EN DE

Vamshi Rubber Limited (530369) Fair Value & Analysis

Other · IN · Market cap ₹240M

VR Vamshi Rubber Limited 530369 · BSE
Price₹40.00
Fair Value₹25.34
Upside-36.7%
Quality53/100
Watch Vamshi Rubber Limited for free, get notified when fair value or trend changes. Watch for free
Expensive Growth
Loss-making · -4.3% net margin
Low debt · negative free cash flow
Mixed vs. peers (4/10)
Narrow moat 35/100
Evidence: High Range ₹20.45 – ₹32.55 Share as image

Fair value as of: Aug 13, 2026

From 15 valuation models · updated 5 days ago

A solid business, but screening 37% overvalued on our models.

Fair value for all 35,000+ stocks, review alerts and the diversification check: 14 days of Pro free, no card.

What matters now

  • The price sits above even our optimistic bull case (₹32.55). The favourable scenario is already priced in.
  • Solid but not exceptional quality (53/100) and above fair value, neither a clear bargain nor a standout compounder.
Share this valuation: 𝕏 WhatsApp

Price vs Fair Value (5 years)

₹72.14 ₹15.00 Fair Value ₹25.34 Jul 2020 Aug 2026

White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Aug 13, 2026.

How to read this chart

60‑month range ₹15.00 – ₹72.14 · fair‑value band ₹20.45 – ₹32.55 · the ₹40.00 price screens above the ₹25.34 fair value. Dashed = 300-day average. As of Aug 13, 2026.

Full chart & analysis →

Which stocks are undervalued right now? Check free Discover now →

Analysis

Vamshi Rubber Limited (530369) currently trades at ₹40.00, while our model-based Fair Value estimate is ₹25.34, implying the stock looks roughly 36.7% overvalued today. The Quality Score stands at 53/100 (solid quality), in the Other sector. Bear case: priced above our estimate, the market already discounts strong expectations. Bull case: above-average quality can justify a premium, the entry price still matters most (evidence: high).

Over the trailing twelve months, Vamshi Rubber Limited generated revenue of ₹490M at a net margin of -4.3%. Revenue declined 42.9% year over year. Net debt stands at ₹201M. The stock trades on a trailing P/E of 27.3 (as of Jul 4, 2026). Fundamentals as of Aug 13, 2026

Our scenario range runs from ₹20.45 (bear case) to ₹32.55 (bull case); at ₹40.00, the current price sits above that range. Bear and bull are the same models run on conservative and optimistic assumptions (margins, growth, valuation multiples), so a plausible valuation range, not a price target. The share trades about 37% below its 52-week high and 11% above its 52-week low, currently below its 200-day average. For context, the median of 10 Other peers we cover trades at -24% fair-value upside, at -37%, 530369 screens richer than that median.

Fair Value models

Each model estimates fair value its own way; the Fair Value above is the evidence-weighted blend. Evidence (0–100) measures how completely this model’s inputs are available: well-fed models carry more weight in the blend. The spread across models is intentional, each one stresses a different value driver; dividend models, for instance, come out structurally low when payout is small.

Model Bear Bear = the cautious scenario: the same model computed with conservative anchors (lower growth, margins and valuation multiples). Together with Bull it frames a plausible valuation range, not a price target.BaseBull Bull = the optimistic scenario: the same model computed with favourable anchors (higher growth, margins and valuation multiples). Together with Bear it frames a plausible valuation range, not a price target. Evidence
Highest evidence
Residual Income ₹24.64 ₹24.07 ₹19.95 76
ROIC Compounder ₹30.72 ₹34.69 ₹38.70 72
Gordon GGM ₹6.97 ₹10.19 ₹13.04 70
All 15 models by family
Earnings-Based
Graham-Dodd ₹10.93 ₹25.34 ₹32.55 54
PEG = 1.0 ₹4.29 ₹6.13 ₹7.96 46
EPV ₹30.72 ₹34.69 ₹37.91 59
Dividend Discount
Gordon GGM ₹6.97 ₹10.19 ₹13.04 70
DDM Multi-Stage ₹6.97 ₹9.39 ₹11.56 61
Multiples
P/E Multiple ₹20.50 ₹27.33 ₹34.16 63
P/S Multiple ₹20.50 ₹27.33 ₹34.16 58
P/B Multiple ₹20.50 ₹27.33 ₹34.16 55
EV/EBIT ₹51.68 ₹69.71 ₹87.73 53
EV/EBITDA ₹52.60 ₹70.94 ₹89.27 54
EV/Revenue ₹44.47 ₹64.56 ₹84.64 43
Asset-Based
NCAV (Graham) ₹17.98 ₹24.10 ₹35.97 50
Economic Profit
Residual Income ₹24.64 ₹24.07 ₹19.95 76
ROIC Compounder ₹30.72 ₹34.69 ₹38.70 72
Growth Earnings
Growth-Adj P/E ₹15.70 ₹22.43 ₹29.15 68

Widest divergence: Multiples (₹27.33) versus Dividend Discount (₹9.39). Highest evidence: Residual Income (76).

Notify me when 530369 reaches fair value

Free. You confirm by email (double opt-in) and can unsubscribe anytime in one click.

Key figures & financial health

Revenue (TTM) ₹490M
Revenue growth (YoY) -42.9%
Net margin -4.3%
Return on equity 479%
Free cash flow −₹8.2M FY2026
P/E ratio 27.3 as of Jul 4, 2026
More key figures
Operating margin -3.0%
EPS (TTM) ₹2.01
Net debt ₹201M FY2026

Figures from reported company fundamentals · as of Aug 13, 2026. TTM = trailing twelve months.

Quality Score breakdown

Overall quality 53/100

Of which business quality 51 · Market factors (momentum, volatility) 25

Profitability 54
Margins and returns on capital today
Quality Growth 38
Are margins and returns improving?
Cashflow 30
Earnings quality: real cash, not paper profit
Fin. Strength 37
Balance sheet, leverage, solvency risk
Investment 90
Disciplined investing over empire-building
Low Volatility 48
Calm price path (market factor)
Momentum 20
Price trend over the last 3–12 months (market factor)
52W Momentum 7
Distance to the 52-week high (market factor)
Net Issuance 82
Buybacks instead of dilution

Non-valuation factor families (profitability, growth, cashflow, financial strength, momentum …), each academically grounded. Valuation itself sits in the Fair Value and is deliberately excluded here to avoid double-counting.

About the company

Vamshi Rubber Limited manufactures and sells tire retreading materials in India. It provides precured tread rubber, cushion gum, CBTR, cushion gum ropes, curing envelopes, and vulcanizing solutions. The company also exports its products to 12 countries. Vamshi Rubber Limited was incorporated in 1993 and is based in Hyderabad, India.

Company description, as reported by the company or data provider.

Revenue & earnings trend

FY2022 – FY2026 · reported fiscal years

Vamshi Rubber Limited reported revenue of ₹858M in FY2026 versus ₹690M in FY2022, a compound +5.6%/yr. Reported net income was ₹6.8M in FY2026, compounding +119.8%/yr from FY2022.

Growth Quality 49/100
The company is growing, but growth may require heavy reinvestment or weak cash conversion.
Latest Revenue (FY 2026)
₹858M
Latest YoY
+0.0%
Avg. growth/yr (3Y) Measures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump.
+2.4%
Avg. growth/yr (5Y) Measures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump.
+8.1%
Avg. growth/yr (12Y) Measures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump.
+1.1%
Revenue +5.6%/yr
FY22 ₹690M
FY23 ₹799M
FY24 ₹774M
FY25 ₹858M
FY26 ₹858M
Net income +119.8%/yr
FY22 ₹290K
FY23 ₹927K
FY24 ₹6.1M
FY25 ₹6.8M
FY26 ₹6.8M

530369 screens 37% overvalued. Compare with Federal Home Loan Mortgage Corporation →

Share or link this analysis
For bloggers & editors: embed code + live data

For bloggers, editors and developers: paste this into your site or blog (a “Custom HTML” block in WordPress), it shows the current fair value and links back here. Free, plain HTML, and welcome. Full data streams (CSV/JSON) at /developers.

Cite: Fair Value Calculator (2026). "Vamshi Rubber Limited Fair Value". https://www.fairvalue-calculator.com/stock/530369

Peer Group

Other · 373 stocks

How this stock ranks against its industry: the green marker is this stock, the band is the typical 25–75% peer range, and the tick is the median.

Quality Score 53 · Above median
Fair Value upside −37% · Below median
Return on equity (TTM) 479% · Top 25%
Return on assets 0% · Top 25%
Net margin (TTM) -4% · Bottom 25%
Operating margin (TTM) -3% · Bottom 25%
Revenue growth -43% · Bottom 25%
Dividend yield (TTM) 1.8% · Above median
Debt / equity 0.07× · Higher than median

Valuation Multiples vs Other median · lower = cheaper

P/E (TTM) 27.3× · Pricier than median

Snowflake

Five quick dimensions, each 0 to 100: VALUE (fair-value potential), FUTURE (revenue growth), PAST (return on equity), HEALTH (low debt), DIVIDEND (yield). Green = this stock, grey = typical sector peer.

VALUE 0 · sector 9
FUTURE 0 · sector 0
PAST 100 · sector 0
HEALTH 97 · sector 97
DIVIDEND 35 · sector 31

VALUE 0: the price sits above our fair-value range.

Values & ESG

Does this company touch areas you may want to avoid? The classification is inferred from sector and industry.

None of the checked exposures detected

ESG scores are not available for this stock yet. Values and ESG data are contextual and can differ between providers.

Similar stocks

10 more Other stocks, each showing price versus our Fair Value estimate (as of Aug 13, 2026).

Stock Price Fair Value vs Fair Value
Federal Home Loan Mortgage Corporation FREJO $15.58 $51.90 +233%
533278 533278 ₹409.15 ₹660.78 +62%
Nestl?? India Limited 500790 ₹1,497 ₹191.93 -87%
ITC Limited 500875 ₹279.50 ₹212.74 -24%
Wipro Limited 507685 ₹183.80 ₹193.38 +5%
540376 540376 ₹4,054 ₹1,542 -62%
540777 540777 ₹537.50 ₹149.72 -72%
Lupin Limited 500257 ₹2,265 ₹1,983 -12%
Dabur India Limited 500096 ₹413.80 ₹122.93 -70%
540719 540719 ₹1,835 ₹872.41 -52%

Compare Vamshi Rubber Limited with another stock

Price, fair value, quality and upside side by side.

Free, no sign-up

Explore undervalued stocks

All undervalued stocks TechnologyFinancial ServicesHealthcareConsumer CyclicalConsumer DefensiveCommunication ServicesIndustrialsEnergyBasic MaterialsReal EstateUtilities Deeply Undervalued StocksUndervalued High-Quality StocksUndervalued Blue-Chip StocksUndervalued Small-Cap StocksUndervalued Dividend Stocks

Frequently asked questions

Is Vamshi Rubber Limited (530369) overvalued or undervalued?
As of Aug 13, 2026, our model estimates a fair value of ₹25.34 versus a price of ₹40.00, about −37% (overvalued).
What is the fair value of 530369?
Our model-based fair value for Vamshi Rubber Limited is ₹25.34 (as of Aug 13, 2026), built from audited fundamentals. The current price is ₹40.00.
What is the quality score of 530369?
Vamshi Rubber Limited has a Quality Score of 53/100. It measures business quality (profitability, growth, cash flow, balance-sheet strength, investment discipline, share issuance). Market factors such as price momentum and volatility do not enter the number; they are shown separately in the detail view.
What is the revenue of Vamshi Rubber Limited (530369)?
Vamshi Rubber Limited reported trailing-twelve-month revenue of about ₹490M (latest available figure, as of Aug 13, 2026).
What is the net profit margin of 530369?
The net profit margin of Vamshi Rubber Limited is about -4.3%, meaning it is currently running at a net loss. Based on the latest reported figures.

How we calculate Fair Value

Each company is valued through a stack of independent intrinsic-value models (DCF variants, residual-income, multiples and more), blended into one family-balanced consensus and weighted by how much trustworthy data backs it. A separate quality layer scores the fundamentals. Every input is real reported data, nothing guessed.

14 days Pro free · no card

Track Vamshi Rubber Limited and try Pro for 14 days

One email gets you 14 days of full Pro (review alerts, the 35,000+ stock screener, the diversification check) plus the monthly Top-25 report of the most undervalued quality stocks. No card, cancel anytime.

Zero risk: nothing is ever charged. After 14 days you decide whether to stay.