Indag Rubber Complete Financial Statements
In FY2025, Indag Rubber (INDAG) reported revenue ₹55 Cr, net profit ₹3 Cr and EPS ₹1.23, with a net profit margin of 5.5% and ROE of 1.3%. Full financial statements from FY2017 to FY2025 (9 years) — income statement, balance sheet and cash flow in ₹ Crores. Download as Excel or CSV. Explore INDAG Benjamin Graham valuation to estimate fundamental worth using multiple valuation models.
Complete Financial Data Export
Profitability Ratios
Balance Sheet Ratios
INDAG Revenue, Net Profit & EBITDA — Year-on-Year Growth
INDAG YoY (Sept 2024 vs Sept 2025) — revenue -16.7%, expenses -18.0%. Review Indag Rubber price earnings to evaluate earnings-based valuation against sector peers.
INDAG Income Statement — Revenue, EBITDA & Net Profit
Indag Rubber revenue ₹55 Cr, EBITDA ₹6 Cr, net profit ₹3 Cr, EPS ₹1.23 (2025) — net profit margin 5.5%. For live price, earnings ratios and company overview, see Indag Rubber share price chart.
| Particulars | Sept 2025 | Mar 2025 | Jun 2025 | Dec 2025 | Sept 2024 | Mar 2024 | Jun 2024 | Dec 2024 | Sept 2023 | Jun 2023 | Dec 2023 | Mar 2022 | Sept 2021 | Mar 2021 | Jun 2021 | Dec 2021 | Sept 2020 | Mar 2020 | Jun 2020 | Dec 2020 | Sept 2019 | Mar 2019 | Jun 2019 | Dec 2019 | Sept 2018 | Jun 2018 | Dec 2018 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 55 | 58 | 48 | 59 | 66 | 64 | 58 | 58 | 67 | 66 | 65 | 46 | 46 | 46 | 32 | 50 | 48 | 37 | 27 | 54 | 53 | 45 | 52 | 53 | 47 | 41 | 45 |
| Expenses | 50 | 55 | 45 | 53 | 61 | 58 | 55 | 56 | 60 | 59 | 58 | 44 | 45 | 43 | 32 | 46 | 41 | 34 | 27 | 57 | 47 | 41 | 46 | 46 | 41 | 35 | 41 |
| EBITDA | 6 | 2 | 3 | 5 | 6 | 6 | 3 | 2 | 7 | 8 | 6 | 2 | 2 | 3 | 0 | 4 | 7 | 4 | 1 | -4 | 6 | 4 | 6 | 7 | 6 | 6 | 4 |
| Operating Profit Margin % | 6.00% | -1.00% | 1.00% | 5.00% | 2.00% | 5.00% | 2.00% | -1.00% | 7.00% | 8.00% | 6.00% | 0.00% | 2.00% | 6.00% | -3.00% | 0.00% | 11.00% | 5.00% | 0.00% | -9.00% | 10.00% | 5.00% | 9.00% | 12.00% | 10.00% | 12.00% | 7.00% |
| Depreciation | 2 | 2 | 2 | 2 | 2 | 1 | 2 | 2 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 2 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 |
| Interest | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Profit Before Tax | 4 | 1 | 1 | 3 | 4 | 4 | 1 | 0 | 6 | 6 | 5 | 1 | 1 | 2 | -1 | 2 | 6 | 3 | -1 | -4 | 5 | 3 | 5 | 5 | 5 | 4 | 3 |
| Tax | 1 | 0 | 0 | 1 | 1 | 1 | 0 | 0 | 1 | 1 | 1 | 0 | 1 | 1 | 0 | 0 | 2 | 0 | 0 | -1 | 0 | 0 | 2 | 1 | 1 | 1 | 1 |
| Net Profit | 3 | 1 | 1 | 3 | 3 | 3 | 1 | 0 | 4 | 5 | 4 | 1 | 0 | 2 | -1 | 2 | 5 | 2 | 0 | -3 | 4 | 2 | 3 | 4 | 4 | 3 | 2 |
| Earnings Per Share (₹) | 1.23 | 0.41 | 0.51 | 1.12 | 1.34 | 1.21 | 0.56 | 0.17 | 1.77 | 1.81 | 1.36 | 0.23 | 0.19 | 0.61 | -0.34 | 0.71 | 1.79 | 0.75 | -0.13 | -1.27 | 1.68 | 0.75 | 1.14 | 1.55 | 1.38 | 1.13 | 0.83 |
INDAG Balance Sheet — Assets, Liabilities & Shareholders' Equity
INDAG total assets ₹275 Cr, total equity ₹232 Cr, total liabilities ₹ Cr (2025) — ROE 1.3%.
| Particulars | 2025 | 2024 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 |
|---|---|---|---|---|---|---|---|---|
| ASSETS | ||||||||
| Total Assets | 275 | 272 | 234 | 237 | 226 | 230 | 228 | 226 |
| Current Assets | 115 | 100 | 99 | 102 | 97 | 96 | 82 | 116 |
| Fixed Assets | 60 | 64 | 45 | 26 | 41 | 44 | 46 | 49 |
| Capital Work in Progress | 0 | 0 | 1 | 19 | 10 | 1 | 0 | 0 |
| Investments | 128 | 122 | 112 | 91 | 79 | 96 | 104 | 90 |
| Other Assets | 87 | 86 | 75 | 101 | 95 | 89 | 78 | 87 |
| LIABILITIES | ||||||||
| Total Liabilities | ||||||||
| Current Liabilities | 14 | 14 | 4 | 4 | 13 | 15 | 16 | 15 |
| Non-Current Liabilities | ||||||||
| SHAREHOLDERS' EQUITY | ||||||||
| Total Equity | 232 | 230 | 207 | 201 | 191 | 194 | 191 | 179 |
| Share Capital | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 |
| Reserves & Surplus | 222 | 221 | 201 | 193 | 182 | 186 | 182 | 171 |
INDAG Cash Flow Statement — Operating, Investing & Financing
Indag Rubber operating cash flow ₹3 Cr, investing ₹1 Cr, financing ₹-7 Cr, net cash flow ₹-3 Cr (2025).
| Particulars | March 2025 | March 2024 | March 2022 | March 2021 | March 2020 | March 2019 | March 2018 | March 2017 |
|---|---|---|---|---|---|---|---|---|
| Operating Activities | 3 | 18 | 8 | 15 | 11 | 0 | 17 | 8 |
| Investing Activities | 1 | -11 | -3 | -9 | 3 | 10 | -8 | -15 |
| Financing Activities | -7 | -4 | -7 | -5 | -15 | -11 | -10 | 9 |
| Net Cash Flow | -3 | 3 | -1 | 1 | -2 | -1 | -1 | 2 |