Horizon Reclaim (India) Peer Comparison

BSE: 544794

₹138.55

₹-1.15 (-0.82%)

As on 30-Sep-2026IST

Market cap

₹270 Cr

Revenue (TTM)

₹49 Cr

P/E Ratio

25.7

P/B Ratio

3.4

Div. Yield

0 %

Edit

	Horizon Reclaim (India)	GRP	Rubfila Intl	Elgi Rubber	Dolfin Rubbers
Market cap (₹ Cr)	270	1,019	341	267	174
Revenue (₹ Cr)	49	568	591	351	182
Net Profit (₹ Cr)	10.50	5.67	25.73	-197.87	6.21
Net Margin (%)	21.00	0.99	4.30	-52.48	3.39
RoE (%)	53.63	3.77	8.30	-65.90	16.62
Price to Earnings	25.75	179.63	13.27	--	28.10
Price-To-Book	3.42	5.64	1.08	6.53	4.27

Income Statement
Liabilities
Assets
Cashflow
Ratios

Income Statement (₹ Cr)

	Horizon Reclaim (India)	GRP	Rubfila Intl	Elgi Rubber	Dolfin Rubbers
Operating Revenue	49.42	535.33	602.50	366.50	169.75
Total Income	50.01	538.01	610.40	391.94	170.71
Total Expenditure	33.62	495.09	562.06	428.15	160.74
EBITDA	15.80	40.23	40.44	-61.65	9.01
Depreciation	0.90	18.66	11.06	17.90	1.84
EBIT	14.90	21.58	29.38	-79.55	7.17
Interest	1.20	14.79	0.15	31.92	1.09
Other Income	0.59	2.68	7.90	25.44	0.95
Exceptional Items	--	-1.40	--	-155.03	--
Profit before Tax	14.29	8.06	37.13	-241.06	7.03
Provision for Tax	3.79	4.84	10.52	-0.82	1.49
Profit after Tax	10.50	3.22	26.61	-240.24	5.54

Liabilities (₹ Cr)

	Horizon Reclaim (India)	GRP	Rubfila Intl	Elgi Rubber	Dolfin Rubbers
Shareholder's Funds	24.83	178.36	310.48	75.69	38.92
Minority Interest	--	0.01	--	--	--
Non-Current Liabilities	18.46	104.25	31.20	62.33	14.87
Current Liabilities	21.33	181.91	37.80	266.40	28.72
Total Liabilities	64.88	464.52	379.48	434.05	82.51

Assets (₹ Cr)

	Horizon Reclaim (India)	GRP	Rubfila Intl	Elgi Rubber	Dolfin Rubbers
Non-Current Assets	50.18	243.71	182.00	174.47	31.43
Current Assets	14.44	220.82	197.47	214.96	51.07
Total Assets	64.88	464.52	379.48	434.05	82.51
Total Debt*	35.76	206.39	0.00	312.71	18.61
Net Current Assets	-6.90	38.91	159.68	-51.44	22.35
Contingent Liabilities	0.09	15.49	4.17	8.94	0.45

Cashflow (₹ Cr)

	Horizon Reclaim (India)	GRP	Rubfila Intl	Elgi Rubber	Dolfin Rubbers
Cash From Operating Activities	10.09	29.61	-2.86	-11.49	4.83
Cash Flow from Investing Activities	-34.65	-55.94	-13.30	-6.19	-4.09
Cash from Financing Activities	24.60	25.77	-10.91	11.33	-0.69
Net Cash Inflow / Outflow	0.05	-0.56	-27.07	-6.35	0.05

Ratios

Profitability Ratios

	Horizon Reclaim (India)	GRP	Rubfila Intl	Elgi Rubber	Dolfin Rubbers
ROCE (%)	36.46	6.33	12.34	-49.96	14.93
ROE (%)	53.63	1.75	8.80	-188.58	15.32
ROA (%)	23.20	0.73	7.21	-53.56	7.10
EBIT Margin (%)	33.16	8.02	8.02	-9.88	5.87
Net Margin (%)	21.00	0.60	4.36	-61.30	3.24
Cash Profit Margin (%)	23.07	3.76	6.23	-60.67	3.45

Growth Ratios

	Horizon Reclaim (India)	GRP	Rubfila Intl	Elgi Rubber	Dolfin Rubbers
Revenue Growth (%)	36.46	-2.75	9.46	-4.54	18.23
EBIT Growth (%)	56.19	-38.19	-4.94	-260.74	1.20
Net Profit Growth (%)	48.58	-89.51	-9.60	-5,410.05	8.07
EPS Growth (%)	48.58	-89.51	-9.60	-5,410.23	8.07
Book Value Growth (%)	73.29	-7.69	5.60	-57.73	16.55

Valuation Ratios

	Horizon Reclaim (India)	GRP	Rubfila Intl	Elgi Rubber	Dolfin Rubbers
Price / Earnings	0.00	309.70	12.25	0.00	30.82
Price / Book Value	0.00	5.65	1.05	2.22	4.39
Dividend Yield (%)	--	0.19	3.33	0.00	0.00
EV/EBITDA	3.04	28.04	6.06	-12.51	18.91
Market Cap (₹ Cr)	0.00	997.37	325.95	167.71	170.71

Solvency Ratios

	Horizon Reclaim (India)	GRP	Rubfila Intl	Elgi Rubber	Dolfin Rubbers
Debt to Equity	1.44	1.17	0.00	4.13	0.48
Short term debt to equity ratio	0.62	0.61	--	2.29	0.42
Current Ratio	0.68	1.21	5.22	0.81	1.78
Quick Ratio	0.21	0.93	3.98	0.50	0.63
Interest Coverage	12.93	1.55	244.48	-6.55	7.46

Operating Efficiency Ratios

	Horizon Reclaim (India)	GRP	Rubfila Intl	Elgi Rubber	Dolfin Rubbers
Debtors to sales (%)	6.85	20.45	13.10	15.95	9.25
Asset Turnover	1.09	1.31	1.64	0.82	2.75
Receivable days	32.38	65.95	43.94	63.62	28.40
Inventory Days	50.99	33.05	25.79	101.63	49.85
Payable days	11.72	37.99	23.43	59.74	15.90
Cash Conversion Cycle	71.65	61.02	46.30	105.51	62.36

Annual
Quarterly