5 2/5 1/5
2026-04-24 C- 1/5 3/5 1/5 1/5 1/5 2/5 1/5
2026-04-23 C- 1/5 3/5 1/5 1/5 1/5 2/5 1/5
2026-04-22 C- 1/5 3/5 1/5 1/5 1/5 2/5 1/5
2026-04-21 C- 1/5 3/5 1/5 1/5 1/5 2/5 1/5
2026-04-20 C- 1/5 3/5 1/5 1/5 1/5 2/5 1/5
2026-04-17 C- 1/5 3/5 1/5 1/5 1/5 2/5 1/5
2026-04-16 C- 1/5 3/5 1/5 1/5 1/5 2/5 1/5

Owner Earnings

Owner's Earnings (history) From To
Owner alignment
Owner's Earnings TTM
-50.35M
OE per share TTM
-1.91
Owner's Yield
-2.22%
Maintenance CapEx ratio
155.94%
Maint CapEx / Avg PPE
19.7%

Ownership Overview

Ownership breakdown

Ownership breakdown not available.

At a glance
Institutional holders
Total invested
Insider transactions (90d)
0
Beneficial owners (>5%)
0
Beneficial owners (>5%)

No beneficial ownership filings recorded.

Institutional Activity (13F)

Institutional ownership trend

Institutional history not available.

Top institutional holders

Top holders not available.

ETF Ownership

Top ETFs holding this stock

This company is not held by any ETF in our universe.

Insider Activity

Insider Activity — Latest Quarter

No insider activity available.

Insider buys vs sells (history)

Insider history not available.

Recent insider transactions

No recent insider transactions.

Executive team

Top executives
EBIT / Employee
64.0K
Shares Outstanding
26.25M

Executive compensation

Executive compensation (annual)

Executive compensation not available.

CEO compensation breakdown

No CEO compensation history available.

Proxy statements

Proxy statements (DEF 14A)

No proxy statements available for this company yet.

Recent SEC filings

Recent SEC filings

No SEC filings available for this company yet.

Executive team

NameTitleCompensationGender
Vijay Shrinivas Chief Executive Officer & Whole Time Director 16M male
Nand Lal Khemka Chairman & MD 8M male
Sonal Garg Company Secretary & Compliance Officer 2M female
Anil Kumar Bhardwaj GM of Accounts & Chief Financial Officer male
T. Siva Kumar Senior Deputy General Manager (Sales) male
Rohit Kapoor Sr. General Manager of Marketing male
Bijendra Kashyap Senior General Manager of Plant male
Rahul Saxena General Manager of Fleet & Technical Service male
ESG Score History

No data available for this company.

Senate Trading Activity

No Senate trading activity found for this company.

House Trading Activity

No House trading activity found for this company.

Market share among peers
Peer comparison — filtered group (TTM)
Your opinion

Share your view on this stock and instantly see how the community has voted over the last 6 months.

These are community opinions and do not constitute buy or sell advice to act on. The results shown are based on aggregated opinions and are not an investment recommendation, nor do they intend to influence any investment decision.

Dividend yield history

Dividend history

Earnings history

Earnings reports

Stock splits