Nifty

:

24631.30

Sensex

:

80597.66

11.95 (0.05%)
57.75 (0.07%)

Login

Nifty
Sensex

:
:

24631.30
80597.66

11.95 (0.05%)
57.75 (0.07%)

Tirupati Starch & Chemicals Ltd.

Consumer Food

Rating :

64/99

BSE: 524582 | NSE: Not Listed

Watchlist

NSE BSE

182.35

14-Aug-2025

Open
High
Low
Previous Close

192.7
192.7
180
186.00

Volume
Traded Value (lacs)
52 Week High
52 Week Low

789
144635
192.7
0

Stock Summary

Market Cap(Crs)
Stock P:E
Face Value

174.86
15.58
10

Enterprise Value(Crs)
Dividend Yield
Price:Book Value

310.31
N/A
2.80

Chart

Price | P:E | P:BV | EV:EBITDA | MCap:Sales | EPS

Revenue CAGR (%)

10 Years
5 Years
3 Years

9.34
14.07
1.98

EBITDA CAGR (%)

10 Years
5 Years
3 Years

16.59
22.00
3.30

PAT CAGR (%)

10 Years
5 Years
3 Years

-
48.90
4.65

P:E (Median)

8 Years
5 Years
3 Years

25.35
25.35
25.35

P:BV (Average)

8 Years
5 Years
3 Years

1.63
1.63
1.63

EV:EBITDA (Average)

8 Years
5 Years
3 Years

6.53
6.53
6.53

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone

Description Jun 25 Jun 24 Var% Mar 25 Mar 24 Var% Dec 24 Dec 23 Var% Sep 24 Sep 23 Var%
Net Sales 92.23 86.23 6.96% 97.50 82.48 18.21% 99.22 86.79 14.32% 103.27 61.60 67.65%
Expenses 85.56 83.64 2.30% 93.79 75.68 23.93% 85.82 81.14 5.77% 98.24 57.68 70.32%
EBITDA 6.66 2.58 158.14% 3.72 6.80 -45.29% 13.40 5.65 137.17% 5.03 3.92 28.32%
EBIDTM 7.22% 3.00% 3.81% 8.25% 13.51% 6.51% 4.87% 6.36%
Other Income 0.13 0.10 30.00% 3.89 0.13 2,892.31% -0.10 0.12 - 0.13 0.06 116.67%
Interest 2.98 2.67 11.61% 2.80 3.52 -20.45% 2.49 2.50 -0.40% 2.75 1.96 40.31%
Depreciation 2.18 1.93 12.95% 1.83 2.37 -22.78% 2.01 2.09 -3.83% 2.08 1.87 11.23%
PBT 1.63 -1.92 - 2.97 1.04 185.58% 8.80 1.18 645.76% 0.32 0.16 100.00%
Tax 0.18 0.17 5.88% 1.44 0.61 136.07% 1.38 0.12 1,050.00% -0.34 0.12 -
PAT 1.45 -2.08 - 1.53 0.43 255.81% 7.43 1.06 600.94% 0.66 0.03 2,100.00%
PATM 1.57% -2.42% 1.57% 0.52% 7.48% 1.22% 0.64% 0.06%
EPS 1.51 -2.17 - 1.60 0.45 255.56% 7.74 1.10 603.64% 0.69 0.04 1,625.00%

Description Jun 25 Jun 24 Var% Mar 25 Mar 24 Var% Dec 24 Dec 23 Var% Sep 24 Sep 23 Var%
Net Sales 92.23 86.23 6.96% 97.50 82.48 18.21% 99.22 86.79 14.32% 103.27 61.60 67.65%
Expenses 85.47 83.64 2.19% 93.78 75.56 24.11% 85.83 81.14 5.78% 98.24 57.68 70.32%
EBITDA 6.76 2.58 162.02% 3.72 6.92 -46.24% 13.39 5.65 136.99% 5.03 3.92 28.32%
EBIDTM 7.33% 3.00% 3.82% 8.40% 13.50% 6.51% 4.87% 6.36%
Other Income 0.13 0.10 30.00% 3.89 0.13 2,892.31% -0.10 0.12 - 0.13 0.06 116.67%
Interest 2.98 2.67 11.61% 2.80 3.52 -20.45% 2.49 2.50 -0.40% 2.75 1.96 40.31%
Depreciation 2.18 1.93 12.95% 1.83 2.37 -22.78% 2.01 2.09 -3.83% 2.08 1.87 11.23%
PBT 1.72 -1.92 - 2.97 1.17 153.85% 8.79 1.18 644.92% 0.32 0.16 100.00%
Tax 0.11 0.17 -35.29% 1.44 0.61 136.07% 1.38 0.12 1,050.00% -0.34 0.12 -
PAT 1.62 -2.08 - 1.54 0.55 180.00% 7.41 1.06 599.06% 0.66 0.03 2,100.00%
PATM 1.75% -2.42% 1.58% 0.67% 7.47% 1.22% 0.64% 0.06%
EPS 1.69 -2.17 - 1.61 0.58 177.59% 7.73 1.10 602.73% 0.69 0.04 1,625.00%

Annual Results

Standalone Figures in Rs. Crores /

Consolidated

Right to Left

Description TTM Mar 25 Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16
Net Sales 392.22 386.22 306.11 364.21 318.18 199.99 271.63 227.32 199.06 174.68 158.07 Net Sales Growth 23.69% 26.17% -15.95% 14.47% 59.10% -26.37% 19.49% 14.20% 13.96% 10.51% Cost Of Goods Sold 287.04 285.24 213.86 259.77 221.68 143.11 217.66 167.23 143.34 129.79 113.95 Gross Profit 105.18 100.98 92.26 104.45 96.49 56.88 53.97 60.09 55.72 44.89 44.11 GP Margin 26.82% 26.15% 30.14% 28.68% 30.33% 28.44% 19.87% 26.43% 27.99% 25.70% 27.91% Total Expenditure 363.41 361.49 285.62 343.19 298.72 190.84 263.60 216.46 189.33 170.66 152.74 Power & Fuel Cost - 35.08 35.23 45.78 34.78 25.88 22.53 24.75 27.25 23.77 22.24 % Of Sales - 9.08% 11.51% 12.57% 10.93% 12.94% 8.29% 10.89% 13.69% 13.61% 14.07% Employee Cost - 13.49 13.12 13.71 12.29 6.80 6.09 6.26 4.84 5.52 5.29 % Of Sales - 3.49% 4.29% 3.76% 3.86% 3.40% 2.24% 2.75% 2.43% 3.16% 3.35% Manufacturing Exp. - 12.03 9.12 9.55 15.26 7.21 9.01 11.04 5.47 3.31 3.56 % Of Sales - 3.11% 2.98% 2.62% 4.80% 3.61% 3.32% 4.86% 2.75% 1.89% 2.25% General & Admin Exp. - 7.29 7.30 6.66 7.24 3.70 3.89 2.69 4.04 1.74 1.36 % Of Sales - 1.89% 2.38% 1.83% 2.28% 1.85% 1.43% 1.18% 2.03% 1.00% 0.86% Selling & Distn. Exp. - 8.10 6.81 7.61 7.47 4.11 4.41 4.49 4.38 6.52 6.33 % Of Sales - 2.10% 2.22% 2.09% 2.35% 2.06% 1.62% 1.98% 2.20% 3.73% 4.00% Miscellaneous Exp. - 0.26 0.19 0.12 0.00 0.03 0.01 0.01 0.01 0.01 6.33 % Of Sales - 0.07% 0.06% 0.03% 0% 0.02% 0.00% 0.00% 0.01% 0.01% 0.01% EBITDA 28.81 24.73 20.49 21.02 19.46 9.15 8.03 10.86 9.73 4.02 5.33 EBITDA Margin 7.35% 6.40% 6.69% 5.77% 6.12% 4.58% 2.96% 4.78% 4.89% 2.30% 3.37% Other Income 4.05 4.01 0.39 0.58 1.70 0.14 0.70 0.60 1.32 4.63 0.79 Interest 11.02 10.71 10.10 8.35 5.86 3.11 2.35 2.52 4.13 4.92 6.25 Depreciation 8.10 7.85 7.73 5.63 5.85 5.12 4.82 4.81 4.70 4.58 4.49 PBT 13.72 10.18 3.05 7.63 9.44 1.06 1.56 4.12 2.23 -0.85 -4.63 Tax 2.66 2.65 0.97 1.06 1.18 0.04 0.41 0.88 0.46 -1.11 -3.11 Tax Rate 19.39% 26.03% 31.80% 13.89% 12.50% 3.77% 26.28% 21.36% 20.63% -3700.00% 67.17% PAT 11.07 7.54 2.07 6.57 8.26 1.03 1.15 3.24 1.77 1.14 -1.51 PAT before Minority Interest 11.07 7.54 2.07 6.57 8.26 1.03 1.15 3.24 1.77 1.14 -1.51 Minority Interest 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 PAT Margin 2.82% 1.95% 0.68% 1.80% 2.60% 0.52% 0.42% 1.43% 0.89% 0.65% -0.96% PAT Growth 2,076.79% 264.25% -68.49% -20.46% 701.94% -10.43% -64.51% 83.05% 55.26% - EPS 11.53 7.85 2.16 6.84 8.60 1.07 1.20 3.38 1.84 1.19 -1.57

Description TTM Mar 25 Mar 24 Mar 23
Net Sales 392.22 386.22 306.11 364.21 Net Sales Growth 23.69% 26.17% -15.95% Cost Of Goods Sold 287.04 285.24 213.86 259.77 Gross Profit 105.18 100.98 92.26 104.45 GP Margin 26.82% 26.15% 30.14% 28.68% Total Expenditure 363.32 361.50 285.50 343.19 Power & Fuel Cost - 35.08 35.23 45.78 % Of Sales - 9.08% 11.51% 12.57% Employee Cost - 13.49 13.12 13.71 % Of Sales - 3.49% 4.29% 3.76% Manufacturing Exp. - 12.03 9.12 9.55 % Of Sales - 3.11% 2.98% 2.62% General & Admin Exp. - 7.31 7.30 6.66 % Of Sales - 1.89% 2.38% 1.83% Selling & Distn. Exp. - 8.10 6.81 7.61 % Of Sales - 2.10% 2.22% 2.09% Miscellaneous Exp. - 0.25 0.07 0.12 % Of Sales - 0.06% 0.02% 0.03% EBITDA 28.90 24.72 20.61 21.02 EBITDA Margin 7.37% 6.40% 6.73% 5.77% Other Income 4.05 4.01 0.39 0.58 Interest 11.02 10.71 10.10 8.35 Depreciation 8.10 7.85 7.73 5.63 PBT 13.80 10.17 3.17 7.63 Tax 2.59 2.65 0.97 1.06 Tax Rate 18.77% 26.06% 30.60% 13.89% PAT 11.23 7.53 2.19 6.57 PAT before Minority Interest 11.23 7.53 2.19 6.57 Minority Interest 0.00 0.00 0.00 0.00 PAT Margin 2.86% 1.95% 0.72% 1.80% PAT Growth 2,652.27% 243.84% -66.67% EPS 11.70 7.84 2.28 6.84

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated

Right to Left

Description Mar 25 Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16
Shareholder's Funds 60.74 53.51 46.02 36.04 27.78 21.84 20.69 17.45 13.02 11.88 Share Capital 9.59 9.59 8.09 7.00 7.00 6.09 6.09 6.09 6.09 7.59 Total Reserves 51.15 43.92 37.93 29.04 20.78 15.75 14.60 11.36 6.93 4.29 Non-Current Liabilities 80.48 99.39 68.20 70.97 59.16 15.86 59.82 52.57 57.25 41.49 Secured Loans 48.89 72.34 42.76 49.76 39.14 1.57 2.07 2.27 7.78 12.02 Unsecured Loans 26.20 23.03 21.71 18.07 10.37 12.82 11.60 9.88 29.77 24.97 Long Term Provisions 1.65 1.14 1.52 1.37 0.00 0.86 0.34 0.00 0.00 0.00 Current Liabilities 89.13 73.52 54.90 50.98 46.27 102.23 57.83 38.05 35.16 51.44 Trade Payables 18.47 7.78 21.58 33.63 35.24 91.97 45.33 21.05 20.73 27.85 Other Current Liabilities 25.73 22.49 14.01 10.42 5.95 3.53 3.78 8.14 7.99 13.28 Short Term Borrowings 42.94 42.50 18.94 6.73 3.86 6.62 7.86 8.38 6.41 10.31 Short Term Provisions 1.99 0.75 0.37 0.21 1.22 0.11 0.87 0.48 0.03 0.00 Total Liabilities 230.35 226.42 169.12 157.99 133.21 139.93 138.34 108.07 105.43 104.81 Net Block 98.11 92.53 55.29 61.00 70.69 55.33 60.05 64.87 63.90 58.75 Gross Block 171.62 158.33 113.36 113.44 117.28 96.81 96.82 96.82 91.15 81.42 Accumulated Depreciation 73.51 65.80 58.07 52.44 46.60 41.47 36.76 31.95 27.25 22.67 Non Current Assets 146.08 131.50 108.12 87.36 86.39 75.00 70.87 66.12 65.31 63.36 Capital Work in Progress 40.46 26.87 45.64 16.12 7.08 18.25 9.44 0.00 0.24 3.68 Non Current Investment 0.01 0.01 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Long Term Loans & Adv. 7.38 11.98 7.07 10.14 8.52 0.05 0.00 1.25 1.17 0.93 Other Non Current Assets 0.12 0.12 0.12 0.10 0.10 1.36 1.38 0.00 0.00 0.00 Current Assets 84.27 94.91 61.00 70.64 46.82 64.93 67.47 41.96 40.12 41.45 Current Investments 0.30 0.28 0.00 1.00 0.00 0.00 0.00 0.00 0.00 0.00 Inventories 42.46 48.64 13.80 32.64 15.27 28.63 18.59 12.92 15.29 17.30 Sundry Debtors 39.17 34.40 33.05 30.43 24.45 27.40 37.70 20.71 17.20 18.91 Cash & Bank 0.41 2.16 8.26 0.69 0.45 0.53 1.20 0.74 0.11 0.45 Other Current Assets 1.94 1.40 2.07 2.03 6.64 8.36 9.97 7.58 7.52 4.79 Short Term Loans & Adv. 0.72 8.04 3.82 3.86 3.35 3.11 4.81 3.23 3.25 4.63 Net Current Assets -4.86 21.39 6.10 19.66 0.55 -37.30 9.64 3.91 4.96 -9.99 Total Assets 230.35 226.41 169.12 158.00 133.21 139.93 138.34 108.08 105.43 104.81

Description Mar 25 Mar 24 Mar 23
Shareholder's Funds 60.85 53.63 46.02 Share Capital 9.59 9.59 8.09 Total Reserves 51.27 44.04 37.93 Non-Current Liabilities 80.48 99.39 68.20 Secured Loans 48.89 72.34 42.76 Unsecured Loans 26.20 23.03 21.71 Long Term Provisions 1.65 1.14 1.52 Current Liabilities 89.14 73.52 54.90 Trade Payables 18.47 7.78 21.58 Other Current Liabilities 25.73 22.49 14.01 Short Term Borrowings 42.94 42.50 18.94 Short Term Provisions 1.99 0.75 0.37 Total Liabilities 230.47 226.54 169.12 Net Block 98.11 92.53 55.28 Gross Block 171.62 158.33 113.36 Accumulated Depreciation 73.51 65.80 58.07 Non Current Assets 146.19 131.49 108.12 Capital Work in Progress 40.46 26.87 45.64 Non Current Investment 0.00 0.00 0.00 Long Term Loans & Adv. 7.50 11.98 7.07 Other Non Current Assets 0.12 0.12 0.12 Current Assets 84.28 95.04 61.00 Current Investments 0.30 0.28 0.00 Inventories 42.46 48.64 13.80 Sundry Debtors 39.17 34.40 33.05 Cash & Bank 0.42 2.29 8.26 Other Current Assets 1.94 1.40 2.07 Short Term Loans & Adv. 0.72 8.04 3.82 Net Current Assets -4.86 21.52 6.10 Total Assets 230.47 226.53 169.12

Cash Flow

Standalone Figures in Rs. Crores /

Consolidated

Right to Left

Description Mar 25 Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16
Cash From Operating Activity 48.85 -34.16 23.32 -0.77 -34.55 11.57 5.26 32.94 13.69 -4.49 PBT 10.18 3.05 7.63 9.44 1.06 1.56 4.12 2.23 0.03 -4.63 Adjustment 18.78 18.08 13.81 11.63 8.15 6.84 7.15 11.34 8.74 10.57 Changes in Working Capital 20.11 -53.97 3.01 -20.28 -43.63 2.96 -5.13 19.39 4.92 -10.15 Cash after chg. in Working capital 49.07 -32.84 24.45 0.80 -34.42 11.36 6.14 32.96 13.69 -4.22 Interest Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Tax Paid -0.22 -1.31 -1.14 -1.57 -0.14 0.22 -0.88 -0.03 -0.01 -0.27 Other Direct Exp. Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Extra & Other Items 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Cash From Investing Activity -25.68 -31.58 -24.89 -6.41 -6.01 -8.79 -9.25 -5.29 -5.29 -5.98 Net Fixed Assets -26.88 -26.20 -29.44 -5.20 -9.30 -8.80 -9.44 -5.43 -6.29 -6.08 Net Investments -0.02 -0.29 1.00 -1.00 0.00 0.00 0.00 0.00 0.00 0.00 Others 1.22 -5.09 3.55 -0.21 3.29 0.01 0.19 0.14 1.00 0.10 Cash from Financing Activity -23.77 58.91 9.32 7.13 40.53 -2.89 4.08 -27.65 -8.43 10.30 Net Cash Inflow / Outflow -0.60 -6.83 7.74 -0.04 -0.03 -0.10 0.08 0.00 -0.04 -0.17 Opening Cash & Equivalents 0.93 7.76 0.02 0.06 0.09 0.20 0.11 0.11 0.15 0.61 Closing Cash & Equivalent 0.32 0.93 7.76 0.02 0.06 0.09 0.20 0.11 0.11 0.45

Description Mar 25 Mar 24 Mar 23
Cash From Operating Activity 48.85 -34.04 23.32 PBT 10.17 3.17 7.63 Adjustment 18.78 18.08 13.81 Changes in Working Capital 20.12 -53.97 3.01 Cash after chg. in Working capital 49.07 -32.72 24.45 Interest Paid 0.00 0.00 0.00 Tax Paid -0.22 -1.31 -1.14 Other Direct Exp. Paid 0.00 0.00 0.00 Extra & Other Items 0.00 0.00 0.00 Cash From Investing Activity -25.68 -31.57 -24.89 Net Fixed Assets -26.88 -26.20 Net Investments -0.02 -0.29 Others 1.22 -5.08 Cash from Financing Activity -23.89 58.91 9.32 Net Cash Inflow / Outflow -0.72 -6.70 7.74 Opening Cash & Equivalents 1.06 7.76 0.02 Closing Cash & Equivalent 0.33 1.06 7.76

Financial Ratios

Standalone /

Consolidated

Right to Left

Description Mar 25 Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16
Book Value (Rs.) 63.34 55.80 56.88 51.49 39.68 35.85 33.96 28.65 21.37 17.04 ROA 3.30% 1.05% 4.02% 5.68% 0.75% 0.83% 2.63% 1.66% 1.09% -1.62% ROE 13.19% 4.17% 16.01% 25.90% 4.13% 5.41% 16.99% 11.63% 9.76% -13.60% ROCE 10.35% 7.67% 12.85% 15.68% 6.61% 8.92% 15.20% 12.00% 7.78% 2.69% Fixed Asset Turnover 2.34 2.25 3.21 2.76 1.87 2.81 2.35 2.34 2.13 1.97 Receivable days 34.76 40.22 31.81 31.48 47.32 43.74 46.90 31.50 35.82 30.30 Inventory Days 43.05 37.22 23.27 27.48 40.06 31.73 25.30 23.44 32.32 33.41 Payable days 16.80 25.05 38.79 56.69 162.21 92.93 54.87 40.11 52.69 58.04 Cash Conversion Cycle 61.01 52.38 16.29 2.26 -74.83 -17.46 17.33 14.83 15.46 5.66 Total Debt/Equity 2.24 2.87 1.95 2.13 1.97 1.01 1.12 1.49 3.80 4.45 Interest Cover 1.95 1.30 1.91 2.61 1.34 1.66 2.64 1.54 1.01 0.26

Description Mar 25 Mar 24 Mar 23
Book Value (Rs.) 63.46 55.93 56.88 ROA 3.29% 1.11% 3.88% ROE 13.15% 4.40% 14.27% ROCE 10.34% 7.74% 11.75% Fixed Asset Turnover 2.34 2.25 3.21 Receivable days 34.76 40.22 33.13 Inventory Days 43.05 37.22 13.83 Payable days 16.80 25.05 30.32 Cash Conversion Cycle 61.01 52.38 16.63 Total Debt/Equity 2.23 2.86 1.95 Interest Cover 1.95 1.31 1.91

Annual Reports:

News Update:

No Latest News!

Source: www.accordfintech.com | DISCLAIMER: Information is provided " as is" and solely for informational purposes, not for trading purposes or advice, and may be delayed.

Feedback