Rain Industries (RAIN)₹162.03−7.44%Petrochemicals
In the Jun 2026 quarter (consolidated), Rain Industries reported sales of ₹5,166 Cr, up 17.4% from Jun 2025, and net profit of ₹342 Cr, up 311.2% year on year. For the year to Dec 2025, sales were ₹16,939 Cr and net profit ₹137 Cr.
Company filings, consolidated accounts; latest reported quarter Jun 2026
| Sep 2023 | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Sales | 4,160 | 4,097 | 3,668 | 4,093 | 3,932 | 3,676 | 3,766 | 4,399 | 4,474 | 4,299 | 4,520 | 5,166 |
| Expenses | 3,803 | 4,721 | 3,337 | 3,730 | 3,724 | 3,336 | 3,395 | 3,782 | 3,855 | 3,809 | 3,831 | 4,213 |
| Operating Profit | 365 | −611 | 341 | 368 | 215 | 345 | 379 | 627 | 625 | 500 | 695 | 962 |
| OPM % | 9.0% | −15.0% | 9.0% | 9.0% | 6.0% | 9.0% | 10.0% | 14.1% | 14.0% | 12.1% | 15.0% | 19.1% |
| Other Income | 48.91 | 72.79 | 53.88 | 58.89 | 98.78 | 36.93 | 24.92 | 27.95 | 36.89 | 50.92 | 45.88 | 32.94 |
| Interest | 241 | 245 | 234 | 245 | 233 | 226 | 224 | 228 | 237 | 232 | 237 | 251 |
| Depreciation | 193 | 195 | 195 | 186 | 189 | 237 | 207 | 225 | 236 | 254 | 249 | 245 |
| Profit before tax | −20.01 | −979 | −34.01 | −1.99 | −108 | −81.99 | −26.01 | 204 | 191 | 66.02 | 256 | 501 |
| Tax % | 237.0% | 10.0% | 244.0% | 1,912.0% | 44.0% | 63.1% | 344.0% | 59.0% | 32.1% | 43.0% | 38.0% | 32.0% |
| Net Profit | −66.21 | −1,083 | −116 | −45.19 | −156 | −135 | −115 | 83.29 | 130 | 38.16 | 158 | 342 |
| EPS (Rs) | −2.67 | −33.21 | −4.33 | −2.31 | −5.32 | −4.79 | −4.08 | 1.79 | 3.14 | 0.39 | 3.60 | 8.79 |
| Dec 2015 | Dec 2016 | Dec 2017 | Dec 2018 | Dec 2019 | Dec 2020 | Dec 2021 | Dec 2022 | Dec 2023 | Dec 2024 | Dec 2025 | TTM | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Sales | 10,202 | 9,255 | 11,303 | 14,046 | 12,348 | 10,456 | 14,519 | 21,003 | 18,124 | 15,372 | 16,939 | 18,460 |
| Expenses | 8,869 | 7,743 | 9,046 | 12,100 | 10,907 | 8,808 | 12,191 | 17,516 | 17,243 | 14,125 | 14,844 | 15,708 |
| Operating Profit | 1,347 | 1,527 | 2,267 | 1,958 | 1,476 | 1,672 | 2,354 | 3,524 | 931 | 1,270 | 2,132 | 2,781 |
| OPM % | 13.1% | 17.0% | 20.0% | 14.1% | 12.1% | 16.0% | 16.1% | 17.1% | 5.0% | 8.0% | 13.1% | 15.1% |
| Other Income | 71.81 | 98.80 | −67.85 | 41.91 | 156 | 455 | 193 | 105 | 179 | 248 | 141 | 167 |
| Interest | 595 | 630 | 594 | 456 | 451 | 490 | 478 | 523 | 817 | 939 | 921 | 956 |
| Depreciation | 328 | 520 | 527 | 555 | 595 | 794 | 799 | 791 | 776 | 808 | 923 | 985 |
| Profit before tax | 498 | 480 | 1,084 | 996 | 591 | 851 | 1,276 | 2,328 | −482 | −226 | 435 | 1,014 |
| Tax % | 39.1% | 37.1% | 27.0% | 37.0% | 22.1% | 31.0% | 46.0% | 32.1% | 65.0% | 99.1% | 69.0% | — |
| Exceptional items | 1.01 | −10.02 | −106 | 4.01 | 6.02 | 1.01 | 19.04 | 2.01 | 4.01 | 1.01 | 0.00 | — |
| Net Profit | 303 | 302 | 795 | 633 | 463 | 590 | 697 | 1,583 | −799 | −452 | 137 | 669 |
| EPS (Rs) | 9.60 | 8.63 | 22.68 | 17.26 | 11.63 | 16.59 | 17.23 | 42.69 | −27.84 | −16.76 | 1.25 | 15.92 |
| Dividend payout % | 10.0% | 12.0% | 9.0% | 6.0% | 9.0% | 6.0% | 6.0% | 2.0% | −4.0% | −6.0% | 79.0% | — |
| Dec 2014 | Dec 2015 | Dec 2016 | Dec 2017 | Dec 2018 | Dec 2019 | Dec 2020 | Dec 2021 | Dec 2022 | Dec 2023 | Dec 2024 | Dec 2025 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Equity Capital | 67.10 | 67.15 | 67.08 | 67.05 | 67.07 | 67.07 | 67.06 | 67.13 | 67.14 | 67.09 | 67.13 | 67.09 |
| Reserves | 2,887 | 2,876 | 3,103 | 3,887 | 4,565 | 4,906 | 5,477 | 6,057 | 8,380 | 7,290 | 6,587 | 7,402 |
| Borrowings | 7,674 | 7,593 | 7,319 | 7,330 | 7,775 | 7,849 | 8,858 | 8,484 | 9,736 | 8,682 | 8,494 | 9,822 |
| Other Liabilities | 2,721 | 2,512 | 2,343 | 3,085 | 3,290 | 3,178 | 3,464 | 3,845 | 3,774 | 3,939 | 3,785 | 3,469 |
| Total Liabilities | 13,349 | 13,048 | 12,832 | 14,369 | 15,697 | 16,000 | 17,865 | 18,455 | 21,956 | 19,980 | 18,934 | 20,761 |
| Fixed Assets | 8,699 | 8,528 | 8,900 | 8,672 | 9,244 | 9,477 | 11,107 | 10,910 | 11,955 | 11,327 | 11,161 | 12,523 |
| CWIP | 270 | 413 | 227 | 443 | 798 | 1,367 | 935 | 794 | 469 | 433 | 475 | 337 |
| Investments | 25.95 | 18.95 | 31.90 | 34.90 | 12.96 | 38.91 | 14.97 | 12.96 | 13.97 | 16.95 | 25.95 | 28.93 |
| Other Assets | 4,354 | 4,088 | 3,673 | 5,221 | 5,644 | 5,117 | 5,809 | 6,737 | 9,518 | 8,202 | 7,272 | 7,872 |
| Inventories | 1,530 | 1,617 | 1,264 | 1,992 | 2,361 | 1,737 | 1,581 | 2,504 | 4,500 | 3,166 | 3,040 | 3,614 |
| Trade receivables | 1,367 | 1,193 | 1,035 | 1,666 | 1,598 | 1,101 | 1,088 | 1,694 | 2,487 | 2,162 | 1,724 | 2,045 |
| Cash & equivalents | 898 | 859 | 1,042 | 941 | 850 | 1,167 | 1,797 | 1,383 | 1,668 | 2,004 | 1,867 | 1,525 |
| Total Assets | 13,349 | 13,048 | 12,832 | 14,369 | 15,697 | 16,000 | 17,865 | 18,455 | 21,956 | 19,980 | 18,934 | 20,761 |
| Dec 2014 | Dec 2015 | Dec 2016 | Dec 2017 | Dec 2018 | Dec 2019 | Dec 2020 | Dec 2021 | Dec 2022 | Dec 2023 | Dec 2024 | Dec 2025 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash from operating activity | 1,292 | 1,239 | 1,568 | 868 | 1,706 | 2,243 | 1,825 | 834 | 1,037 | 3,064 | 1,944 | 898 |
| Cash from investing activity | −383 | −532 | −505 | −540 | −1,040 | −1,269 | −800 | −512 | −578 | −713 | −258 | −268 |
| Cash from financing activity | −882 | −793 | −886 | −519 | −618 | −652 | −599 | −739 | −395 | −2,110 | −1,767 | −1,022 |
| Net cash flow | 25.94 | −87.84 | 176 | −192 | 48.96 | 321 | 424 | −416 | 64.88 | 237 | −83.88 | −394 |
| Capex | 400 | 500 | 484 | 458 | 1,165 | 1,196 | 1,084 | 549 | 671 | 598 | 654 | 462 |
| Free cash flow | 898 | 746 | 1,088 | 429 | 553 | 1,048 | 764 | 327 | 369 | 2,470 | 1,295 | 441 |
| CFO / OP % | 121.0% | 103.0% | 122.0% | 56.0% | 109.0% | 171.0% | 123.0% | 52.0% | 45.0% | 365.0% | 172.0% | 54.0% |
| Dec 2014 | Dec 2015 | Dec 2016 | Dec 2017 | Dec 2018 | Dec 2019 | Dec 2020 | Dec 2021 | Dec 2022 | Dec 2023 | Dec 2024 | Dec 2025 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Debtor days | 42 | 43 | 41 | 54 | 42 | 33 | 38 | 43 | 43 | 44 | 41 | 44 |
| Inventory days | 80 | 111 | 104 | 133 | 111 | 94 | 117 | 123 | 145 | 103 | 125 | 136 |
| Days payable | 53 | 71 | 63 | 77 | 63 | 43 | 62 | 69 | 50 | 44 | 63 | 47 |
| Cash conversion cycle | 71 | 85 | 84 | 112 | 91 | 85 | 96 | 99 | 140 | 105 | 105 | 135 |
| Working capital days | 33 | 36 | 30 | −48 | 47 | 30 | 22 | 55 | 65 | 54 | 28 | 46 |
| ROCE % | 7.9% | 10.0% | 11.0% | 17.0% | 12.0% | 8.0% | 9.9% | 11.9% | 16.9% | 2.0% | 4.0% | 7.9% |
For the Jun 2026 quarter, Rain Industries reported sales of ₹5,166 Cr, up 17.4% year on year and net profit of ₹342 Cr, up 311.2% year on year. The operating margin was 19.1%.
Rain Industries' sales for the year to Dec 2025 were ₹16,939 Cr; over the last twelve months they were ₹18,460 Cr.
Net profit for the year to Dec 2025 was ₹137 Cr, and ₹669 Cr over the last twelve months. Earnings per share over the same trailing period were ₹15.92.
Rain Industries reported borrowings of ₹9,822 Cr at Dec 2025, against cash and equivalents of ₹1,525 Cr.
Cash from operations was ₹898 Cr in the year to Dec 2025; after capital spending, free cash flow was ₹441 Cr.