Tinna Rubber & Infrastructure Ltd

Tinna Rubber Summary Chart Analysis Peers Quarters Profit & Loss Balance Sheet Cash Flow Ratios Investors Documents

Tinna Rubber & Infrastructure Ltd

₹ 1,016 0.77%
02 Apr - close price
tinna.in BSE: 530475
About

Tina Rubber & Infrastructure Ltd is primarily engaged in conversion of End of life tyres (ELT) into crumb rubber and steel wires obtained in the process.[1]

Key Points

Business Overview[1][2]
Established in 1977, Tinna Rubber and Infrastructure Limited (TRIL) is one of Asia’s largest recyclers of end-of-life tyres (ELT). The company specializes in recycling waste tyres to manufacture value-added products, including crumb rubber, crumb rubber modifier (CRM), crumb rubber modified bitumen (CRMB), polymer modified bitumen (PMB), bitumen emulsion, reclaimed rubber, ultrafine crumb rubber compound, and cut wire shots. These products are primarily used in road construction, tyre manufacturing, and the auto parts industry.

Website BSE
  • Market Cap ₹ 1,740 Cr.
  • Current Price ₹ 1,016
  • High / Low ₹ 2,179 / 731
  • Stock P/E 33.2
  • Book Value ₹ 89.7
  • Dividend Yield 0.49 %
  • ROCE 32.6 %
  • ROE 36.0 %
  • Face Value ₹ 10.0
Edit ratios

Pros

  • Company is expected to give good quarter
  • Company has delivered good profit growth of 247% CAGR over last 5 years
  • Company has a good return on equity (ROE) track record: 3 Years ROE 28.9%
  • Company has been maintaining a healthy dividend payout of 20.4%
  • Debtor days have improved from 40.7 to 30.0 days.
  • Company's working capital requirements have reduced from 59.3 days to 44.3 days

Cons

  • Stock is trading at 11.3 times its book value
  • Promoter holding has decreased over last quarter: -0.93%

* The pros and cons are machine generated. Pros / cons are based on a checklist to highlight important points. Please exercise caution and do your own analysis.

Peer comparison

Sector: Plantation & Plantation Products Industry: Miscellaneous

Edit Columns
Loading peers table ...

Quarterly Results

Consolidated Figures in Rs. Crores / View Standalone

Dec 2021 Mar 2022 Jun 2022 Sep 2022 Dec 2022 Mar 2023 Jun 2023 Sep 2023 Dec 2023 Mar 2024 Jun 2024 Sep 2024 Dec 2024
69.19 61.36 82.13 65.38 75.20 72.72 80.47 79.69 93.02 109.85 136.01 117.63 122.68
59.86 52.15 70.73 56.10 66.89 65.31 68.77 66.70 77.51 87.46 111.33 98.47 107.89
Operating Profit 9.33 9.21 11.40 9.28 8.31 7.41 11.70 12.99 15.51 22.39 24.68 19.16 14.79
OPM % 13.48% 15.01% 13.88% 14.19% 11.05% 10.19% 14.54% 16.30% 16.67% 20.38% 18.15% 16.29% 12.06%
1.37 1.21 0.80 0.55 1.78 4.03 0.88 0.51 0.78 1.33 1.45 1.63 1.64
Interest 3.03 1.78 1.70 1.80 2.21 2.03 1.72 1.75 1.56 1.97 2.45 2.85 3.12
Depreciation 2.19 2.15 2.21 2.26 1.48 1.14 1.31 1.58 1.64 1.90 2.16 2.31 2.38
Profit before tax 5.48 6.49 8.29 5.77 6.40 8.27 9.55 10.17 13.09 19.85 21.52 15.63 10.93
Tax % 27.19% 23.88% 25.81% 27.04% 26.72% 18.38% 26.18% 25.17% 23.99% 21.16% 23.79% 22.46% 25.34%
3.98 4.94 6.14 4.20 4.70 6.76 7.05 7.62 9.96 15.66 16.39 12.13 8.16
EPS in Rs 2.33 2.89 3.59 2.46 2.75 3.95 4.12 4.45 5.81 9.14 9.57 7.08 4.76
Raw PDF

Profit & Loss

Consolidated Figures in Rs. Crores / View Standalone

Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 TTM
89 316 349 530 69 100 130 123 130 229 295 363 486
83 303 324 508 67 90 114 114 114 192 258 300 405
Operating Profit 6 13 25 22 2 10 16 9 17 37 37 63 81
OPM % 7% 4% 7% 4% 3% 10% 12% 7% 13% 16% 13% 17% 17%
1 21 0 3 2 1 3 2 2 3 7 3 6
Interest 3 6 10 14 11 10 11 10 10 9 8 8 10
Depreciation 2 4 5 7 7 7 7 8 8 9 7 6 9
Profit before tax 2 23 9 5 -14 -6 0 -6 0 23 29 53 68
Tax % -7% 3% 36% 56% -32% -15% 109% -24% 139% 26% 24% 24%
2 22 6 2 -9 -5 -0 -5 -0 17 22 40 52
EPS in Rs 0.96 12.94 3.42 1.61 -5.48 -2.92 -0.02 -2.83 -0.08 9.88 12.75 23.52 30.55
Dividend Payout % 0% 4% 29% 16% 0% 0% 0% 0% 0% 20% 20% 21%
Compounded Sales Growth
10 Years: 1%
5 Years: 23%
3 Years: 41%
TTM: 49%
Compounded Profit Growth
10 Years: 18%
5 Years: 247%
3 Years: 597%
TTM: 67%
Stock Price CAGR
10 Years: 40%
5 Years: 154%
3 Years: 82%
1 Year: 36%
Return on Equity
10 Years: 9%
5 Years: 18%
3 Years: 29%
Last Year: 36%

Balance Sheet

Consolidated Figures in Rs. Crores / View Standalone

Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Sep 2024
Equity Capital 9 9 9 9 9 9 9 9 9 9 9 17 17
Reserves 35 68 71 73 51 63 63 58 58 69 87 111 136
33 74 137 144 94 83 78 72 66 71 60 86 116
15 39 85 71 23 27 26 30 36 41 37 54 66
Total Liabilities 92 190 301 297 176 181 176 168 169 189 193 268 336
40 44 86 92 82 77 82 77 77 77 74 130 145
CWIP 10 13 9 10 2 3 1 3 0 1 0 7 20
Investments 3 14 18 17 15 27 26 25 24 26 28 31 34
38 119 188 177 77 74 67 63 69 85 90 100 138
Total Assets 92 190 301 297 176 181 176 168 169 189 193 268 336

Cash Flows

Consolidated Figures in Rs. Crores / View Standalone

Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024
8 -37 -5 12 7 15 20 17 21 19 32 59
-19 17 -49 -15 -1 4 -4 -2 -5 -12 -10 -70
13 31 52 -4 -5 -19 -16 -15 -15 -6 -21 9
Net Cash Flow 2 11 -3 -7 0 -0 0 0 0 1 1 -1

Ratios

Consolidated Figures in Rs. Crores / View Standalone

Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024
Debtor Days 54 43 20 32 100 100 66 68 70 52 40 30
Inventory Days 63 59 172 70 334 212 149 166 181 115 86 85
Days Payable 43 24 70 30 40 61 39 53 81 93 48 66
Cash Conversion Cycle 75 78 122 71 393 251 176 181 169 74 77 49
Working Capital Days 61 59 85 57 191 127 81 70 74 69 64 44
ROCE % 7% 9% 12% 8% -1% 3% 7% 3% 8% 23% 24% 33%

Shareholding Pattern

Numbers in percentages

3 Recently
Mar 2022Jun 2022Sep 2022Dec 2022Mar 2023Jun 2023Sep 2023Dec 2023Mar 2024Jun 2024Sep 2024Dec 2024
73.81% 73.81% 73.81% 73.81% 73.81% 73.81% 73.81% 73.81% 73.55% 72.65% 71.94% 71.01%
0.71% 0.75% 0.82% 0.82% 0.82% 0.82% 0.82% 0.82% 0.74% 0.79% 1.25% 0.65%
0.12% 0.53% 0.54% 0.54% 0.54% 0.00% 0.00% 0.00% 0.00% 0.00% 0.05% 0.93%
0.33% 0.33% 0.33% 0.33% 0.33% 0.33% 0.33% 0.33% 0.33% 0.33% 0.33% 0.33%
25.04% 24.58% 24.51% 24.51% 24.50% 25.05% 25.05% 25.04% 25.39% 26.22% 26.43% 27.09%
No. of Shareholders 6,2416,24810,15413,44414,80715,56118,42320,21821,71127,84234,75039,815

* The classifications might have changed from Sep'2022 onwards. The new XBRL format added more details from Sep'22 onwards.

Classifications such as banks and foreign portfolio investors were not available earlier. The sudden changes in FII or DII can be because of these changes.

Click on the line-items to see the names of individual entities.

Documents

Announcements

Annual reports

Credit ratings

Concalls