GRP Limited Research Report

GRP Limited Research Report

Industry

Market Price

Recommendation

Target

Time Horizon

Auto Tyres and Rubber Products

1405

BUY

2,487

9 Months

Q3 FY 2022 Review

GRP Limited reported net revenue of ₹9,341.96 lakhs for the quarter ended December 31, 2021, as compared to ₹9,005 lakhs for the quarter ended December 31, 2020. EBIT and Profit After Tax was ₹108.04 lakhs and ₹79 lakhs for the quarter ended, December 31, 2021, as compared to ₹ 2,331.91 lakhs and 164.17 lakhs during the corresponding quarter of the previous year.

Investment Summary

CMP (₹)

1405

52 Week H/L

1593/775

Market Cap (Lakhs)

18733

Face Value (₹)

10.00

Promoter Holding (%)

41.75

Non-Promoter Holding (%)

58.25

Total (%)

100.00

Book Value

₹ 1,000

EPS TTM

₹ 12.52

Overview

  • One of the top three manufacturers of reclaimed rubber globally and the largest in India.

  • 7 manufacturing units with 76,100 tons/year capacity.

  • 18% share in Indian Market & 50% India’s Export in reclaimed rubber.

  • GRP Limited supplies to 7 out of the top 10 global tyre companies.

  • Invested ₹15.25 Crore towards enhancing production capacity in the Engineering Plastic Division and Polymer Composite Division.

Quarterly Summary

Quarterly (₹ in Lakhs)

Dec-21

Sep-21

Jun-21

Mar-21

Dec-20

Sales

    9,341.96

 10,069.98

 8,307.62

 8,833.40

 8,463.85

Other Income

            4.43

         27.71

       28.88

     120.00

       31.85

Total Revenue

    9,346.39

 10,097.69

 8,336.50

 8,953.40

 8,495.70

Total Expenditure

    9,099.94

   9,827.72

 8,185.77

 8,393.62

 8,123.89

EBIT

        246.45

       269.97

     150.73

     559.78

     371.81

Interest

        138.41

       100.53

       92.93

       93.00

     137.90

EBT

        108.04

       169.44

       57.80

     466.78

     233.91

Tax

          29.04

     -167.33

     129.47

        -4.08

       69.74

Net Profit

          79.00

       336.77

     -71.67

     470.86

     164.17

Business

  • GRP Limited, established by Mr. Rajendra V Gandhi in 1974, manufactures reclaimed rubber (recycled rubber) from end-of-life tyres and tubes. Having commenced operations as a tyre recycling company, GRP has transformed into sustainable materials company over the years. It also separates nylon tyres to produce raw material for sale to the engineering plastic components manufacturers in the automotive and electrical applications. The residue rubber from the above business is further used by other businesses with recycled plastic waste to produce composite material, which replaces wood and concrete.

  • The GRP Limitedcompany is a leader in the domestic tyre recycling industry, and amongst the top five manufacturers of the reclaimed rubber.

  • GRP has total installed capacity of 76,100 tons per year across all business segment.

  • GRP Limited operates in following segments:

    • Reclaim Rubber: This is the core business, as company procures tyres at its End-of-Life (EOL), to produce reclaimed rubber (a replacement to Natural & Synthetic Rubber), used predominantly by tyre manufacturers.

    • Engineered Plastics: Another business recovers Polymide waste from tyres and along with other forms of EOL waste to produce Engineering Plastic compounds for sale to the plastic manufacturers in the automotive and electrical applications.

    • Polymers Composites: The residue rubber from the above businesses is used by yet another business to blend with recycled plastic waste to produce composite material which replaces woods & concrete. The applications for these composite boards are mainly in the transportation industry and currently limited to North America only.

    • Tyre Retreading: A commercial Vehicle retreading business in Joint Venture with a global company, Maragoni SpA to help fleet owners’ life of their type by providing additional life.

  • GRP Limited Revenue dropped by 20% in FY 2021, compared to previous year. Contribution of revenue in FY 2021 from reclaim rubber business was 93 % and from ‘Others’ was 7% as compared to 95% and 5% in previous year.

  • Due to Coivd-19 and increase in raw material prices, GRP Limited revenue and profit margin was impacted in FY 2021

GRP Limited Segment wise Revenue  

 

Revenue Trend

Topline and Bottomline trend (Lakhs)

GRP Limited Revenue Trend

EBITDA Margin Trend (%)

GRP Limited EBITDA Margin Trend

ROE, ROCE, and Asset Turnover trend (%)

GRP Limited Asset Turnover trend

Shareholding Pattern (%)

GRP Limited Shareholding Pattern

Top Shareholders

Rank

Name

Holdings %

1

Individual/Hindu Undivided Family

38.68

2

Meera Philip

6.12

3

Koushik Shekhar

3.83

4

Bodies Corporate

4.58

5

Non-Resident Indian

2.18

Ratio Analysis

YEAR END-MARCH

Mar-18

Mar-19

Mar-20

Mar-21

Profitability Ratio

 

 

 

 

Gross Margin

55%

52%

51%

52%

EBITDA Margin/ Operating Profit Margin

6%

7%

6%

7%

Pre-Tax Margin

0%

2%

-1%

0%

EBIT Margin

2%

4%

2%

2%

Net Profit Margin

-0.25%

1.49%

0.85%

0.60%

 

 

 

 

 

Return On Investment

 

 

 

 

Return On Asset – ROA

-0.32%

2.24%

1.15%

0.65%

Return On Capital Employed – ROCE

3.62%

8.17%

3.82%

3.83%

Return On Equity – ROE

-0.60%

4.20%

2.31%

1.29%

 

Share this Post