Dolfin Rubbers Financials

BSE: 542013

₹172.75

₹2.40 (1.41%)

As on 04-Sep-2026IST

Market cap

₹173 Cr

Revenue (TTM)

₹182 Cr

P/E Ratio

27.9

P/B Ratio

4.2

Div. Yield

0 %

Annual
Quarterly

Income Statement (₹ Cr)	TTM	Mar-26	Mar-25	Mar-24	Mar-23	Mar-22	Mar-21	Mar-20	Mar-19	Mar-18	Mar-17
Operating Revenue	182.09	169.75	143.59	125.94	101.65	83.50
Total Income	183.10	170.71	144.01	126.41	101.78	83.74
Total Expenditure	172.42	160.74	134.17	117.22	95.09	77.97
EBITDA	9.67	9.01	9.42	8.73	6.56	5.53
Depreciation	1.92	1.84	1.73	1.51	1.30	1.15
EBIT	7.75	7.17	7.69	7.21	5.26	4.38
Interest	1.12	1.09	0.95	1.06	0.88	0.76
Other Income	1.01	0.95	0.43	0.47	0.14	0.23
Exceptional Items	--	--	--	--	--	--
Profit before Tax	7.64	7.03	7.17	6.62	4.51	3.85
Provision for Tax	1.43	1.49	2.05	1.88	1.20	1.05
Profit after Tax	6.21	5.54	5.12	4.75	3.31	2.80

Liabilities (₹ Cr)	TTM	Mar-26	Mar-25	Mar-24	Mar-23	Mar-22	Mar-21	Mar-20	Mar-19	Mar-18	Mar-17
Shareholder's Funds	38.92	38.92	33.39	28.28	24.67	21.57
Minority Interest	--	--	--	--	--	--
Non-Current Liabilities	14.87	14.87	14.55	14.25	13.28	9.86
Current Liabilities	28.72	28.72	25.49	20.30	19.93	15.32
Total Liabilities	82.51	82.51	73.44	62.83	57.88	46.75

Assets (₹ Cr)	TTM	Mar-26	Mar-25	Mar-24	Mar-23	Mar-22	Mar-21	Mar-20	Mar-19	Mar-18	Mar-17
Non-Current Assets	30.49	31.43	28.24	25.92	23.36	20.85
Current Assets	51.07	51.07	45.20	36.90	34.51	25.90
Total Assets	82.51	82.51	73.44	62.83	57.88	46.75
Total Debt*	--	18.61	17.89	14.64	13.07	10.38
Net Current Assets	22.35	22.35	19.70	16.60	14.58	10.58
Contingent Liabilities	--	0.45	0.56	0.76	0.71	--

Cashflow (₹ Cr)	TTM	Mar-26	Mar-25	Mar-24	Mar-23	Mar-22	Mar-21	Mar-20	Mar-19	Mar-18	Mar-17
Cash From Operating Activities	--	4.83	4.47	5.47	1.92	2.06
Cash Flow from Investing Activities	--	-4.09	-3.62	-3.61	-3.74	-3.39
Cash from Financing Activities	--	-0.69	-0.81	-1.85	2.37	1.35
Net Cash Inflow / Outflow	--	0.05	0.03	0.02	0.54	0.02

Financials Ratios	TTM	Mar-26	Mar-25	Mar-24	Mar-23	Mar-22	Mar-21	Mar-20	Mar-19	Mar-18	Mar-17
Adjusted EPS (₹)	6.19	5.52	5.11	4.73	3.30	2.80
Cash EPS (₹)	6.19	7.36	6.83	6.24	4.60	3.94
Adjusted Book Value (₹)	40.76	38.80	33.29	28.18	24.59	21.51
Dividend per Share (₹)	--	--	--	--	1.20	--
Cash Flow per Share (₹)	--	4.82	4.46	5.46	1.91	2.73
Free Cash Flow per Share (₹)	--	-0.57	0.75	-0.04	-2.66	-3.21

Profitability Ratios	TTM	Mar-26	Mar-25	Mar-24	Mar-23	Mar-22	Mar-21	Mar-20	Mar-19	Mar-18	Mar-17
ROCE (%)	--	14.93	17.24	19.05	15.30	14.71
ROE (%)	16.62	15.32	16.62	17.94	14.34	13.59
ROA (%)	7.96	7.10	7.52	7.86	6.33	6.44
EBIT Margin (%)	4.26	4.22	5.36	5.73	5.18	5.25
Net Margin (%)	3.39	3.24	3.56	3.75	3.26	3.35
Cash Profit Margin (%)	--	3.45	3.70	3.84	3.47	3.78

Growth Ratios	TTM	Mar-26	Mar-25	Mar-24	Mar-23	Mar-22	Mar-21	Mar-20	Mar-19	Mar-18	Mar-17
Revenue Growth (%)	25.42	18.23	14.01	23.90	21.73	1.22
EBIT Growth (%)	5.75	-6.85	6.67	37.11	20.09	9.56
Net Profit Growth (%)	27.67	8.07	7.98	43.23	18.17	-1.19
EPS Growth (%)	27.67	8.07	7.98	43.23	18.17	-1.18
Book Value Growth (%)	--	16.55	18.12	14.62	14.33	9.52

Valuation Ratios	TTM	Mar-26	Mar-25	Mar-24	Mar-23	Mar-22	Mar-21	Mar-20	Mar-19	Mar-18	Mar-17
Price / Earnings	27.92	30.82	39.85	31.08	37.77	23.94
Price / Book Value	4.24	4.39	6.12	5.22	5.08	4.15
Dividend Yield (%)	--	--	--	--	0.96	--
EV/EBITDA	17.89	18.91	22.47	17.55	20.53	17.28
Close Price (₹)	174.60	170.20	203.60	147.10	124.80	89.25
High Price (₹)	217.55	224.45	290.00	160.95	167.05	106.13
Low Price (₹)	160.60	160.60	148.00	106.00	70.65	30.00
Market Cap (₹ Cr)	173.27	170.71	204.21	147.54	125.17	89.52

Solvency Ratios	TTM	Mar-26	Mar-25	Mar-24	Mar-23	Mar-22	Mar-21	Mar-20	Mar-19	Mar-18	Mar-17
Debt to Equity	0.03	0.48	0.54	0.52	0.53	0.48
Short term debt to equity ratio	--	0.42	0.47	0.38	0.40	0.38
Current Ratio	1.78	1.78	1.77	1.82	1.73	1.69
Quick Ratio	0.63	0.63	0.78	0.86	0.91	0.84
Interest Coverage	7.84	7.46	8.58	7.27	6.11	6.05

Operating Efficiency Ratios	TTM	Mar-26	Mar-25	Mar-24	Mar-23	Mar-22	Mar-21	Mar-20	Mar-19	Mar-18	Mar-17
Debtors to sales (%)	8.62	9.25	12.27	12.21	14.80	14.01
Asset Turnover	2.34	2.75	2.72	2.70	2.54	2.40
Receivable days	--	28.40	32.52	34.08	36.76	41.83
Inventory Days	--	49.85	44.54	40.59	40.41	35.90
Payable days	--	15.90	15.79	26.25	31.34	25.28
Cash Conversion Cycle	--	62.36	61.27	48.42	45.83	52.45

*TTM (Trailing Twelve Months) data based on income statement of last 4 quarters and interim half yearly balance sheet.