Vamshi Rubber (BSE 530369)₹37.90+1.09%Tyres & Rubber Products
In the Mar 2026 quarter (standalone), Vamshi Rubber reported sales of ₹18.73 Cr, down 8.5% from Mar 2025, and net profit of ₹0.20 Cr, up 100.0% year on year. For the year to Mar 2026, sales were ₹84.23 Cr and net profit ₹0.68 Cr.
Company filings, standalone accounts; latest reported quarter Mar 2026
| Jun 2023 | Sep 2023 | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Sales | 19.30 | 17.62 | 18.93 | 21.65 | 23.29 | 22.30 | 20.48 | 20.47 | 23.45 | 23.19 | 18.87 | 18.73 |
| Expenses | 18.51 | 16.79 | 18.11 | 21.02 | 22.47 | 21.47 | 19.79 | 19.82 | 22.61 | 22.32 | 18.29 | 18.08 |
| Operating Profit | 0.82 | 0.87 | 0.86 | 0.66 | 0.87 | 0.88 | 0.71 | 0.71 | 0.87 | 0.92 | 0.63 | 0.68 |
| OPM % | 4.3% | 5.0% | 4.6% | 3.1% | 3.8% | 4.0% | 3.5% | 3.6% | 3.8% | 4.0% | 3.4% | 3.7% |
| Other Income | 0.10 | 0.09 | 0.09 | 0.16 | 0.07 | 0.05 | 0.07 | 0.07 | 0.09 | 0.11 | 0.11 | 0.22 |
| Interest | 0.50 | 0.49 | 0.45 | 0.48 | 0.46 | 0.44 | 0.44 | 0.44 | 0.45 | 0.45 | 0.45 | 0.45 |
| Depreciation | 0.24 | 0.24 | 0.25 | 0.18 | 0.25 | 0.24 | 0.23 | 0.23 | 0.22 | 0.22 | 0.21 | 0.23 |
| Profit before tax | 0.19 | 0.22 | 0.24 | 0.17 | 0.22 | 0.26 | 0.10 | 0.10 | 0.28 | 0.37 | 0.09 | 0.21 |
| Tax % | 33.2% | 47.8% | 39.9% | −31.3% | 30.3% | 24.0% | 18.1% | 18.1% | 3.4% | 5.5% | −50.1% | 18.1% |
| Exceptional items | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Net Profit | 0.13 | 0.14 | 0.16 | 0.23 | 0.17 | 0.20 | 0.10 | 0.10 | 0.29 | 0.35 | 0.13 | 0.20 |
| EPS (Rs) | 0.28 | 0.30 | 0.35 | 0.51 | 0.37 | 0.44 | 0.20 | 0.20 | 0.66 | 0.80 | 0.28 | 0.44 |
| Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | TTM | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Sales | 60.97 | 54.39 | 75.28 | 83.56 | 55.77 | 58.05 | 69.02 | 80.00 | 77.48 | 85.79 | 84.23 | 84.24 |
| Expenses | 56.28 | 50.58 | 73.88 | 80.02 | 52.23 | 58.93 | 65.94 | 77.48 | 74.28 | 82.72 | 81.30 | 81.30 |
| Operating Profit | 4.84 | 4.00 | 1.52 | 3.84 | 3.64 | −0.70 | 3.31 | 2.75 | 3.36 | 3.36 | 3.13 | 3.10 |
| OPM % | 8.0% | 7.4% | 2.1% | 4.7% | 6.6% | −1.2% | 4.8% | 3.5% | 4.4% | 4.0% | 3.8% | 3.7% |
| Other Income | 0.23 | 0.31 | 0.49 | 0.39 | 0.83 | 0.36 | 0.15 | 0.68 | 0.40 | 0.41 | 0.51 | 0.53 |
| Interest | 1.97 | 2.08 | 2.28 | 2.61 | 2.87 | 2.40 | 2.30 | 2.13 | 2.00 | 1.91 | 1.78 | 1.80 |
| Depreciation | 1.08 | 1.11 | 1.16 | 1.20 | 1.15 | 1.24 | 1.08 | 0.99 | 0.94 | 1.00 | 0.91 | 0.88 |
| Profit before tax | 2.01 | 1.11 | −1.42 | 0.43 | 0.46 | −3.99 | 0.09 | 0.30 | 0.83 | 0.85 | 0.94 | 0.95 |
| Tax % | 35.1% | 33.0% | −35.8% | 0.0% | 6.6% | −29.6% | 50.0% | 70.9% | 26.8% | 20.9% | 30.5% | — |
| Exceptional items | 0.00 | −0.02 | 0.03 | 0.00 | 0.08 | 0.02 | 0.00 | 0.13 | 0.00 | −0.04 | 0.00 | 0.00 |
| Net Profit | 1.32 | 0.76 | −0.94 | 0.43 | 0.43 | −2.83 | 0.04 | 0.10 | 0.62 | 0.69 | 0.68 | 0.97 |
| EPS (Rs) | 3.10 | 1.77 | −2.20 | 0.99 | 0.99 | −6.67 | 0.06 | 0.20 | 1.44 | 1.61 | 1.58 | 2.18 |
| Dividend payout % | 32.1% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | — |
| Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Equity Capital | 4.23 | 4.23 | 4.23 | 4.22 | 4.23 | 4.23 | 4.23 | 4.23 | 4.23 | 4.22 | 4.22 | 4.22 |
| Reserves | 10.06 | 10.87 | 11.56 | 10.67 | 11.03 | 11.39 | 8.47 | 8.51 | 8.70 | 9.48 | 10.33 | 10.92 |
| Borrowings | 17.39 | 20.89 | 18.97 | 24.29 | 22.55 | 24.68 | 24.79 | 23.13 | 20.48 | 18.90 | 20.62 | 20.16 |
| Other Liabilities | 8.26 | 9.10 | 14.92 | 12.74 | 11.98 | 10.71 | 9.26 | 12.70 | 10.65 | 12.54 | 8.47 | 8.97 |
| Total Liabilities | 39.94 | 45.09 | 49.68 | 51.92 | 49.79 | 51.01 | 46.75 | 48.57 | 44.06 | 45.14 | 43.64 | 44.27 |
| Fixed Assets | 12.09 | 15.52 | 15.58 | 15.57 | 15.35 | 15.70 | 15.05 | 14.31 | 13.82 | 13.58 | 13.08 | 14.23 |
| CWIP | 1.85 | 0.02 | 0.20 | 0.08 | 0.00 | 0.40 | 0.00 | 0.03 | 0.03 | 0.00 | 1.43 | 0.10 |
| Investments | 1.59 | 1.61 | 1.74 | 1.79 | 1.87 | 0.41 | 0.41 | 0.41 | 0.41 | 0.41 | 0.39 | 0.39 |
| Other Assets | 24.41 | 27.94 | 32.16 | 34.48 | 32.57 | 34.50 | 31.29 | 33.82 | 29.80 | 31.15 | 28.74 | 29.55 |
| Inventories | 12.15 | 11.24 | 16.27 | 16.43 | 13.86 | 15.83 | 12.50 | 14.12 | 10.92 | 11.14 | 12.94 | 14.09 |
| Trade receivables | 9.32 | 12.21 | 13.13 | 14.99 | 15.57 | 15.36 | 15.66 | 16.85 | 16.60 | 17.05 | 12.96 | 12.81 |
| Cash & equivalents | 0.62 | 1.81 | 1.07 | 0.90 | 1.26 | 1.33 | 0.98 | 0.45 | 0.26 | 0.52 | 0.79 | 0.72 |
| Total Assets | 39.94 | 45.09 | 49.68 | 51.92 | 49.79 | 51.01 | 46.75 | 48.57 | 44.06 | 45.14 | 43.64 | 44.27 |
| Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash from operating activity | 3.07 | 7.15 | 0.64 | 0.91 | 1.48 | 0.54 | −0.14 | −0.18 | 0.06 | 3.08 | −0.38 | 1.23 |
| Cash from investing activity | −4.62 | −2.70 | −1.77 | −0.97 | −1.53 | −0.70 | 0.20 | 0.22 | −0.11 | −0.96 | −1.74 | −0.81 |
| Cash from financing activity | 0.68 | −3.29 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | −2.15 | 2.13 | −0.47 |
| Net cash flow | −0.87 | 1.19 | −1.12 | −0.05 | −0.04 | −0.15 | 0.05 | 0.03 | −0.05 | −0.02 | 0.00 | −0.02 |
| Capex | 4.60 | 2.68 | 1.20 | 1.14 | 0.98 | 1.51 | 0.62 | 0.34 | 0.54 | 1.01 | 0.59 | 2.05 |
| Free cash flow | −1.54 | 4.48 | −0.72 | −0.10 | 0.44 | −1.37 | −0.35 | −0.53 | −0.20 | 2.41 | −2.41 | 0.52 |
| CFO / OP % | 106.9% | 161.0% | 40.0% | 79.0% | 41.0% | 15.0% | 20.9% | −6.0% | 5.0% | 94.9% | −7.0% | 40.0% |
| Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Debtor days | 55 | 73 | 88 | 73 | 68 | 100 | 98 | 89 | 76 | 80 | 55 | 55 |
| Inventory days | 100 | 103 | 170 | 107 | 84 | 170 | 107 | 104 | 66 | 75 | 79 | 88 |
| Days payable | 23 | 23 | 59 | 37 | 27 | 46 | 33 | 53 | 35 | 52 | 22 | 25 |
| Cash conversion cycle | 132 | 151 | 198 | 142 | 123 | 224 | 172 | 139 | 106 | 102 | 111 | 117 |
| Working capital days | 36 | 21 | 28 | 15 | 17 | 28 | 21 | 20 | 11 | 10 | 9 | 10 |
| ROCE % | 8.5% | 11.7% | 9.0% | 2.2% | 7.8% | 8.2% | −4.2% | 6.4% | 6.1% | 8.5% | 8.2% | 7.7% |
For the Mar 2026 quarter, Vamshi Rubber reported sales of ₹18.73 Cr, down 8.5% year on year and net profit of ₹0.20 Cr, up 100.0% year on year. The operating margin was 3.7%.
Vamshi Rubber's sales for the year to Mar 2026 were ₹84.23 Cr; over the last twelve months they were ₹84.24 Cr.
Net profit for the year to Mar 2026 was ₹0.68 Cr, and ₹0.97 Cr over the last twelve months. Earnings per share over the same trailing period were ₹2.18.
Vamshi Rubber reported borrowings of ₹20.16 Cr at Mar 2026, against cash and equivalents of ₹0.72 Cr.
Cash from operations was ₹1.23 Cr in the year to Mar 2026; after capital spending, free cash flow was ₹0.52 Cr.