Skip to content

    Tinna Rubber and Infrastructure Limited

    TINNARUBR
    Capital Goods·26 May 2025
    Management Summary

    Tinna Rubber reported strong Q4 and FY25 results, with full-year revenue exceeding guidance at INR 505 crores, driven by 39% YoY growth. Profitability also saw healthy increases, with EBITDA up 22% and PAT up 20%. The company made significant progress on capacity expansion, international ventures, and working capital efficiency, while also outlining ambitious growth targets for Vision '28 and recommending a final dividend of INR 4 per share.

    Highlights

    5
    • FY25 Revenue of INR 505 crores, up 39% YoY, exceeding INR 500 crores guidance.

    • FY25 EBITDA of INR 76 crores, up 22% YoY, with EBITDA margin at 15%.

    • FY25 PAT of INR 48 crores, up 20% YoY, with PAT margin at 9.6%.

    • Working capital cycle improved significantly by 48%, from 62 days in FY22 to 42 days in FY25.

    • Tire crushing capacity scaled up to 185,000 metric tons per annum, exceeding earlier guidance of 150,000 tons, with a target of 250,000 tons by FY27.

    Concerns

    2
    • Margins saw a slight dip in FY25 due to higher raw material costs driven by elevated ocean freights.

    • Revenue growth of 35% in FY25 vs EBITDA growth of 22% was partly due to substantial front-loaded employee and other costs for new initiatives.

    What Changed2

    vs Q1 FY26

    Guidance items12 → 14 (+2)Risks discussed4 → 3 (-1)
    Key financials

    Metrics

    7

    Periods

    2

    Q4 FY25

    1
    • Revenue
      ₹129 Cr
      YoY+17%QoQ+5%

    FY25

    6
    • Revenue
      ₹505 Cr
      YoY+39%
    • EBITDA
      ₹76 Cr
      YoY+22%
    • PAT
      ₹48 Cr
      YoY+20%
    • EBITDA Margin
      15%
    • PAT Margin
      9.6%

    Segment breakdown

    Revenue ContributionRevenue GrowthVolume Growth
    Infrastructure48%18%21%
    Industrial22%46%
    Steel13%109.0%95%
    Consumer7%55.0%58.0%
    Polymer Composite & Masterbatch100%
    Heatmap· 3 shared metrics

    Capital allocation

    4
    high confidence
    CategoryHeadline
    Capex

    ₹100 crores

    QIP, debt, etc.

    Debt

    Debt disclosed

    Dividend

    ₹4/share (final)

    Liquidity

    Liquidity disclosed

    QIP of approximately INR 125 crores planned to provide firepower for future opportunities and balance sheet strength.

    Guidance & targets

    14
    CategoryTargetPriority
    Capacity
    Tire Crushing Capacity
    250,000 tons per annum
    High
    Capex
    Investment
    INR 100 crores
    High
    Capital Raise
    QIP Amount
    INR 150 crores
    High
    International Expansion
    Saudi Arabia Recycling Facility Commissioning
    H2 FY '26
    High
    International Expansion
    South Africa JV Operations Commencement
    Q1 of FY '26
    High
    Vision '28
    Revenue Target
    INR 1,000 crores
    High
    Vision '28
    Revenue CAGR
    over 25%
    High
    Vision '28
    Profitability Growth
    over 33%
    High
    Vision '28
    EBITDA Margins
    around 18%
    High
    Vision '28
    ROCE
    around 30%
    High
    New Business Contribution
    Recycled Engineered Plastic & Masterbatch Revenue
    INR 30-40 crores
    Medium
    New Business Contribution
    Recycled Engineered Plastic & Masterbatch Share of Top Line
    5%
    Medium
    Profitability
    EBITDA Margin (Gross Level)
    at least 15%
    High
    Top Line Growth
    FY26 Top Line Growth
    around 25%
    Medium

    Varale Plant Capacity Utilization

    FY26
    CurrentAround 55% in FY25
    TargetOptimal capacity operation

    Why it matters

    Management expects optimal utilization of the Varale plant to be a big contributor to the top line in FY26, crucial for revenue growth.

    In fact, in the FY '25, Varle has operated at around 55% of capacity utilization and it is yet to run on its peak. So that will contribute to its potential, and that will add the top line for sure.

    How to verify

    key_financials.segment_breakdown[name='Consumer'].metrics[label='Capacity Utilization']

    Risks & concerns

    3
    RiskSeverity

    Raw Material Price Volatility (Ocean Freight)

    Elevated ocean freights impacted raw material costs in FY25, leading to a slight dip in margins. Management noted prices are stabilizing and they are actively managing this through diversified sourcing and passing on costs to customers.Management acknowledged

    medium

    Execution Risk for New Projects/Capacity Expansion

    Management was hesitant to share specific details on the recovered carbon black plant (timing, capex, location) citing sensitivity, which could imply some execution uncertainties or competitive concerns.Other acknowledged

    medium

    Working Capital Impact from New Product Lines

    While working capital days improved significantly, management noted that new product lines like masterbatch and plastic recycling might increase working capital days by 10-15%.Management acknowledged

    low

    Q&A highlights

    8

    “See, it is a bit early for me to share all these details in open platform. We consider some of this information sensitive to the company. Optionality for us is we already have infrastructure and footprint pan-India with our facilities in South, North, West, et cetera. So it will be, in all likelihood, within our existing complex or very close to our existing complex. But those are the decisions we are finalizing now as we speak.”

    Analyst pressed for specific details on a new strategic project, but management declined to provide them citing sensitivity and ongoing finalization, indicating competitive concerns or early stage.

    asked by Lalit Rai

    3 min read7 chapters

    Detailed Narrative

    01

    Strong FY25 Performance Exceeds Revenue Guidance

    Tinna Rubber delivered robust financial results for FY25, with revenue growing by 39% year-on-year to INR 505 crores, surpassing the initial guidance of INR 500 crores. This strong top-line performance was complemented by a 22% increase in EBITDA to INR 76 crores and a 20% rise in PAT to INR 48 crores, resulting in EBITDA and PAT margins of 15% and 9.6% respectively. The company also achieved a 3-year CAGR of 30% for revenue, 27% for EBITDA, and 42% for PAT.

    02

    Strategic Capacity Expansion and Future Capex Plans

    The company significantly scaled up its tire crushing capacity to 185,000 metric tons per annum, exceeding its earlier guidance of 150,000 tons, and aims to further increase this to 250,000 tons by FY27. For FY25, the planned capital expenditure of approximately INR 50 crores was completed as guided. Looking ahead, Tinna Rubber plans to invest around INR 100 crores over the next two years and intends to raise approximately INR 150 crores through a QIP to strengthen existing businesses and establish a recovered carbon black plant.

    03

    Diversified Segment Growth and New Business Contributions

    Tinna Rubber witnessed broad-based growth across its segments in FY25, with Industrial revenue growing 46%, Consumer 55%, and Steel 109%. The Infrastructure segment, contributing 48% of total revenue, grew 18% with a 75% volume growth in rubberized bitumen processing. The newly introduced Polymer Composites business, including recycled engineered plastics and masterbatch, contributed approximately 1% to the overall top line in FY25, with an expected contribution of INR 30-40 crores in FY26.

    04

    Enhanced Operational Efficiency and Working Capital Improvement

    The company demonstrated improved operational efficiency, with the volume of tires processed growing 35% in FY25. A significant highlight was the 48% improvement in the working capital cycle, reducing it from 62 days in FY22 to just 42 days in FY25. Management noted that while new product lines might slightly increase working capital days by 10-15%, the overall focus remains on efficiency and financial discipline.

    05

    International Expansion and Global Footprint

    Tinna Rubber is accelerating its global expansion strategy, building on the success of Global Recycle LLC in Oman, which operates at 85% capacity utilization. The company is actively identifying land in Saudi Arabia for a 24,000 ton per annum recycling facility, aiming for commissioning in H2 FY26. Additionally, a JV in South Africa has received approval to export 24,000 tons of end-of-life tires to India, with operations expected to commence in Q1 FY26.

    06

    Vision '28 Targets and Long-Term Growth Strategy

    The company reiterated its ambitious Vision '28 targets, aiming to expand its presence from 6 to 10 locations and achieve INR 1,000 crores in revenue with a CAGR of over 25%. Profitability is targeted to grow over 33%, with EBITDA margins maintained around 18% and ROCE around 30%. Management expressed confidence in achieving these targets through strategic investments, capacity expansion, and a resilient global procurement network, while also recommending a final dividend of INR 4 per share.

    07

    Raw Material Cost Management and EPR Credit Dynamics

    While FY25 margins saw a slight dip due to elevated ocean freights impacting raw material costs, management noted that prices are stabilizing. They actively mitigate this risk by sourcing from multiple origins and implementing customer price corrections. The company also reported INR 26 crores in EPR credits for FY25, with INR 12 crores pertaining to earlier years. Current EPR value is trading between INR 2.25 to INR 2.60, and a stable range is expected as the supply-demand situation clarifies in the new financial year.

    This is an AI-generated summary of a publicly available earnings call transcript. It is for informational purposes only and does not constitute investment advice, a recommendation, or an endorsement. inve.money is not a SEBI-registered investment advisor. Please consult a qualified financial advisor before making any investment decisions.