statements

The stock has been placed in Enhanced Surveillance Measure (ESM) list ESM - I (34).

Tirupati Forge Ltd.

NSE: TIRUPATIFL

Sector: Capital Goods

Industry Group: Industrial Products

Industry: Castings & Forgings

73.61-3.9 (-4.99%)

24 Jul, 12:00 AM

Overview Analysis Statements

Technicals Forecast Peers Resources News

Income Statement

Abridged

Understanding Income Statement

Tirupati Forge Ltd. income statement covering revenue, operating profit, EBITDA, PAT and EPS across annual and quarterly periods.

Consolidated

Standalone

Annual

Interim

	2013 Mar 31	2014 Mar 31	2015 Mar 31	2016 Mar 31	R 2017 Mar 31	2018 Mar 31	2019 Mar 31	2020 Mar 31	2021 Mar 31	2022 Mar 31	2023 Mar 31	2024 Mar 31	2025 Mar 31	2026 Mar 31

Period length: Source:	12M PR	12M PR	12M PR	12M PR	12M AR	12M AR	12M AR	12M AR	12M AR	12M AR	12M AR	12M AR	12M AR	12M PRESS
Total Revenue	-	6.79	30.23	17.97	16.10	20.79	41.84	27.61	30.77	88.24	92.03	110.00	114.98	162.48
Cost of Operating Revenue	-	4.84	20.91	11.82	10.39	11.80	26.07	17.32	18.81	52.84	54.31	71.63	70.61	90.68
Gross Profit	-	1.95	9.32	6.15	5.71	8.99	15.77	10.30	11.95	35.39	37.72	38.37	44.38	71.80
Gross Margin	-	28.8	30.8	34.2	35.4	43.2	37.7	37.3	38.9	40.1	41.0	34.9	38.6	44.2
Total Operating Expenses	-	6.58	28.57	17.32	15.11	18.53	35.81	27.08	30.06	80.08	80.14	100.68	104.13	154.34
Operating Profit	-	0.21	1.66	0.65	0.99	2.26	6.03	0.53	0.71	8.16	11.89	9.32	10.85	8.14
Operating Margin	-	3.1	5.5	3.6	6.1	10.9	14.4	1.9	2.3	9.2	12.9	8.5	9.4	5.0
Financing Income/(Expense) - Net	-	-0.46	-0.84	-0.71	-0.47	-0.26	-0.43	-0.50	-0.37	-0.88	-1.07	-0.66	-0.37	0.35
Profit before Taxes	-	-0.01	0.95	0.25	0.71	2.13	5.85	0.38	0.54	8.35	12.63	8.93	10.52	8.55
Income Taxes	-	0.00	0.25	0.08	0.22	0.59	1.66	0.11	0.15	2.13	3.20	2.29	2.66	2.26
Profit after Tax	-	-0.01	0.70	0.17	0.49	1.55	4.19	0.27	0.39	6.22	9.43	6.64	7.86	6.30
PAT Margin	-	-0.1	2.3	0.9	3.1	7.4	10.0	1.0	1.3	7.1	10.2	6.0	6.8	3.9
EPS - Basic - ex Extraordinary Items	-	0.00	0.09	0.02	0.06	0.26	0.51	0.03	0.04	0.64	0.96	0.67	0.66	0.51
EPS - Diluted - ex Extraordinary Items	-	0.00	0.09	0.02	0.06	0.26	0.51	0.03	0.04	0.64	0.96	0.67	0.66	0.50
EBIT	-	0.21	1.66	0.65	0.99	2.26	6.03	0.53	0.71	8.16	11.89	9.32	10.85	8.14
EBITDA	-	0.64	2.66	1.67	1.91	3.14	7.05	2.35	2.68	10.59	14.60	12.78	15.22	15.86
EBITDA Margin	-	9.4	8.8	9.3	11.9	15.1	16.9	8.5	8.7	12.0	15.9	11.6	13.2	9.8

Balance Sheet

Abridged

Understanding Balance Sheet

Tirupati Forge Ltd. balance sheet covering assets, liabilities, equity and borrowings across annual and quarterly periods.

Consolidated

Standalone

Annual

Interim

	2013 Mar 31	2014 Mar 31	2015 Mar 31	2016 Mar 31	R 2017 Mar 31	2018 Mar 31	2019 Mar 31	2020 Mar 31	2021 Mar 31	2022 Mar 31	2023 Mar 31	2024 Mar 31	2025 Mar 31	2026 Mar 31

Source:	PR	PR	PR	PR	AR	AR	AR	AR	AR	AR	AR	AR	AR	PRESS
Total Current Assets	1.59	4.60	8.76	4.50	5.42	8.19	12.17	12.02	17.94	35.82	34.59	46.08	88.78	73.25
Long-Term Investments	-	-	-	-	-	-	-	-	1.57	1.14	0.56	0.60	0.96	3.19
Property Plant & Equipment - Net	0.21	5.25	5.30	5.08	4.63	4.33	10.04	12.99	13.89	14.44	15.35	26.75	55.37	123.87
Total Non-Current Assets	0.22	5.27	5.40	5.22	4.71	4.51	10.16	13.36	15.76	16.64	16.70	28.22	57.15	130.53
Total Assets	1.81	9.87	14.16	9.72	10.13	12.70	22.33	25.38	33.69	52.46	51.28	74.30	145.93	203.79
Total Current Liabilities	0.12	3.45	7.86	3.98	5.00	2.09	5.04	4.47	9.79	21.44	12.74	20.76	22.25	40.18
Long Term Debt	1.20	5.09	4.26	3.51	2.51	0.06	2.42	2.27	3.00	4.21	2.30	3.62	16.62	29.43
Total Non-Current Liabilities	1.20	5.09	4.27	3.53	2.51	0.13	2.57	2.39	3.14	4.21	2.30	3.62	16.62	30.21
Total Liabilities	1.32	8.54	12.12	7.51	7.51	2.22	7.61	6.87	12.93	25.65	15.05	24.39	38.87	70.39
Total Shareholders' Equity	0.48	1.33	2.03	2.20	2.62	10.48	14.72	18.51	20.76	26.81	36.24	49.92	107.06	133.40
Total Equity	0.48	1.33	2.03	2.20	2.62	10.48	14.72	18.51	20.76	26.81	36.24	49.92	107.06	133.40
Total Liabilities & Equity	1.81	9.87	14.16	9.72	10.13	12.70	22.33	25.38	33.69	52.46	51.28	74.30	145.93	203.79

Cash Flow

Abridged

Understanding Cash Flow Statement

Tirupati Forge Ltd. cash flow statement covering operating, investing and financing activities across annual and quarterly periods.

Consolidated

Standalone

Annual

Interim

	2013 Mar 31	2014 Mar 31	2015 Mar 31	2016 Mar 31	2017 Mar 31	2018 Mar 31	2019 Mar 31	2020 Mar 31	2021 Mar 31	2022 Mar 31	2023 Mar 31	2024 Mar 31	2025 Mar 31	2026 Mar 31

Period length: Source:	12M PR	12M PR	12M PR	12M PR	12M PR	12M AR	12M AR	12M AR	12M AR	12M AR	12M AR	12M AR	12M AR	12M PRESS
Operating CF bef Changes in Working Cap	-	0.43	1.96	0.96	1.56	2.65	5.61	1.39	2.45	10.20	12.46	10.22	12.17	14.61
Working Capital - Increase/(Decrease)	-1.37	-1.05	-0.16	1.07	-0.30	-3.84	-3.82	2.66	-5.81	-9.82	-8.97	-1.15	-7.50	-0.46
Net CF from Operating Activities	-1.37	-0.62	1.80	2.03	1.27	-1.20	1.79	4.05	-3.36	0.38	3.49	9.06	4.67	14.15
Capital Expenditures - Net	0.21	5.47	1.05	0.80	0.61	0.74	6.73	4.77	2.82	3.06	3.31	14.73	38.38	76.11
Net CF from Investing Activities	-0.21	-5.47	-1.05	-0.80	-0.61	-0.59	-6.73	-4.77	-2.82	-2.91	-3.31	-14.73	-38.38	-76.11
Dividends Paid - Cash - Total	-	-	-	-	-	-	-	-	-	0.11	-	-	-	-
Stock - Issuance/(Retirement) - Net	0.01	1.32	-	-	-	6.31	-	3.52	1.82	-	-	7.03	56.13	20.04
Debt - LT & ST - Issuance/(Retirement) - Total	1.20	5.34	-0.75	-1.18	-0.79	-4.03	4.45	-0.92	3.67	3.44	-0.94	3.03	13.06	15.35
Net Cash Flow from Financing Activities	1.69	6.19	-0.75	-1.18	-0.79	2.28	4.50	2.60	5.50	3.27	-0.94	10.07	62.35	35.39
Free Cash Flow to Equity	-0.38	-0.75	-0.01	0.05	-0.13	-5.97	-0.49	-1.64	-2.51	0.77	-0.76	-2.64	-20.65	-46.61
Free Operating CF net dividend	-1.58	-6.09	0.75	1.23	0.65	-1.93	-4.94	-0.72	-6.32	-2.92	-0.50	-6.14	-33.81	-62.67
Free Operating CF	-1.58	-6.09	0.75	1.23	0.65	-1.93	-4.94	-0.72	-6.32	-2.81	-0.50	-6.14	-33.81	-62.67

Business Segment Analysis

Tirupati Forge Ltd. business segment breakdown covering revenue, operating income and assets across key divisions for the selected financial year.

We don't have enough data to show business segment analysis for Tirupati Forge Ltd.

Regional Segment Analysis

Tirupati Forge Ltd. geographic revenue split showing domestic and international market performance across revenue and income for the selected financial year.

We don't have enough data to show regional segment analysis for Tirupati Forge Ltd.

Historical Segment Analysis

Track how Tirupati Forge Ltd. segment contributions have evolved over multiple financial years to see which divisions are growing, shrinking or gaining strategic importance.

We don't have enough data to show segments for Tirupati Forge Ltd.

Frequently Asked Questions

What is the revenue of Tirupati Forge Ltd.?

The latest trailing twelve month revenue of Tirupati Forge Ltd. is ₹ 162.48 Cr, reflecting a 1-year growth of 41.31% and a 3-year CAGR of 20.86%. Annual and quarterly revenue trends are available in the Income Statement section.

What is the net profit of Tirupati Forge Ltd.?

The latest trailing twelve month net profit (PAT) of Tirupati Forge Ltd. is ₹ 6.30 Cr, with a 3-year earnings CAGR of -19.60%. Detailed profit history across annual and quarterly periods is in the Income Statement section.

What is the EBITDA of Tirupati Forge Ltd.?

The trailing twelve month EBITDA of Tirupati Forge Ltd. is approximately ₹ 8.14 Cr (based on an operating margin of 5.01%). EBITDA reflects core operating profitability before interest, taxes, depreciation and amortisation.

What is the EPS of Tirupati Forge Ltd.?

The trailing twelve month Earnings Per Share (EPS) of Tirupati Forge Ltd. is 0.50. EPS trends across annual and quarterly periods are visible in the Income Statement section.

What is the debt level of Tirupati Forge Ltd.?

The debt-to-equity ratio of Tirupati Forge Ltd. stands at 0.31. The interest coverage ratio is 2.67x, reflecting the company's ability to service debt from operating earnings. The full breakdown of total borrowings is in the Balance Sheet section.

What is the book value per share of Tirupati Forge Ltd.?

The estimated book value per share of Tirupati Forge Ltd. is 10.26 (derived from a P/B ratio of 7.18 and market price of ₹ 73.61), reflecting the net asset value attributable to each share. See the Balance Sheet section for a full breakdown.

What is the cash flow from operations of Tirupati Forge Ltd.?

The trailing twelve month operating cash flow of Tirupati Forge Ltd. is ₹ 14.15 Cr. Annual and quarterly cash flow data is available in the Cash Flow section of the Statements tab.

Does Tirupati Forge Ltd. report consolidated or standalone financials?

Tirupati Forge Ltd. reports consolidated financials. You can toggle between consolidated and standalone views using the switch at the top of each statement section.