Nifty
:
22399.15
Sensex
:
73847.15
-136.70 (-0.61%)
-379.93 (-0.51%)
Nifty
Sensex
:
:
22399.15
73847.15
-136.70 (-0.61%)
-379.93 (-0.51%)

Tinna Rubber And Infrastructure Ltd.

Chemicals

Rating :
N/A

BSE: 530475 | NSE: Not Listed

NSE BSE
1214.10
06-Feb-2025
  • Open
  • High
  • Low
  • Previous Close
  •  1250.00
  •  1257.00
  •  1210.00
  •  1235.40
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  6256
  •  76.94
  •  2179.20
  •  766.60

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 1,638.01
  • 31.30
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 1,750.71
  • 0.52%
  • 10.20

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 71.01%
  • 1.48%
  • 20.09%
  • FII
  • DII
  • Others
  • 0.65%
  • 1.26%
  • 5.51%

Chart

Price | P:E | P:BV | EV:EBITDA | MCap:Sales | EPS

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 0.41
  • 24.16
  • 16.56

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 11.45
  • 46.27
  • 11.13

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 20.78
  • -
  • 33.59

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 16.07
  • 20.91
  • 31.12

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 4.99
  • 6.58
  • 9.58

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 14.67
  • 15.98
  • 20.87

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Dec 24
Dec 23
Var%
Sep 24
Sep 23
Var%
Jun 24
Jun 23
Var%
Mar 24
Mar 23
Var%
Net Sales
122.68
93.02
31.89%
117.63
79.69
47.61%
136.01
80.47
69.02%
109.85
72.72
51.06%
Expenses
107.88
77.50
39.20%
98.46
66.69
47.64%
111.33
68.76
61.91%
87.46
65.31
33.92%
EBITDA
14.80
15.51
-4.58%
19.17
13.00
47.46%
24.68
11.71
110.76%
22.40
7.41
202.29%
EBIDTM
12.06%
16.68%
16.29%
16.31%
18.14%
14.55%
20.39%
10.19%
Other Income
0.56
0.24
133.33%
0.42
0.16
162.50%
0.54
0.40
35.00%
0.53
3.34
-84.13%
Interest
3.12
1.56
100.00%
2.86
1.75
63.43%
2.45
1.72
42.44%
1.97
2.03
-2.96%
Depreciation
2.38
1.64
45.12%
2.31
1.58
46.20%
2.16
1.31
64.89%
1.90
1.15
65.22%
PBT
9.85
12.55
-21.51%
14.42
9.83
46.69%
20.61
9.08
126.98%
19.05
7.57
151.65%
Tax
2.77
3.14
-11.78%
3.50
2.56
36.72%
5.12
2.51
103.98%
4.20
1.51
178.15%
PAT
7.08
9.42
-24.84%
10.92
7.27
50.21%
15.49
6.58
135.41%
14.85
6.06
145.05%
PATM
5.77%
10.12%
9.28%
9.12%
11.39%
8.17%
13.52%
8.33%
EPS
4.76
5.81
-18.07%
7.08
4.45
59.10%
9.57
4.12
132.28%
9.14
3.94
131.98%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Net Sales
486.17
363.03
295.43
229.24
130.07
123.03
129.71
100.25
68.84
529.78
348.51
Net Sales Growth
49.18%
22.88%
28.87%
76.24%
5.72%
-5.15%
29.39%
45.63%
-87.01%
52.01%
 
Cost Of Goods Sold
265.14
196.79
173.91
111.08
52.93
52.21
58.61
44.76
30.25
433.74
264.03
Gross Profit
221.03
166.23
121.53
118.16
77.14
70.81
71.10
55.49
38.60
96.04
84.48
GP Margin
45.46%
45.79%
41.14%
51.54%
59.31%
57.56%
54.81%
55.35%
56.07%
18.13%
24.24%
Total Expenditure
405.13
299.83
258.25
191.95
112.29
113.59
114.04
90.11
67.05
507.86
327.13
Power & Fuel Cost
-
21.67
19.61
19.31
13.94
14.97
13.84
12.00
8.74
9.13
7.08
% Of Sales
-
5.97%
6.64%
8.42%
10.72%
12.17%
10.67%
11.97%
12.70%
1.72%
2.03%
Employee Cost
-
34.88
24.58
22.45
19.30
20.91
19.98
15.98
12.38
16.76
13.62
% Of Sales
-
9.61%
8.32%
9.79%
14.84%
17.00%
15.40%
15.94%
17.98%
3.16%
3.91%
Manufacturing Exp.
-
28.62
21.83
25.49
16.09
15.44
12.89
9.68
7.31
19.03
17.43
% Of Sales
-
7.88%
7.39%
11.12%
12.37%
12.55%
9.94%
9.66%
10.62%
3.59%
5.00%
General & Admin Exp.
-
10.99
11.05
8.63
5.82
6.37
5.27
5.10
5.42
11.45
16.93
% Of Sales
-
3.03%
3.74%
3.76%
4.47%
5.18%
4.06%
5.09%
7.87%
2.16%
4.86%
Selling & Distn. Exp.
-
1.80
1.81
1.26
1.32
1.20
0.78
0.55
0.40
11.30
2.22
% Of Sales
-
0.50%
0.61%
0.55%
1.01%
0.98%
0.60%
0.55%
0.58%
2.13%
0.64%
Miscellaneous Exp.
-
5.09
5.47
3.73
2.89
2.48
2.67
2.04
2.56
6.46
2.22
% Of Sales
-
1.40%
1.85%
1.63%
2.22%
2.02%
2.06%
2.03%
3.72%
1.22%
1.67%
EBITDA
81.05
63.20
37.18
37.29
17.78
9.44
15.67
10.14
1.79
21.92
21.38
EBITDA Margin
16.67%
17.41%
12.59%
16.27%
13.67%
7.67%
12.08%
10.11%
2.60%
4.14%
6.13%
Other Income
2.05
1.32
6.14
3.40
1.69
2.58
2.62
1.27
1.95
3.66
3.30
Interest
10.40
7.59
8.05
9.34
9.94
9.89
10.65
10.05
10.91
13.87
10.32
Depreciation
8.75
6.42
7.10
8.58
7.94
7.57
7.29
7.19
6.77
6.60
5.37
PBT
63.93
50.51
28.17
22.76
1.58
-5.44
0.35
-5.83
-13.93
5.12
8.99
Tax
15.59
12.40
6.92
5.94
0.46
-1.55
0.50
-0.91
-4.42
2.85
3.20
Tax Rate
24.39%
24.55%
24.57%
26.10%
29.11%
28.49%
142.86%
15.61%
31.73%
55.66%
35.60%
PAT
48.34
40.29
21.80
16.90
1.12
-3.89
-0.15
-4.92
-9.51
3.26
6.10
PAT before Minority Interest
48.34
40.29
21.80
16.90
1.12
-3.89
-0.15
-4.92
-9.51
2.27
5.79
Minority Interest
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.99
0.31
PAT Margin
9.94%
11.10%
7.38%
7.37%
0.86%
-3.16%
-0.12%
-4.91%
-13.81%
0.62%
1.75%
PAT Growth
64.81%
84.82%
28.99%
1,408.93%
-
-
-
-
-
-46.56%
 
EPS
28.27
23.56
12.75
9.88
0.65
-2.27
-0.09
-2.88
-5.56
1.91
3.57

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Shareholder's Funds
127.78
95.98
77.43
66.76
66.79
71.29
71.32
59.74
81.50
79.27
Share Capital
17.13
8.56
8.56
8.56
8.56
8.56
8.56
8.56
8.56
8.56
Total Reserves
110.65
87.42
68.87
58.20
58.23
62.72
62.75
51.17
72.93
70.71
Non-Current Liabilities
54.51
31.36
38.33
22.28
27.02
30.87
29.91
37.26
56.04
41.44
Secured Loans
46.65
24.17
28.79
2.46
7.35
10.08
14.13
19.60
36.29
31.94
Unsecured Loans
0.00
0.00
0.00
21.71
21.25
21.41
16.84
17.98
13.74
4.63
Long Term Provisions
3.11
2.49
2.40
2.23
2.06
2.27
1.70
1.40
1.74
1.75
Current Liabilities
95.76
71.33
73.25
73.71
67.73
68.29
73.84
74.25
152.15
173.27
Trade Payables
33.92
21.51
25.75
10.30
6.75
6.46
7.75
3.47
35.96
50.63
Other Current Liabilities
18.84
12.30
11.97
27.76
21.66
21.14
21.00
22.70
26.37
22.41
Short Term Borrowings
29.17
29.21
33.69
34.97
38.81
39.96
44.74
47.53
86.83
95.78
Short Term Provisions
13.84
8.31
1.83
0.67
0.52
0.73
0.34
0.55
2.98
4.46
Total Liabilities
278.05
198.67
189.01
162.75
161.54
170.45
175.07
171.25
296.81
301.41
Net Block
124.51
69.06
71.65
71.28
72.08
76.36
77.02
82.06
92.17
86.13
Gross Block
195.64
134.42
133.39
124.68
118.44
116.25
109.92
107.65
114.47
102.21
Accumulated Depreciation
71.14
65.35
61.74
53.40
46.36
39.90
32.90
25.59
22.30
16.09
Non Current Assets
173.83
106.09
109.90
102.86
107.20
110.82
108.93
106.43
140.31
129.05
Capital Work in Progress
6.64
0.33
0.61
0.45
3.30
1.14
2.62
1.76
10.47
9.27
Non Current Investment
31.46
28.41
25.83
28.82
30.08
31.05
26.99
14.54
17.06
17.56
Long Term Loans & Adv.
5.85
2.84
6.33
2.25
1.70
2.24
2.18
7.87
15.03
10.53
Other Non Current Assets
0.07
0.14
0.17
0.06
0.02
0.04
0.12
0.20
5.57
5.55
Current Assets
103.15
92.53
79.06
59.89
54.34
59.32
66.10
64.82
156.49
172.37
Current Investments
0.00
0.00
0.00
0.08
0.03
0.06
0.05
0.02
0.04
0.05
Inventories
43.62
37.96
31.78
22.84
21.20
24.75
26.94
28.71
83.13
125.12
Sundry Debtors
29.86
32.02
32.94
24.85
22.95
23.59
27.36
18.80
46.29
18.93
Cash & Bank
1.77
4.17
2.62
1.83
1.63
2.30
2.15
2.00
8.74
13.97
Other Current Assets
27.89
4.05
4.06
5.99
8.53
8.63
9.59
15.29
18.30
14.29
Short Term Loans & Adv.
16.18
14.33
7.67
4.31
3.06
3.86
6.43
7.63
8.97
12.16
Net Current Assets
7.38
21.20
5.81
-13.82
-13.39
-8.96
-7.74
-9.43
4.34
-0.90
Total Assets
276.98
198.67
189.02
162.76
161.56
170.43
175.07
171.25
296.80
301.42

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Cash From Operating Activity
59.16
31.60
18.70
20.62
17.06
19.99
15.46
6.53
12.07
-4.74
PBT
52.69
28.72
22.83
0.32
-6.40
0.46
-5.91
-13.80
5.12
8.99
Adjustment
11.35
12.44
16.87
18.18
17.01
17.18
16.72
16.30
17.40
14.13
Changes in Working Capital
6.72
-3.30
-20.78
2.23
6.81
2.44
6.06
4.71
-6.14
-25.97
Cash after chg. in Working capital
70.76
37.87
18.92
20.74
17.42
20.08
16.86
7.21
16.37
-2.85
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-11.60
-6.27
-0.22
-0.12
-0.36
-0.09
-1.40
-0.68
-4.30
-1.89
Other Direct Exp. Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Extra & Other Items
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Cash From Investing Activity
-69.76
-9.78
-11.85
-5.17
-1.83
-3.88
3.55
-1.03
-14.82
-47.93
Net Fixed Assets
-54.52
-0.75
-8.87
-3.39
-4.35
-4.85
-3.13
-15.44
-13.34
-12.87
Net Investments
-13.59
-2.00
3.01
-0.05
0.03
-3.97
-12.55
7.51
0.01
-4.99
Others
-1.65
-7.03
-5.99
-1.73
2.49
4.94
19.23
6.90
-1.49
-30.07
Cash from Financing Activity
9.27
-21.29
-6.04
-15.37
-15.09
-16.08
-19.23
-5.36
-4.50
51.50
Net Cash Inflow / Outflow
-1.34
0.53
0.81
0.08
0.13
0.04
-0.23
0.14
-7.24
-1.18
Opening Cash & Equivalents
1.71
1.18
0.37
0.30
0.16
0.13
0.35
0.21
11.38
14.02
Closing Cash & Equivalent
0.37
1.71
1.18
0.37
0.30
0.16
0.13
0.35
4.14
11.38

Financial Ratios

Consolidated /

Standalone
Description
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Book Value (Rs.)
74.59
56.00
45.17
77.94
77.97
82.89
83.22
69.75
95.16
92.56
ROA
16.90%
11.25%
9.61%
0.69%
-2.34%
-0.09%
-2.84%
-4.06%
0.76%
2.36%
ROE
36.02%
25.16%
23.45%
1.67%
-5.64%
-0.22%
-7.51%
-13.46%
2.82%
7.44%
ROCE
32.83%
24.45%
23.06%
8.49%
3.09%
7.26%
2.74%
-1.59%
8.58%
10.51%
Fixed Asset Turnover
2.20
2.21
1.78
1.07
1.05
1.15
0.94
0.66
4.94
4.50
Receivable days
31.11
40.13
46.00
67.06
69.04
71.69
82.46
161.24
22.23
28.76
Inventory Days
41.01
43.08
43.48
61.79
68.16
72.73
99.41
277.02
70.98
86.04
Payable days
51.41
49.60
59.24
58.79
46.17
21.85
22.84
116.90
34.65
31.67
Cash Conversion Cycle
20.71
33.60
30.25
70.06
91.03
122.57
159.03
321.36
58.56
83.13
Total Debt/Equity
0.66
0.61
0.89
0.99
1.08
1.10
1.16
1.57
1.77
1.73
Interest Cover
7.95
4.57
3.45
1.16
0.45
1.03
0.42
-0.28
1.37
1.87

Annual Reports:

FY 2024
FY 2023
FY 2022
FY 2021
FY 2020
FY 2019
FY 2018
FY 2017
FY 2016
FY 2015

News Update:


  • Tinna Rubber & Infra - Quarterly Results
    8th Feb 2025, 18:04 PM

    Read More

Source: www.accordfintech.com | DISCLAIMER: Information is provided " as is" and solely for informational purposes, not for trading purposes or advice, and may be delayed.