Textile · Founded 1986 · www.tirupatifoam.com · BSE 540904 · · ISIN INE115G01015
No Notes Added Yet
1. Business Overview
Tirupati Foam Ltd. (TFL) is an Indian manufacturer and trader of Polyurethane (PU) foam and foam-based products. The company's core business involves producing various densities and types of PU foam, which are then used as raw materials for industrial applications or further processed into finished consumer goods. Their product portfolio typically includes PU foam blocks, mattresses (foam, spring, coir variants), pillows, cushions, and other upholstered products. TFL primarily generates revenue through both B2B sales of foam to furniture manufacturers, automotive industries, and other industrial clients, as well as B2C sales of finished consumer products, primarily mattresses and sleep accessories, under its own brands or through private labels.
2. Key Segments / Revenue Mix
While exact percentage breakdowns are not publicly detailed, TFL's business broadly comprises two major segments:
Industrial Foam: Manufacturing and selling bulk PU foam to various industries (e.g., furniture, automotive, footwear, packaging, insulation).
Consumer Products: Manufacturing and selling finished foam-based products such as mattresses, pillows, and cushions directly to consumers or through retailers.
Both segments contribute significantly, with industrial foam providing volume and consumer products offering higher value addition and brand-building opportunities.
3. Industry & Positioning
Tirupati Foam operates in the highly competitive and fragmented Indian mattress and foam industry. The industry includes a mix of large organized players (e.g., Sheela Foam/Sleepwell, Kurlon, Duroflex, Centuary Mattresses, Peps) and numerous regional and unorganized manufacturers. TFL is positioned as a mid-tier player, likely competing on product quality, localized distribution, and competitive pricing within its target markets. It operates across multiple states in India, aiming to expand its reach against dominant national brands and numerous smaller entities. The industry is driven by increasing disposable incomes, urbanization, and a growing emphasis on home comfort.
4. Competitive Advantage (Moat)
Tirupati Foam Ltd. possesses a limited traditional economic "moat" compared to industry leaders. Potential competitive advantages include:
Operational Efficiency: Focus on cost-effective manufacturing processes for foam production.
Diversified Product Portfolio: Offering a range of products from basic foam to finished mattresses, catering to different price points and customer needs.
Established Regional Distribution: A network of dealers and distributors, especially for its B2B foam sales and B2C mattress business in its operating regions.
Brand Recognition: Within its specific geographic target areas, building brand equity over time, though not yet a dominant national brand.
5. Growth Drivers
Key factors that can drive TFL's growth over the next 3-5 years include:
Rising Disposable Incomes: Increasing consumer spending on home furnishings and comfort products in India.
Urbanization and Housing Growth: Expanding urban populations and a growing residential real estate sector directly fuel demand for mattresses and furniture.
Shift from Unorganized to Organized Sector: Consumers increasingly prefer branded and quality-assured products, benefiting organized players like TFL.
Growing Awareness of Sleep Health: Increased consumer focus on well-being and sleep quality drives demand for advanced and ergonomic mattresses.
Expansion of Retail Networks: Growth of e-commerce and modern retail channels can enhance market reach.
6. Risks
Key business risks for Tirupati Foam Ltd. include:
Raw Material Price Volatility: Key inputs such as polyol and isocyanates (TDI) are derivatives of crude oil, making production costs susceptible to fluctuations in global crude oil prices and currency exchange rates.
Intense Competition: The fragmented nature of the Indian mattress and foam market leads to significant price competition from both organized and unorganized players, which can pressure margins.
Changing Consumer Preferences: The need for continuous product innovation (e.g., memory foam, orthopedic mattresses, smart beds) to keep pace with evolving consumer demands and technology.
Economic Slowdown: Discretionary spending on home furnishings and comfort products can be negatively impacted during periods of economic contraction or slowdown.
Supply Chain Disruptions: Potential for disruptions in the availability or logistics of raw materials and finished goods.
7. Management & Ownership
Tirupati Foam Ltd. is typically a promoter-driven company, characteristic of many Indian small and mid-cap businesses. Promoters generally hold a significant stake in the company, which can ensure aligned interests with long-term growth but also poses potential governance risks if not managed with robust independent oversight. The management team's experience in the foam and mattress industry would be critical for navigating market dynamics and executing growth strategies. Specific details on individual management quality would require deeper analysis of their track record and corporate governance practices.
8. Outlook
Tirupati Foam Ltd. operates in a growing segment of the Indian economy, driven by increasing consumer affluence and urbanization. The company's ability to maintain competitive pricing, expand its distribution network, and adapt its product portfolio to evolving consumer preferences will be crucial for sustained growth.
The bull case suggests that by leveraging its operational capabilities and existing market presence, TFL can capture a larger share of the expanding Indian home furnishing market, especially by capitalizing on the shift from unorganized to organized players and growing demand for quality sleep products. Cost efficiencies and product diversification could help mitigate raw material volatility.
The bear case points to significant challenges from intense competition, which could lead to price wars and margin compression. Fluctuations in raw material costs, being largely dependent on global crude oil prices, could impact profitability. Failure to innovate or expand market reach effectively, along with potential economic downturns impacting discretionary spending, could hinder growth prospects.
Price goes above X
Price falls below X
PE goes above X
PE falls below X
| #(Fig in Cr.) | Sep 2023 | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 |
|---|---|---|---|---|---|---|---|---|---|---|
| Net Sales | 24 | 29 | 27 | 25 | 23 | 31 | 28 | 23 | 23 | 25 |
| Other Income | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total Income | 24 | 29 | 28 | 25 | 23 | 31 | 28 | 23 | 23 | 25 |
| Total Expenditure | 22 | 27 | 25 | 22 | 21 | 29 | 26 | 21 | 21 | 23 |
| Operating Profit | 2 | 3 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 |
| Interest | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 |
| Depreciation | 1 | 1 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Exceptional Income / Expenses | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Profit Before Tax | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 |
| Provision for Tax | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Profit After Tax | 0 | 1 | 1 | 0 | 0 | 1 | 1 | 0 | 1 | 0 |
| Adjustments | 0 | 0 | -0 | -0 | 0 | 0 | 0 | 0 | 0 | -0 |
| Profit After Adjustments | 0 | 1 | 1 | 0 | 0 | 1 | 1 | 0 | 1 | 0 |
| Adjusted Earnings Per Share | 1.1 | 1.4 | 1.2 | 1.1 | 1 | 1.4 | 1.4 | 1 | 1.2 | 1 |
| #(Fig in Cr.) | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | TTM |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net Sales | 86 | 77 | 72 | 97 | 103 | 80 | 74 | 103 | 102 | 104 | 106 | 99 |
| Other Income | 0 | 0 | 1 | 1 | 0 | 1 | 0 | 0 | 0 | 1 | 1 | 0 |
| Total Income | 87 | 77 | 73 | 97 | 104 | 80 | 74 | 103 | 102 | 105 | 107 | 99 |
| Total Expenditure | 77 | 68 | 64 | 88 | 93 | 70 | 66 | 94 | 92 | 95 | 98 | 91 |
| Operating Profit | 10 | 9 | 8 | 9 | 10 | 10 | 8 | 9 | 10 | 10 | 9 | 8 |
| Interest | 5 | 5 | 4 | 4 | 5 | 5 | 5 | 4 | 5 | 5 | 4 | 4 |
| Depreciation | 3 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 0 |
| Exceptional Income / Expenses | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Profit Before Tax | 2 | 2 | 2 | 3 | 4 | 3 | 2 | 3 | 3 | 3 | 3 | 4 |
| Provision for Tax | 1 | 1 | 1 | 1 | 1 | 1 | 0 | 1 | 1 | 1 | 1 | 0 |
| Profit After Tax | 1 | 2 | 2 | 2 | 3 | 2 | 1 | 2 | 2 | 2 | 2 | 2 |
| Adjustments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Profit After Adjustments | 1 | 2 | 2 | 2 | 3 | 2 | 1 | 2 | 2 | 2 | 2 | 2 |
| Adjusted Earnings Per Share | 3 | 3.5 | 3.7 | 4.9 | 6 | 5.4 | 2.5 | 4.1 | 4.3 | 4.8 | 4.9 | 4.6 |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Sales CAGR | 2% | 1% | 6% | 2% |
| Operating Profit CAGR | -10% | 0% | -2% | -1% |
| PAT CAGR | 0% | 0% | 0% | 7% |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Share Price CAGR | -25% | 10% | 12% | 12% |
| ROE Average | 7% | 7% | 6% | 8% |
| ROCE Average | 10% | 10% | 10% | 11% |
| #(Fig in Cr.) | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Shareholder's Funds | 18 | 19 | 20 | 22 | 23 | 25 | 26 | 28 | 29 | 31 | 32 |
| Minority's Interest | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Borrowings | 18 | 14 | 13 | 13 | 20 | 22 | 24 | 24 | 18 | 13 | 11 |
| Other Non-Current Liabilities | 1 | 0 | 0 | 1 | 0 | 2 | 3 | 3 | 3 | 3 | 3 |
| Total Current Liabilities | 32 | 27 | 36 | 35 | 33 | 37 | 42 | 37 | 37 | 39 | 42 |
| Total Liabilities | 69 | 60 | 69 | 70 | 76 | 85 | 95 | 91 | 87 | 85 | 88 |
| Fixed Assets | 25 | 23 | 22 | 21 | 30 | 33 | 36 | 39 | 37 | 35 | 34 |
| Other Non-Current Assets | 0 | 0 | 1 | 1 | 1 | 5 | 3 | 2 | 2 | 2 | 1 |
| Total Current Assets | 44 | 36 | 46 | 48 | 45 | 48 | 56 | 50 | 48 | 48 | 53 |
| Total Assets | 69 | 60 | 69 | 70 | 76 | 85 | 95 | 91 | 87 | 85 | 88 |
| #(Fig in Cr.) | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Opening Cash & Cash Equivalents | 1 | 0 | 0 | 2 | 0 | 0 | 0 | 2 | 2 | 3 | 0 |
| Cash Flow from Operating Activities | 11 | 13 | 6 | 3 | 5 | 9 | 6 | 15 | 5 | 9 | 6 |
| Cash Flow from Investing Activities | -1 | -0 | -1 | -2 | -8 | -6 | -2 | -1 | -1 | 0 | 1 |
| Cash Flow from Financing Activities | -10 | -13 | -3 | -3 | 3 | -3 | -2 | -14 | -4 | -11 | -5 |
| Net Cash Inflow / Outflow | -1 | 0 | 2 | -2 | 0 | 0 | 2 | -0 | 0 | -2 | 2 |
| Closing Cash & Cash Equivalent | 0 | 0 | 2 | 0 | 0 | 0 | 2 | 2 | 3 | 0 | 2 |
| # | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Earnings Per Share (Rs) | 2.99 | 3.48 | 3.68 | 4.94 | 6.01 | 5.38 | 2.47 | 4.14 | 4.31 | 4.77 | 4.85 |
| CEPS(Rs) | 9.51 | 8.67 | 8.11 | 9.25 | 10.05 | 9.16 | 5.96 | 9.36 | 9.44 | 9.34 | 8.64 |
| DPS(Rs) | 1.5 | 2 | 2 | 2 | 1.5 | 0 | 0 | 1 | 1 | 1 | 1 |
| Book NAV/Share(Rs) | 41.35 | 42.42 | 46.24 | 48.76 | 52.37 | 55.9 | 58.41 | 62.59 | 65.97 | 69.76 | 73.66 |
| Core EBITDA Margin(%) | 9.93 | 10.44 | 9.26 | 8.58 | 9.4 | 11.71 | 10.46 | 8.77 | 9.12 | 8.63 | 7.7 |
| EBIT Margin(%) | 7.38 | 8.2 | 7.77 | 7.28 | 8.03 | 10.36 | 8.49 | 6.78 | 7.33 | 7.22 | 6.6 |
| Pre Tax Margin(%) | 2.06 | 2.67 | 3.02 | 3.26 | 3.57 | 3.96 | 2.11 | 2.46 | 2.59 | 2.65 | 2.66 |
| PAT Margin (%) | 1.35 | 1.77 | 1.99 | 2.18 | 2.57 | 2.96 | 1.48 | 1.77 | 1.87 | 2.02 | 2.01 |
| Cash Profit Margin (%) | 4.3 | 4.41 | 4.38 | 4.08 | 4.29 | 5.05 | 3.56 | 4.01 | 4.08 | 3.95 | 3.59 |
| ROA(%) | 1.83 | 2.38 | 2.52 | 3.14 | 3.63 | 2.93 | 1.21 | 1.96 | 2.13 | 2.44 | 2.47 |
| ROE(%) | 7.32 | 8.31 | 8.31 | 10.4 | 11.89 | 9.93 | 4.32 | 6.85 | 6.71 | 7.03 | 6.76 |
| ROCE(%) | 12.01 | 13.03 | 11.97 | 12.88 | 13.27 | 12.04 | 8.37 | 9.33 | 10.33 | 10.58 | 10.11 |
| Receivable days | 113.37 | 118.97 | 115.29 | 89.24 | 90.63 | 125.06 | 136.04 | 90.25 | 78.69 | 66.85 | 63.02 |
| Inventory Days | 47.69 | 42.51 | 51.9 | 60.1 | 56.93 | 69.38 | 93.4 | 80.75 | 84.44 | 90.07 | 98.77 |
| Payable days | 51.14 | 50.67 | 64.77 | 54.25 | 42.77 | 63.14 | 79.35 | 64.65 | 59.92 | 50.51 | 59.21 |
| PER(x) | 12.88 | 8.73 | 14.67 | 0 | 15.8 | 7.97 | 27.23 | 16.17 | 14.35 | 15.36 | 24.67 |
| Price/Book(x) | 0.93 | 0.72 | 1.17 | 0 | 1.81 | 0.77 | 1.15 | 1.07 | 0.94 | 1.05 | 1.62 |
| Dividend Yield(%) | 0 | 0 | 0 | 0 | 1.58 | 0 | 0 | 1.49 | 1.62 | 1.36 | 0.84 |
| EV/Net Sales(x) | 0.51 | 0.47 | 0.49 | 0.4 | 0.82 | 0.81 | 1.09 | 0.69 | 0.68 | 0.67 | 0.83 |
| EV/Core EBITDA(x) | 4.36 | 3.88 | 4.3 | 4.2 | 8.44 | 6.49 | 10.24 | 7.62 | 7.1 | 7.33 | 10.09 |
| Net Sales Growth(%) | -6.61 | -10.63 | -6.69 | 34.63 | 6.47 | -22.59 | -7.85 | 39.55 | -1.01 | 2.31 | 1.96 |
| EBIT Growth(%) | 3.96 | -1.25 | -10.91 | 14.75 | 14.05 | 0.03 | -24.47 | 11.52 | 6.91 | 0.88 | -6.88 |
| PAT Growth(%) | 4.9 | 16.41 | 5.88 | 34.05 | 21.7 | -10.56 | -54.07 | 67.8 | 4.1 | 10.64 | 1.63 |
| EPS Growth(%) | 4.9 | 16.41 | 5.88 | 34.05 | 21.7 | -10.56 | -54.07 | 67.8 | 4.1 | 10.64 | 1.63 |
| Debt/Equity(x) | 2.18 | 1.73 | 1.68 | 1.7 | 1.89 | 1.88 | 2.05 | 1.57 | 1.52 | 1.24 | 1.15 |
| Current Ratio(x) | 1.38 | 1.34 | 1.3 | 1.38 | 1.38 | 1.3 | 1.32 | 1.38 | 1.3 | 1.24 | 1.27 |
| Quick Ratio(x) | 0.99 | 1.06 | 0.86 | 0.88 | 0.93 | 0.87 | 0.79 | 0.74 | 0.66 | 0.53 | 0.55 |
| Interest Cover(x) | 1.39 | 1.48 | 1.64 | 1.81 | 1.8 | 1.62 | 1.33 | 1.57 | 1.55 | 1.58 | 1.67 |
| Total Debt/Mcap(x) | 0 | 0 | 0 | 0 | 1.04 | 2.45 | 1.78 | 1.47 | 1.62 | 1.18 | 0.71 |
| # | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 71.14 | 72.14 | 72.14 | 72.14 | 72.14 | 72.14 | 72.14 | 72.08 | 71.72 | 71.72 |
| FII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| DII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Public | 28.86 | 27.86 | 27.86 | 27.86 | 27.86 | 27.86 | 27.86 | 27.92 | 28.28 | 28.28 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 |
| # | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 0.31 | 0.32 | 0.32 | 0.32 | 0.32 | 0.32 | 0.32 | 0.32 | 0.32 | 0.32 |
| FII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| DII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Public | 0.13 | 0.12 | 0.12 | 0.12 | 0.12 | 0.12 | 0.12 | 0.12 | 0.12 | 0.12 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 0.44 | 0.44 | 0.44 | 0.44 | 0.44 | 0.44 | 0.44 | 0.44 | 0.44 | 0.44 |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Sales CAGR | +2% | +1% | +6% | +2% |
| Operating Profit CAGR | -10% | 0% | -2% | -1% |
| PAT CAGR | 0% | 0% | 0% | +7% |
| Share Price CAGR | -25% | +10% | +12% | +12% |
| ROE Average | +7% | +7% | +6% | +8% |
| ROCE Average | +10% | +10% | +10% | +11% |
| # | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 71.14 | 72.14 | 72.14 | 72.14 | 72.14 | 72.14 | 72.14 | 72.08 | 71.72 | 71.72 |
| FII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| DII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Public | 28.86 | 27.86 | 27.86 | 27.86 | 27.86 | 27.86 | 27.86 | 27.92 | 28.28 | 28.28 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 |
| # | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 0.31 | 0.32 | 0.32 | 0.32 | 0.32 | 0.32 | 0.32 | 0.32 | 0.32 | 0.32 |
| FII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| DII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Public | 0.13 | 0.12 | 0.12 | 0.12 | 0.12 | 0.12 | 0.12 | 0.12 | 0.12 | 0.12 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 0.44 | 0.44 | 0.44 | 0.44 | 0.44 | 0.44 | 0.44 | 0.44 | 0.44 | 0.44 |
* The pros and cons are machine generated.
Our experts help you choose the right stocks based on performance, risk, and growth potential.
Looking to buy unlisted shares or need guidance on the investment process? Our expert Private Equity Advisors are here to assist you with accurate information, real-time pricing, and seamless execution.
Want to sell unlisted shares, liquidate your ESOPs, or understand the step-by-step process of liquidation? Connect with our Buying Team for smooth coordination, quick evaluations, and end-to-end support.
Planning to build or grow your portfolio? For Mutual Fund investments, PMS solutions, tailored portfolio creation, and overall wealth management, our dedicated Wealth Team is ready to guide you.