Nifty

:

24326.65

Sensex

:

77844.52

-4.30 (-0.02%)
-114.00 (-0.15%)

Login

Nifty
Sensex

:
:

24326.65
77844.52

-4.30 (-0.02%)
-114.00 (-0.15%)

Tirupati Forge Ltd.

Forgings

Rating :

68/99

BSE: Not Listed | NSE: TIRUPATIFL

Watchlist

NSE BSE

42.95

07-May-2026

Open
High
Low
Previous Close

42.89
44
42.87
43.77

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

191178
8251816.03
52
28.88

Stock Summary

Market Cap(Crs)
Stock P:E
Face Value

554.87
91.41
2

Enterprise Value(Crs)
Dividend Yield
Price:Book Value

552.58
N/A
4.76

Chart

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

Revenue CAGR (%)

10 Years
5 Years
3 Years

20.39
30.17
7.70

EBITDA CAGR (%)

10 Years
5 Years
3 Years

24.80
41.53
0.84

PAT CAGR (%)

10 Years
5 Years
3 Years

46.72
82.34
-5.89

P:E (Median)

8 Years
5 Years
3 Years

26.07
39.03
50.80

P:BV (Average)

8 Years
5 Years
3 Years

3.93
4.45
4.76

EV:EBITDA (Average)

8 Years
5 Years
3 Years

15.55
19.16
21.52

Quarterly Results

Standalone Figures in Rs. Crores /

Consolidated

Description Dec 25 Dec 24 Var% Sep 25 Sep 24 Var% Jun 25 Jun 24 Var% Mar 25 Mar 24 Var%
Net Sales 48.60 26.14 85.92% 39.67 32.27 22.93% 32.30 29.06 11.15% 27.50 33.11 -16.94%
Expenses 43.51 23.54 84.83% 36.44 27.44 32.80% 28.62 24.38 17.39% 24.40 29.62 -17.62%
EBITDA 5.08 2.60 95.38% 3.23 4.83 -33.13% 3.68 4.69 -21.54% 3.10 3.49 -11.17%
EBIDTM 10.46% 9.94% 8.15% 14.98% 11.41% 16.13% 11.27% 10.53%
Other Income 0.66 0.40 65.00% 1.06 0.30 253.33% 0.62 0.19 226.32% 0.43 0.42 2.38%
Interest 0.87 0.31 180.65% 0.65 0.51 27.45% 0.73 0.38 92.11% 0.44 0.39 12.82%
Depreciation 2.14 0.94 127.66% 1.80 1.02 76.47% 1.67 1.03 62.14% 1.39 0.97 43.30%
PBT 2.74 1.75 56.57% 1.84 3.60 -48.89% 1.90 3.46 -45.09% 1.70 2.55 -33.33%
Tax 0.71 0.43 65.12% 0.50 0.96 -47.92% 0.49 0.86 -43.02% 0.41 0.63 -34.92%
PAT 2.02 1.31 54.20% 1.34 2.65 -49.43% 1.41 2.60 -45.77% 1.30 1.93 -32.64%
PATM 4.16% 5.02% 3.38% 8.20% 4.36% 8.95% 4.72% 5.81%
EPS 0.16 0.10 60.00% 0.11 0.21 -47.62% 0.11 0.21 -47.62% 0.10 0.15 -33.33%

Description Dec 25 Dec 24 Var% Sep 25 Sep 24 Var% Jun 25 Jun 24 Var% Mar 25 Mar 24 Var%
Net Sales 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
Expenses 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
EBITDA 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
EBIDTM 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Other Income 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
Interest 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
Depreciation 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
PBT 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
Tax 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
PAT 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
PATM 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
EPS 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0

Annual Results

Standalone Figures in Rs. Crores

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 148.07 114.98 110.00 92.03 88.24 30.77 27.61 41.84 20.79 16.10 17.97 Net Sales Growth 22.80% 4.53% 19.53% 4.30% 186.77% 11.45% -34.01% 101.25% 29.13% -10.41% Cost Of Goods Sold 78.67 66.24 68.17 51.60 50.42 16.85 15.50 25.05 10.92 9.50 10.80 Gross Profit 69.40 48.75 41.83 40.43 37.82 13.92 12.11 16.79 9.87 6.60 7.16 GP Margin 46.87% 42.40% 38.03% 43.93% 42.86% 45.24% 43.86% 40.13% 47.47% 40.99% 39.84% Total Expenditure 132.97 99.76 97.22 77.43 77.65 28.09 25.26 34.79 17.65 14.22 16.31 Power & Fuel Cost - 5.92 6.09 4.57 4.90 3.15 2.92 2.99 2.37 1.62 1.77 % Of Sales - 5.15% 5.54% 4.97% 5.55% 10.24% 10.58% 7.15% 11.40% 10.06% 9.85% Employee Cost - 6.07 4.59 4.32 3.77 2.15 2.08 1.47 0.99 0.75 0.74 % Of Sales - 5.28% 4.17% 4.69% 4.27% 6.99% 7.53% 3.51% 4.76% 4.66% 4.12% Manufacturing Exp. - 11.09 10.62 9.82 8.91 3.49 3.01 3.51 1.80 1.35 1.03 % Of Sales - 9.65% 9.65% 10.67% 10.10% 11.34% 10.90% 8.39% 8.66% 8.39% 5.73% General & Admin Exp. - 0.25 1.99 1.42 1.20 0.96 1.23 1.03 0.92 0.73 0.35 % Of Sales - 0.22% 1.81% 1.54% 1.36% 3.12% 4.45% 2.46% 4.43% 4.53% 1.95% Selling & Distn. Exp. - 6.56 5.50 5.09 7.73 1.40 0.48 0.73 0.65 0.28 1.60 % Of Sales - 5.71% 5.00% 5.53% 8.76% 4.55% 1.74% 1.74% 3.13% 1.74% 8.90% Miscellaneous Exp. - 3.64 0.26 0.61 0.73 0.09 0.04 0.00 0.00 0.00 1.60 % Of Sales - 3.17% 0.24% 0.66% 0.83% 0.29% 0.14% 0% 0% 0% 0.06% EBITDA 15.09 15.22 12.78 14.60 10.59 2.68 2.35 7.05 3.14 1.88 1.66 EBITDA Margin 10.19% 13.24% 11.62% 15.86% 12.00% 8.71% 8.51% 16.85% 15.10% 11.68% 9.24% Other Income 2.77 1.31 0.92 1.81 1.07 0.20 0.36 0.25 0.13 0.19 0.30 Interest 2.69 1.65 1.31 1.07 0.88 0.37 0.52 0.43 0.26 0.47 0.71 Depreciation 7.00 4.37 3.45 2.71 2.43 1.96 1.82 1.02 0.88 0.90 1.01 PBT 8.18 10.52 8.93 12.63 8.35 0.54 0.37 5.85 2.13 0.71 0.25 Tax 2.11 2.66 2.29 3.20 2.13 0.15 0.10 1.66 0.59 0.22 0.08 Tax Rate 25.79% 25.29% 25.64% 25.34% 25.51% 27.78% 27.03% 28.38% 27.70% 30.99% 32.00% PAT 6.07 7.86 6.64 9.43 6.22 0.39 0.28 4.19 1.55 0.49 0.17 PAT before Minority Interest 6.07 7.86 6.64 9.43 6.22 0.39 0.28 4.19 1.55 0.49 0.17 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 4.10% 6.84% 6.04% 10.25% 7.05% 1.27% 1.01% 10.01% 7.46% 3.04% 0.95% PAT Growth -28.50% 18.37% -29.59% 51.61% 1,494.87% 39.29% -93.32% 170.32% 216.33% 188.24% EPS 0.48 0.62 0.52 0.74 0.49 0.03 0.02 0.33 0.12 0.04 0.01

Results Balance Sheet

Standalone Figures in Rs. Crores

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 107.06 49.92 36.24 26.81 20.76 18.54 14.72 10.48 2.62 2.20 Share Capital 23.66 20.74 19.60 19.60 11.20 10.32 5.81 5.81 0.79 0.79 Total Reserves 74.00 29.18 16.64 7.21 9.56 7.57 8.90 4.66 1.84 1.42 Non-Current Liabilities 16.50 3.52 2.14 4.19 3.14 2.68 2.57 0.05 2.48 3.40 Secured Loans 9.31 2.41 1.89 3.40 2.86 2.51 1.92 0.06 0.86 1.56 Unsecured Loans 0.00 0.00 0.00 0.00 0.10 0.00 0.50 0.00 1.65 1.95 Long Term Provisions 0.00 0.00 0.00 0.00 0.00 0.00 0.05 0.07 0.00 0.03 Current Liabilities 22.25 20.76 12.74 21.44 9.79 4.24 5.04 2.09 5.00 3.98 Trade Payables 9.88 8.20 3.32 10.24 4.25 2.36 1.57 0.95 2.79 1.30 Other Current Liabilities 3.59 2.87 1.46 1.36 0.89 0.65 0.76 0.09 0.63 1.38 Short Term Borrowings 6.32 6.90 6.40 5.66 3.98 1.07 1.79 0.28 1.32 1.10 Short Term Provisions 2.46 2.80 1.56 4.19 0.67 0.16 0.93 0.77 0.26 0.20 Total Liabilities 145.81 74.20 51.12 52.44 33.69 25.46 22.33 12.62 10.10 9.58 Net Block 37.06 19.21 15.20 14.46 13.93 13.04 10.05 4.33 4.63 5.08 Gross Block 55.22 33.15 26.15 25.29 22.66 19.98 15.17 8.43 7.86 5.08 Accumulated Depreciation 18.16 13.95 10.95 10.83 8.74 6.94 5.12 4.10 3.22 0.00 Non Current Assets 57.03 28.12 16.53 16.62 15.82 14.93 10.16 4.44 4.68 5.09 Capital Work in Progress 18.41 7.68 0.17 0.00 0.00 0.00 0.00 0.02 0.00 0.00 Non Current Investment 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Long Term Loans & Adv. 0.72 0.41 0.30 0.37 0.52 0.57 0.03 0.09 0.04 0.00 Other Non Current Assets 0.84 0.83 0.86 1.78 1.37 1.32 0.08 0.00 0.00 0.00 Current Assets 88.78 46.08 34.59 35.82 17.88 10.53 12.17 8.19 5.42 4.50 Current Investments 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Inventories 23.08 22.33 15.97 15.21 10.58 5.69 4.82 3.67 2.71 2.38 Sundry Debtors 17.17 15.85 16.23 16.06 4.36 2.76 5.18 2.78 1.94 1.25 Cash & Bank 33.13 4.49 0.09 0.85 0.11 0.79 0.12 0.56 0.06 0.24 Other Current Assets 15.41 0.44 0.22 0.46 2.82 1.29 2.05 1.17 0.70 0.62 Short Term Loans & Adv. 14.56 2.96 2.08 3.24 2.16 1.20 1.99 1.14 0.51 0.20 Net Current Assets 66.54 25.32 21.85 14.38 8.09 6.29 7.13 6.09 0.42 0.52 Total Assets 145.81 74.20 51.12 52.44 33.70 25.46 22.33 12.63 10.10 9.59

Cash Flow

Standalone Figures in Rs. Crores

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 5.85 10.31 4.51 1.21 -3.02 3.34 2.21 -0.94 2.19 2.57 PBT 10.52 8.94 12.63 8.35 0.54 0.37 5.85 2.13 0.71 0.25 Adjustment 5.62 4.63 4.79 3.88 2.32 2.26 1.45 1.13 1.36 1.58 Changes in Working Capital -7.50 -1.15 -8.94 -9.82 -5.81 1.51 -3.82 -3.84 0.35 1.07 Cash after chg. in Working capital 8.63 12.41 8.48 2.41 -2.95 4.15 3.48 -0.58 2.42 2.90 Interest Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Tax Paid -2.78 -2.10 -3.98 -1.20 -0.07 -0.81 -1.27 -0.36 -0.23 -0.32 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 -38.00 -14.70 -3.37 -2.90 -2.79 -4.75 -6.72 -0.58 -0.61 -0.80 Net Fixed Assets -32.80 -14.51 -1.03 -2.63 -2.68 -4.81 -6.72 -0.59 -2.78 0.22 Net Investments 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Others -5.20 -0.19 -2.34 -0.27 -0.11 0.06 0.00 0.01 2.17 -1.02 Cash from Financing Activity 60.78 8.79 -1.90 2.43 5.13 2.09 4.07 2.02 -1.64 -1.73 Net Cash Inflow / Outflow 28.64 4.40 -0.76 0.74 -0.68 0.68 -0.44 0.49 -0.06 0.05 Opening Cash & Equivalents 4.49 0.09 0.85 0.11 0.80 0.12 0.56 0.06 0.13 0.19 Closing Cash & Equivalent 33.13 4.49 0.09 0.85 0.11 0.79 0.12 0.56 0.06 0.24

Financial Ratios

Standalone

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.) 8.26 4.81 3.70 2.74 2.12 1.98 15.83 11.27 20.87 17.53 ROA 7.14% 10.60% 18.21% 14.45% 1.33% 1.15% 23.97% 13.60% 5.02% 1.43% ROE 10.65% 15.42% 29.91% 26.16% 2.04% 1.69% 33.26% 23.60% 20.50% 8.01% ROCE 13.10% 19.26% 33.41% 28.43% 3.61% 4.24% 41.31% 26.68% 16.37% 12.15% Fixed Asset Turnover 2.60 3.71 3.58 3.68 1.44 1.57 3.55 2.59 2.67 3.58 Receivable days 52.41 53.22 64.02 42.23 42.27 52.51 34.74 40.97 33.68 42.26 Inventory Days 72.07 63.54 61.84 53.35 96.49 69.46 37.07 55.36 53.68 60.00 Payable days 49.82 30.84 47.96 52.45 71.53 46.17 12.85 35.95 51.32 68.66 Cash Conversion Cycle 74.66 85.92 77.90 43.13 67.23 75.80 58.96 60.38 36.04 33.59 Total Debt/Equity 0.18 0.22 0.25 0.37 0.36 0.22 0.33 0.04 1.69 2.35 Interest Cover 7.39 7.81 12.77 10.53 2.46 1.72 14.57 9.27 2.52 1.35

Top Investors:

devansh trademart llp

Annual Reports:

News Update:

Tirupati Forge - Quarterly Results
11th Feb 2026, 00:00 AM

Read More

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