Tinna Rubber & Infrastructure Ltd Q2FY26 – From Scrap Tyres to Smart Profits: When Recycling Becomes Sexy (and 28% ROCE Proves It)

1. At a Glance

Who would’ve thought that a company munching on old tyres would end up being a ₹1,500 crore market cap machine? Welcome toTinna Rubber & Infrastructure Ltd (TRIL), the desi godfather of tyre recycling — turning end-of-life rubber into money, bitumen, and even gym flooring for your New Year resolution you’ll abandon by February.

Trading at ₹834 as of21 Nov 2025, Tinna Rubber is in that elite club of industrial recyclers who actually make profits. With anROE of 31.2%,ROCE of 28%, and astock P/E of 34, it’s practically flaunting its balance sheet like a gym selfie. The company reportedQ2FY26 (Sep 2025)sales of ₹120 crore and PAT of ₹12 crore — a mild dip from the previous quarter but steady enough to keep the wheels turning.

Sure, the stock is down32% YoY, but remember — even Michelin tyres deflate once in a while. Over five years, this rubbery wonder has delivered a149% return, proving that not all recyclers are trash collectors. Withpromoters holding 67.6%,zero pledge, andmutual funds creeping up to 5.8%, institutional money clearly smells fresh rubber.

If recycling was a religion, Tinna Rubber would be its most disciplined monk — spinning waste into gold, quite literally.

2. Introduction

In the land of cement, steel, and SaaS hype, who’s paying attention to old tyres? Apparently, Tinna Rubber is — and they’ve turned this boring, smoky business into one of India’s most efficient industrial stories.

Established in 1977, this company was dealing with sustainability long before ESG became a LinkedIn buzzword. It takes end-of-life tyres, grinds them down into crumb rubber, extracts steel wire, and sells it back into industries that make roads, tyres, and industrial materials. A complete “chakravyuh” of circular economy.

What’s truly impressive (and mildly hilarious) is how Tinna has diversified its trash game:

  • Infrastructure segment (52%)– making CRMB and PMB for highway construction.
  • Industrial (25%)– reclaim rubber for tyres and conveyor belts.
  • Steel recovery (13%)– recycling steel from tyres.
  • Consumer (10%)– selling gym mats and tiles, because why not monetize fitness trends?

Their operational empire spans six plants across India — Panipat, Mathura, Haldia, Wada, Gummidipoondi — and one in Oman, with new facilities planned in Saudi Arabia. They processover 200,000 MT of tyres annually, targeting250,000 MT by FY27.

This isn’t just “go green” fluff. The company has genuine clients —MRF, Apollo, CEAT, IOCL, and evenHyundai Construction Equipment— who love Tinna’s recycled products because they cut costs and emissions.

And with the Indian government going all in onsustainable roads, Tinna’s bitumen-based products are basically riding the NHAI gravy train.

3. Business Model – WTF Do They Even Do?

Let’s be honest — most investors glaze over when someone says “crumb rubber modifier.” But here’s how the hustle works:

  1. Collection & Recycling– They collect end-of-life tyres (ELTs) and shred them down into crumb rubber granules.
  2. Separation– Out comes steel wire and nylon fiber — both get sold separately.
  3. Processing– Crumb rubber becomes the base for industrial and infrastructure products like CRMB, PMB, and emulsions used in roads.
  4. Value Additions– Reclaimed rubber and ultra-fine compounds are sold to tyre manufacturers and conveyor belt makers.
  5. Consumer Touchpoints– Even fitness mats and rubberized flooring come out of this ecosystem.

So essentially, Tinna turns garbage into something the world actually needs — smoother highways, cheaper tyres, and gym floors for influencers.

What makes them unique? Integration. They don’t just recycle; they own the full chain — from sourcing ELTs to making finished industrial products. This reduces input dependency, improves margins, and gives them control over quality and pricing.

Their secret sauce: bitumen chemistry. Tinna’s engineers mix recycled rubber with bitumen

to create superior road materials — the kind that survive monsoons and bad drivers.

And guess what? Their Oman and upcoming Saudi ventures show they’re exporting not just products, but expertise. Who knew desi tyre recyclers would be teaching oil nations how to manage rubber waste?

4. Financials Overview

Quarterly Comparison Table (Consolidated Figures in ₹ crore)

MetricQ2FY26 (Sep 2025)Q2FY25 (Sep 2024)Q1FY26 (Jun 2025)YoY %QoQ %
Revenue120118130+1.7%-7.7%
EBITDA211921+10.5%0%
PAT1212120%0%
EPS (₹)6.537.086.52-7.8%+0.15%

Commentary:Flat results, but stable margins — the company’sEBITDA margin at 18%still beats most capital goods peers. PAT is steady, proving operational efficiency despite raw material fluctuations. It’s not growing fast this quarter, but it’s not deflating either — more like a tyre with perfect air pressure.

5. Valuation Discussion – Fair Value Range Only

Let’s decode the numbers:

  • CMP = ₹834
  • EPS (TTM) = ₹24.6
  • EBITDA (TTM) = ₹81 crore
  • Enterprise Value = ₹1,599 crore

1. P/E Method:Industry P/E = 30.6Fair Value Range = EPS × (P/E range of 30–38)→ 24.6 × 30 = ₹738→ 24.6 × 38 = ₹934Fair Value Range (P/E basis): ₹740–₹930

2. EV/EBITDA Method:EV/EBITDA = 19.7 (Current)Industry Avg = ~15–20If we assume fair multiple range 17–21 →→ ₹1,599 × (17/19.7) = ₹1,380 Cr→ ₹1,599 × (21/19.7) = ₹1,705 Cr→ Implied Share Value ≈ ₹720–₹890

3. DCF (Simplified Educational Approach):Assume 10% growth next 3 yrs, terminal growth 4%, discount 11%.Fair value range ≈ ₹800–₹950

🎓Educational Fair Value Range: ₹740 – ₹950This fair value range is for educational purposes only and not investment advice.

6. What’s Cooking – News, Triggers, Drama

  • QIP Party (June 2025):Raised ₹78.7 crore via Qualified Institutional Placement at ₹888/share. Use of proceeds: debt repayment, Oman expansion, and capex. Basically, the company diluted 8.86 lakh shares and flexed its institutional connect.
  • NSE Listing (April 2025):Tinna moved up from BSE-only obscurity to
To Read Full 16 Point ArticleBecome a member
Become a member
To Read Full 16 Point ArticleBecome a member

Leave a Comment

error: Content is protected !!