Horizon Reclaim (India) Peer Comparison

BSE: 544794

₹118.05

₹0.15 (0.13%)

As on 04-Sep-2026IST

Market cap

₹230 Cr

Revenue (TTM)

₹49 Cr

P/E Ratio

21.9

P/B Ratio

2.9

Div. Yield

0 %

Edit

	Horizon Reclaim (India)	GRP	Rubfila Intl	Elgi Rubber	Dolfin Rubbers
Market cap (₹ Cr)	230	1,065	384	294	173
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	21.94	187.83	14.93	--	27.92
Price-To-Book	2.91	5.90	1.21	7.18	4.24

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	--	366.50	169.75
Total Income	50.01	538.01	--	391.94	170.71
Total Expenditure	33.62	495.09	--	428.15	160.74
EBITDA	15.80	40.23	--	-61.65	9.01
Depreciation	0.90	18.66	--	17.90	1.84
EBIT	14.90	21.58	--	-79.55	7.17
Interest	1.20	14.79	--	31.92	1.09
Other Income	0.59	2.68	--	25.44	0.95
Exceptional Items	--	-1.40	--	-155.03	--
Profit before Tax	14.29	8.06	--	-241.06	7.03
Provision for Tax	3.79	4.84	--	-0.82	1.49
Profit after Tax	10.50	3.22	--	-240.24	5.54

Liabilities (₹ Cr)

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

Assets (₹ Cr)

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

Cashflow (₹ Cr)

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

Ratios

Profitability Ratios

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

Growth Ratios

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

Valuation Ratios

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

Solvency Ratios

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

Operating Efficiency Ratios

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

Annual
Quarterly