Tirupati Forge Financials

NSE: TIRUPATIFL

₹69.05

₹0.63 (0.92%)

As on 04-Sep-2026 15:56IST

Market cap

₹898 Cr

Revenue (TTM)

₹168 Cr

P/E Ratio

147.1

P/B Ratio

6.3

Div. Yield

0 %

Income Statement (₹ Cr)	TTM	Mar-25	Mar-24	Mar-23	Mar-22	Mar-21
Operating Revenue	168.28	114.98	110.00	92.03	88.24	30.77
Total Income	171.45	116.30	110.93	93.84	89.30	30.97
Total Expenditure	151.73	99.76	97.22	77.43	77.65	28.09
EBITDA	16.55	15.22	12.78	14.60	10.59	2.68
Depreciation	8.15	4.37	3.45	2.71	2.43	1.96
EBIT	8.41	10.85	9.32	11.89	8.16	0.71
Interest	3.26	1.65	1.31	1.07	0.88	0.37
Other Income	3.17	1.31	0.92	1.81	1.07	0.20
Exceptional Items	--	--	--	--	--	--
Profit before Tax	8.32	10.52	8.93	12.63	8.35	0.54
Provision for Tax	2.21	2.66	2.29	3.20	2.13	0.15
Profit after Tax	6.10	7.86	6.64	9.43	6.22	0.39

Liabilities (₹ Cr)	TTM	Mar-25	Mar-24	Mar-23	Mar-22	Mar-21
Shareholder's Funds	133.40	107.06	49.92	36.24	26.81	20.76
Minority Interest	--	--	--	--	--	--
Non-Current Liabilities	30.21	16.50	3.52	2.14	4.19	3.14
Current Liabilities	40.18	22.25	20.76	12.74	21.44	9.79
Total Liabilities	203.79	145.93	74.30	51.28	52.46	33.69

Assets (₹ Cr)	TTM	Mar-25	Mar-24	Mar-23	Mar-22	Mar-21
Non-Current Assets	117.13	57.03	28.12	16.53	16.62	15.82
Current Assets	73.26	88.78	46.08	34.59	35.82	17.88
Total Assets	203.79	145.93	74.30	51.28	52.46	33.69
Total Debt*	--	17.68	11.07	9.17	9.79	7.56
Net Current Assets	33.08	66.54	25.32	21.85	14.38	8.09
Contingent Liabilities	--	1.00	1.00	1.00	1.00	1.00

Cashflow (₹ Cr)	TTM	Mar-25	Mar-24	Mar-23	Mar-22	Mar-21
Cash From Operating Activities	--	5.85	10.31	4.51	1.21	-3.02
Cash Flow from Investing Activities	--	-38.00	-14.70	-3.37	-2.90	-2.79
Cash from Financing Activities	--	60.78	8.79	-1.90	2.43	5.13
Net Cash Inflow / Outflow	--	28.64	4.40	-0.76	0.74	-0.68

Financials Ratios	TTM	Mar-25	Mar-24	Mar-23	Mar-22	Mar-21
Adjusted EPS (₹)	0.49	0.66	0.64	0.96	0.64	0.04
Cash EPS (₹)	0.47	1.03	0.97	1.24	0.88	0.24
Adjusted Book Value (₹)	10.98	8.26	4.81	3.70	2.74	2.12
Dividend per Share (₹)	--	--	--	--	0.02	--
Cash Flow per Share (₹)	--	0.50	0.99	0.46	0.12	-2.70
Free Cash Flow per Share (₹)	--	-2.85	-0.60	-0.08	-0.28	-5.72

Profitability Ratios	TTM	Mar-25	Mar-24	Mar-23	Mar-22	Mar-21
ROCE (%)	--	13.10	19.26	33.41	28.43	3.61
ROE (%)	4.83	10.65	15.42	29.91	26.16	2.04
ROA (%)	3.49	7.14	10.60	18.21	14.45	1.33
EBIT Margin (%)	5.00	9.44	8.48	12.92	9.25	2.32
Net Margin (%)	3.56	6.75	5.99	10.05	6.97	1.27
Cash Profit Margin (%)	--	10.63	9.18	13.19	9.81	7.66

Growth Ratios	TTM	Mar-25	Mar-24	Mar-23	Mar-22	Mar-21
Revenue Growth (%)	42.34	4.53	19.53	4.30	186.77	11.43
EBIT Growth (%)	-8.67	16.38	-21.60	45.70	1,043.80	33.56
Net Profit Growth (%)	-8.42	18.27	-29.55	51.51	1,479.87	43.18
EPS Growth (%)	-19.67	3.67	-33.42	51.51	1,479.60	31.95
Book Value Growth (%)	--	95.64	37.74	35.17	29.13	16.03

Valuation Ratios	TTM	Mar-25	Mar-24	Mar-23	Mar-22	Mar-21
Price / Earnings	147.10	48.31	25.21	9.46	16.77	8.42
Price / Book Value	6.29	3.89	3.35	2.46	3.89	1.40
Dividend Yield (%)	--	--	--	--	0.19	--
EV/EBITDA	46.94	22.02	12.70	5.99	9.72	12.66
Close Price (₹)	64.07	32.08	16.15	9.10	10.65	2.96
High Price (₹)	66.80	72.88	21.85	25.60	17.05	4.38
Low Price (₹)	30.11	14.00	6.75	8.35	2.71	2.31
Market Cap (₹ Cr)	897.93	379.44	167.44	89.18	104.37	29.01

Solvency Ratios	TTM	Mar-25	Mar-24	Mar-23	Mar-22	Mar-21
Debt to Equity	0.17	0.18	0.22	0.25	0.37	0.36
Short term debt to equity ratio	--	0.06	0.14	0.18	0.21	0.19
Current Ratio	1.82	3.99	2.22	2.71	1.67	1.83
Quick Ratio	1.24	2.95	1.14	1.46	0.96	0.75
Interest Coverage	3.55	7.39	7.81	12.77	10.53	2.46

Operating Efficiency Ratios	TTM	Mar-25	Mar-24	Mar-23	Mar-22	Mar-21
Debtors to sales (%)	15.40	14.93	14.41	17.63	18.20	14.18
Asset Turnover	0.96	1.05	1.76	1.78	2.05	1.04
Receivable days	--	52.41	53.22	64.02	42.23	42.27
Inventory Days	--	72.07	63.54	61.84	53.35	96.49
Payable days	--	49.82	30.84	47.96	52.45	71.53
Cash Conversion Cycle	--	74.66	85.92	77.90	43.13	67.23

*TTM (Trailing Twelve Months) data based on income statement of last 4 quarters and interim half yearly balance sheet.

Income Statement (₹ Cr)