Nifty
Sensex
:
:
25571.25
82814.71
116.90 (0.46%)
316.57 (0.38%)

Finance - Investment

Rating :
68/99

BSE: Not Listed | NSE: TSFINV

416.05
20-Feb-2026
  • Open
  • High
  • Low
  • Previous Close
  •  425.3
  •  427.8
  •  411
  •  423.15
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  94965
  •  39490846
  •  701.5
  •  240

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 9,240.63
  • 19.75
  • 5
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 9,433.76
  • 1.41%
  • 1.56

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 55.01%
  • 4.63%
  • 25.35%
  • FII
  • DII
  • Others
  • 3.15%
  • 3.85%
  • 8.01%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 43.56
  • 21.08
  • 19.57

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 86.62
  • 62.78
  • 20.69

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 72.70
  • 51.53
  • 34.79

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 11.76
  • 12.72
  • 11.81

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 3.05
  • 1.07
  • 1.35

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 53.88
  • 63.13
  • 50.76

Earnings Forecasts:

(Updated: 21-02-2026)
Description
2024
2025
2026
2027
Adj EPS
18.55
P/E Ratio
22.43
Revenue
154.59
EBITDA
115.78
Net Income
412.1
ROA
7.64
P/B Ratio
1.65
ROE
7.93
FCFF
189.89
FCFF Yield
1.96
Net Debt
1.27
BVPS
252.43

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Dec 25
Dec 24
Var%
Sep 25
Sep 24
Var%
Jun 25
Jun 24
Var%
Mar 25
Mar 24
Var%
Net Sales
258.47
32.59
693.10%
250.06
29.86
737.44%
178.79
42.79
317.83%
49.35
217.62
-77.32%
Expenses
209.93
9.03
2,224.81%
199.59
8.88
2,147.64%
131.98
8.82
1,396.37%
12.10
10.63
13.83%
EBITDA
48.54
23.56
106.03%
50.47
20.99
140.45%
46.81
33.98
37.76%
37.26
206.98
-82.00%
EBIDTM
18.78%
72.30%
20.18%
70.28%
26.18%
79.40%
75.49%
95.11%
Other Income
2.40
0.35
585.71%
4.48
1.73
158.96%
2.23
1.49
49.66%
1.87
0.39
379.49%
Interest
6.82
0.27
2,425.93%
6.63
0.28
2,267.86%
4.83
0.29
1,565.52%
0.25
0.30
-16.67%
Depreciation
4.30
0.75
473.33%
4.26
0.76
460.53%
3.15
0.74
325.68%
0.76
0.74
2.70%
PBT
39.82
22.89
73.96%
44.05
21.68
103.18%
41.06
34.44
19.22%
38.12
206.34
-81.53%
Tax
14.88
5.65
163.36%
15.85
7.59
108.83%
19.83
9.86
101.12%
16.87
30.65
-44.96%
PAT
24.94
17.23
44.75%
28.20
14.09
100.14%
21.23
24.57
-13.59%
21.25
175.69
-87.90%
PATM
9.65%
52.89%
11.28%
47.18%
11.87%
57.43%
43.06%
80.73%
EPS
4.64
4.76
-2.52%
4.52
4.00
13.00%
7.08
4.97
42.45%
4.82
12.13
-60.26%

Annual Results

Standalone Figures in Rs. Crores /

Consolidated
Description
TTM
Mar 25
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Net Sales
736.67
154.59
291.32
90.44
83.90
59.41
92.56
99.46
68.31
Net Sales Growth
128.17%
-46.93%
222.11%
7.79%
41.22%
-35.81%
-6.94%
45.60%
 
Cost Of Goods Sold
327.01
0.00
0.00
0.00
3.71
0.00
0.00
0.00
0.00
Gross Profit
409.66
154.59
291.32
90.44
80.20
59.41
92.56
99.46
68.31
GP Margin
55.61%
100%
100%
100%
95.59%
100%
100%
100%
100%
Total Expenditure
553.60
38.81
48.40
45.22
60.93
49.28
62.09
59.36
47.46
Power & Fuel Cost
-
1.44
1.10
0.96
0.69
0.90
1.56
1.65
1.14
% Of Sales
-
0.93%
0.38%
1.06%
0.82%
1.51%
1.69%
1.66%
1.67%
Employee Cost
-
25.27
30.87
30.53
34.66
34.39
42.37
40.01
28.55
% Of Sales
-
16.35%
10.60%
33.76%
41.31%
57.89%
45.78%
40.23%
41.79%
Manufacturing Exp.
-
4.49
3.56
3.47
2.68
5.26
8.03
8.69
6.60
% Of Sales
-
2.90%
1.22%
3.84%
3.19%
8.85%
8.68%
8.74%
9.66%
General & Admin Exp.
-
3.78
9.36
6.41
6.65
5.22
8.13
7.97
7.82
% Of Sales
-
2.45%
3.21%
7.09%
7.93%
8.79%
8.78%
8.01%
11.45%
Selling & Distn. Exp.
-
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
% Of Sales
-
0%
0%
0%
0%
0%
0%
0%
0%
Miscellaneous Exp.
-
5.26
4.61
4.82
13.23
4.41
3.56
2.69
4.49
% Of Sales
-
3.40%
1.58%
5.33%
15.77%
7.42%
3.85%
2.70%
6.57%
EBITDA
183.08
115.78
242.92
45.22
22.97
10.13
30.47
40.10
20.85
EBITDA Margin
24.85%
74.89%
83.39%
50.0%
27.38%
17.05%
32.92%
40.32%
30.52%
Other Income
10.98
5.44
5.85
3.52
4.13
5.75
5.91
3.19
3.43
Interest
18.53
1.09
1.18
0.44
0.84
0.15
0.28
0.25
0.20
Depreciation
12.47
3.00
2.94
1.62
4.40
1.50
1.33
1.01
1.04
PBT
163.05
117.12
244.65
46.69
21.86
14.23
34.77
42.04
23.05
Tax
67.43
39.97
52.50
15.18
4.57
4.57
5.48
11.83
5.17
Tax Rate
41.36%
34.13%
21.46%
32.51%
20.91%
32.12%
15.76%
28.14%
22.43%
PAT
95.62
77.17
192.15
31.51
19.78
9.66
29.29
30.22
17.89
PAT before Minority Interest
90.37
77.15
192.15
31.51
17.29
9.66
29.29
30.22
17.89
Minority Interest
-5.25
0.02
0.00
0.00
2.49
0.00
0.00
0.00
0.00
PAT Margin
12.98%
49.92%
65.96%
34.84%
23.58%
16.26%
31.64%
30.38%
26.19%
PAT Growth
-58.71%
-59.84%
509.81%
59.30%
104.76%
-67.02%
-3.08%
68.92%
 
EPS
4.31
3.47
8.65
1.42
0.89
0.43
1.32
1.36
0.81

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 25
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Shareholder's Funds
5,606.67
4,792.93
3,570.04
3,002.05
2,195.03
1,857.26
2,365.62
2,811.62
Share Capital
111.05
111.05
111.05
111.05
75.55
75.55
75.55
75.55
Total Reserves
5,495.43
4,681.69
3,458.86
2,890.93
2,119.48
1,781.71
2,290.07
2,736.06
Non-Current Liabilities
207.24
133.91
42.76
86.81
101.31
59.27
83.50
123.86
Secured Loans
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Unsecured Loans
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Long Term Provisions
4.21
3.83
2.81
3.43
3.50
3.11
2.34
0.61
Current Liabilities
22.65
20.99
21.74
6.64
9.78
5.55
3.40
4.45
Trade Payables
1.78
0.44
0.95
0.50
0.70
0.87
1.05
1.14
Other Current Liabilities
20.87
20.55
20.80
6.14
9.07
4.68
2.34
1.50
Short Term Borrowings
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Short Term Provisions
0.00
0.00
0.00
0.00
0.00
0.00
0.00
1.81
Total Liabilities
5,836.56
4,947.83
3,634.54
3,095.50
2,306.12
1,922.08
2,452.52
2,939.93
Net Block
27.17
20.41
21.88
7.03
10.15
8.86
5.63
6.15
Gross Block
47.34
28.15
26.76
11.76
13.92
11.84
7.64
7.16
Accumulated Depreciation
20.16
7.73
4.88
4.73
3.77
2.99
2.01
1.01
Non Current Assets
4,830.51
4,043.15
3,155.32
2,864.78
2,209.16
1,703.32
2,248.80
2,754.77
Capital Work in Progress
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Non Current Investment
4,772.81
3,997.43
3,102.72
2,850.36
2,191.16
1,685.43
2,235.58
2,742.29
Long Term Loans & Adv.
8.04
5.02
10.21
4.75
5.53
4.98
3.66
3.11
Other Non Current Assets
1.08
1.06
1.21
0.69
2.32
4.05
3.93
3.21
Current Assets
1,006.05
904.67
479.23
230.73
96.96
218.77
203.71
185.16
Current Investments
965.59
710.62
450.54
202.56
78.07
193.22
184.08
167.35
Inventories
0.48
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Sundry Debtors
5.84
6.17
6.91
5.05
5.37
7.74
10.54
10.53
Cash & Bank
15.92
182.56
16.56
14.50
11.34
9.99
4.76
3.59
Other Current Assets
18.23
3.49
3.49
7.80
2.18
7.82
4.34
3.67
Short Term Loans & Adv.
2.22
1.83
1.73
0.82
2.18
2.03
1.56
2.24
Net Current Assets
983.40
883.69
457.48
224.09
87.18
213.22
200.32
180.71
Total Assets
5,836.56
4,947.82
3,634.55
3,095.51
2,306.12
1,922.09
2,452.51
2,939.93

Cash Flow

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 25
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Cash From Operating Activity
188.28
131.66
100.25
29.86
18.93
62.09
58.41
147.30
PBT
117.12
244.65
46.69
21.86
14.23
34.77
42.04
23.05
Adjustment
106.78
-80.08
73.83
16.20
4.74
29.54
34.40
38.81
Changes in Working Capital
1.78
2.64
-5.47
2.91
3.83
3.16
-5.97
91.09
Cash after chg. in Working capital
225.68
167.21
115.05
40.98
22.80
67.48
70.47
152.95
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-37.40
-35.54
-14.80
-11.12
-3.87
-5.38
-12.06
-5.65
Other Direct Exp. Paid
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
Cash From Investing Activity
-147.65
136.38
-25.24
-345.22
-9.64
-10.83
-29.68
-145.98
Net Fixed Assets
-0.07
-0.11
0.03
2.32
0.59
-3.19
-0.27
Net Investments
-574.19
-2,657.78
-1,926.20
-660.93
-229.16
558.08
550.30
Others
426.61
2,794.27
1,900.93
313.39
218.93
-565.72
-579.71
Cash from Financing Activity
-211.47
-102.61
-72.94
318.52
-7.93
-46.03
-27.57
-0.65
Net Cash Inflow / Outflow
-170.84
165.43
2.06
3.15
1.36
5.23
1.16
0.67
Opening Cash & Equivalents
182.06
16.56
14.50
11.34
9.99
4.76
3.59
2.92
Closing Cash & Equivalent
14.83
182.06
16.56
14.50
11.34
9.99
4.76
3.59

Financial Ratios

Standalone /

Consolidated
Description
Mar 25
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Book Value (Rs.)
252.43
215.79
160.73
135.16
145.27
122.91
156.56
186.07
ROA
1.43%
4.48%
0.94%
0.64%
0.46%
1.34%
1.12%
0.61%
ROE
1.48%
4.60%
0.96%
0.67%
0.48%
1.39%
1.17%
0.64%
ROCE
2.27%
5.88%
1.43%
0.87%
0.71%
1.66%
1.63%
0.83%
Fixed Asset Turnover
4.10
10.61
4.70
6.54
4.61
9.50
17.50
12.55
Receivable days
14.17
8.19
24.12
22.66
40.27
36.04
38.66
56.28
Inventory Days
1.12
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Payable days
0.00
0.00
0.00
59.27
0.00
6.54
7.74
11.06
Cash Conversion Cycle
15.29
8.19
24.12
-36.61
40.27
29.50
30.92
45.21
Total Debt/Equity
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Interest Cover
108.45
207.56
108.28
26.92
93.69
127.36
171.63
117.78

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.