Forgings · Founded 2012 · www.tirupatiforge.com · NSE · ISIN INE319Y01024
No Notes Added Yet
Business
Tirupati Forge Ltd. is an Indian company operating in the forgings sector. Its core business involves the manufacturing of various forged components. These components are typically produced by shaping metal through localized compressive forces using hammers or presses. The company primarily generates revenue by selling these forged parts to a diverse range of industrial clients, likely spanning sectors such as automotive, general engineering, agriculture, railways, and other capital goods industries that require robust and high-strength metal components.
Revenue Mix
Given the company's stated sector, Tirupati Forge Ltd. primarily operates within the forgings industry. Without specific financial disclosures, a detailed breakdown of revenue by product type, end-user industry, or geographic region is not available. However, forging companies often specialize in either open-die forgings (larger, simpler shapes) or closed-die forgings (more complex, higher volume parts), and serve a mix of domestic and potentially export markets.
Industry
The Indian forgings industry is characterized by a mix of large, diversified players and numerous small to medium-sized enterprises (SMEs). It is a capital-intensive industry with significant requirements for machinery, skilled labor, and raw materials (primarily steel). Tirupati Forge Ltd. is likely positioned as a smaller to mid-sized player in this competitive landscape, potentially focusing on specific component types, regional markets, or catering to clients who value customized solutions, quick turnaround times, or competitive pricing for smaller batch sizes, rather than competing directly with the scale and technological breadth of the largest industry giants.
MOAT
For a company of its likely size in a commodity-like manufacturing sector, Tirupati Forge Ltd. might not possess strong, wide moats like dominant brand power or significant network effects. Potential competitive advantages, if any, could include:
Customer Relationships: Established long-term relationships and trust with key clients.
Process Efficiency: Optimized manufacturing processes leading to cost advantages or higher quality output for specific products.
Niche Expertise: Specialization in particular types of forgings or materials that command specific technical skills.
Certifications & Quality: Adherence to specific industry quality standards (e.g., ISO, TS) which can be a barrier to entry for new competitors.
Geographic Proximity: Location advantage relative to key customers, reducing logistics costs and improving delivery times.
Growth Drivers
Key factors that could drive growth for Tirupati Forge Ltd. over the next 3-5 years include:
Automotive Sector Revival: A sustained recovery and growth in the Indian and global automotive industries (both passenger and commercial vehicles).
Infrastructure Spending: Increased government and private sector investment in infrastructure projects requiring heavy engineering and capital goods.
Industrial Growth: Broad-based expansion in manufacturing, machinery, agriculture, and general engineering sectors.
Export Opportunities: Leveraging competitive manufacturing costs to tap into international markets for forged components.
Product Diversification: Expanding into higher-value or more specialized forging applications, potentially for renewable energy, defense, or aerospace components.
Capacity Expansion/Utilization: Optimal utilization of existing capacity or strategic expansion to meet growing demand.
Risks
Cyclical Demand: The company's fortunes are tied to the cyclicality of end-user industries like automotive and capital goods, making it vulnerable to economic downturns.
Raw Material Price Volatility: Fluctuations in steel prices, the primary raw material, can significantly impact profit margins if not effectively managed or passed on to customers.
Intense Competition: The fragmented nature of the Indian forging industry leads to fierce competition, potentially impacting pricing power and market share.
Technological Obsolescence: While forgings remain essential, advancements in alternative manufacturing processes or materials could pose long-term risks.
Capital Intensity: High capital expenditure requirements for machinery and technology can strain financials if demand falters.
Regulatory & Environmental: Adherence to evolving environmental regulations and industrial safety standards, which can entail compliance costs.
Management & Ownership
Tirupati Forge Ltd. is likely a promoter-driven company, a common structure among Indian SMEs. The quality of management, including their operational expertise, strategic vision, and ability to navigate industry cycles, is crucial for the company's performance. Without specific details, it can be inferred that promoters typically hold a significant stake, reflecting a strong vested interest in the company's success. Institutional ownership might be lower compared to larger, more established companies.
Outlook
Tirupati Forge Ltd. operates in a foundational manufacturing sector crucial for various industries. The company stands to benefit from India's overall economic growth trajectory, particularly a strong rebound in manufacturing, automotive production, and infrastructure development. Its ability to maintain cost competitiveness, quality standards, and strong customer relationships will be vital for capturing market share. However, the outlook is balanced by inherent industry risks such as raw material price volatility, intense competition, and the cyclical nature of demand from its key end-user sectors. Strategic investments in technology, operational efficiency, and potential diversification into higher-value segments would be key to sustaining growth in a challenging yet essential industry.
| #(Fig in Cr.) | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Net Sales | 33 | 29 | 32 | 26 | 28 | 32 | 40 | 49 | 42 | 38 |
| Other Income | 0 | 0 | 0 | 0 | 0 | 1 | 1 | 1 | 1 | 0 |
| Total Income | 34 | 29 | 33 | 27 | 28 | 33 | 41 | 49 | 43 | 38 |
| Total Expenditure | 30 | 24 | 27 | 24 | 24 | 29 | 36 | 44 | 38 | 34 |
| Operating Profit | 4 | 5 | 5 | 3 | 4 | 4 | 4 | 6 | 5 | 5 |
| Interest | 0 | 0 | 1 | 0 | 0 | 1 | 1 | 1 | 1 | 1 |
| Depreciation | 1 | 1 | 1 | 1 | 1 | 2 | 2 | 2 | 2 | 2 |
| Exceptional Income / Expenses | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Profit Before Tax | 3 | 3 | 4 | 2 | 2 | 2 | 2 | 3 | 2 | 2 |
| Provision for Tax | 1 | 1 | 1 | 0 | 0 | 0 | 1 | 1 | 1 | 0 |
| Profit After Tax | 2 | 3 | 3 | 1 | 1 | 1 | 1 | 2 | 2 | 1 |
| Adjustments | -0 | -0 | -0 | -0 | 0 | 0 | -0 | 0 | 0 | 0 |
| Profit After Adjustments | 2 | 3 | 3 | 1 | 1 | 1 | 1 | 2 | 2 | 1 |
| Adjusted Earnings Per Share | 0.2 | 0.3 | 0.3 | 0.1 | 0.1 | 0.1 | 0.1 | 0.2 | 0.1 | 0.1 |
| #(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 | 30 | 18 | 16 | 21 | 42 | 28 | 31 | 88 | 92 | 110 | 115 | 169 |
| Other Income | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 2 | 1 | 1 | 3 |
| Total Income | 30 | 18 | 16 | 21 | 42 | 28 | 31 | 89 | 94 | 111 | 116 | 171 |
| Total Expenditure | 28 | 16 | 14 | 18 | 35 | 25 | 28 | 78 | 77 | 97 | 100 | 152 |
| Operating Profit | 3 | 2 | 2 | 3 | 7 | 3 | 3 | 12 | 16 | 14 | 17 | 20 |
| Interest | 1 | 1 | 0 | 0 | 0 | 1 | 0 | 1 | 1 | 1 | 2 | 4 |
| Depreciation | 1 | 1 | 1 | 1 | 1 | 2 | 2 | 2 | 3 | 3 | 4 | 8 |
| Exceptional Income / Expenses | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Profit Before Tax | 1 | 0 | 1 | 2 | 6 | 0 | 1 | 8 | 13 | 9 | 11 | 9 |
| Provision for Tax | 0 | 0 | 0 | 1 | 2 | 0 | 0 | 2 | 3 | 2 | 3 | 3 |
| Profit After Tax | 1 | 0 | 0 | 2 | 4 | 0 | 0 | 6 | 9 | 7 | 8 | 6 |
| Adjustments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Profit After Adjustments | 1 | 0 | 0 | 2 | 4 | 0 | 0 | 6 | 9 | 7 | 8 | 6 |
| Adjusted Earnings Per Share | 0 | 0 | 0 | 0.2 | 0.5 | 0 | 0 | 0.6 | 1 | 0.6 | 0.7 | 0.5 |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Sales CAGR | 5% | 9% | 33% | 14% |
| Operating Profit CAGR | 21% | 12% | 41% | 19% |
| PAT CAGR | 14% | 10% | 0% | 23% |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Share Price CAGR | 80% | 85% | 34% | NA% |
| ROE Average | 11% | 19% | 17% | 19% |
| ROCE Average | 13% | 22% | 20% | 20% |
| #(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 | 2 | 2 | 3 | 10 | 15 | 19 | 21 | 27 | 36 | 50 | 107 |
| Minority's Interest | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Borrowings | 4 | 4 | 3 | 0 | 2 | 3 | 3 | 3 | 2 | 2 | 9 |
| Other Non-Current Liabilities | -0 | -0 | -0 | -0 | 0 | 0 | 0 | 1 | 0 | 1 | 7 |
| Total Current Liabilities | 8 | 4 | 5 | 2 | 5 | 4 | 10 | 21 | 13 | 21 | 22 |
| Total Liabilities | 14 | 10 | 10 | 13 | 22 | 25 | 34 | 52 | 51 | 74 | 146 |
| Fixed Assets | 5 | 5 | 5 | 4 | 10 | 13 | 14 | 14 | 15 | 19 | 37 |
| Other Non-Current Assets | 0 | 0 | 0 | 0 | 0 | 2 | 2 | 2 | 1 | 9 | 20 |
| Total Current Assets | 9 | 4 | 5 | 8 | 12 | 11 | 18 | 36 | 35 | 46 | 89 |
| Total Assets | 14 | 10 | 10 | 13 | 22 | 25 | 34 | 52 | 51 | 74 | 146 |
| #(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 | 0 | 0 | 0 | 0 | 1 | 0 | 1 | 0 | 1 | 0 | 4 |
| Cash Flow from Operating Activities | 3 | 3 | 2 | -1 | 2 | 3 | -3 | 1 | 5 | 10 | 6 |
| Cash Flow from Investing Activities | -1 | -1 | -1 | -1 | -7 | -5 | -3 | -3 | -3 | -15 | -38 |
| Cash Flow from Financing Activities | -2 | -2 | -2 | 2 | 4 | 2 | 5 | 2 | -2 | 9 | 61 |
| Net Cash Inflow / Outflow | -0 | 0 | -0 | 0 | -0 | 1 | -1 | 1 | -1 | 4 | 29 |
| Closing Cash & Cash Equivalent | 0 | 0 | 0 | 1 | 0 | 1 | 0 | 1 | 0 | 4 | 33 |
| # | 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) | 0 | 0 | 0 | 0.19 | 0.51 | 0.03 | 0.04 | 0.64 | 0.96 | 0.64 | 0.66 |
| CEPS(Rs) | 0.49 | 0.34 | 0.4 | 0.3 | 0.64 | 0.23 | 0.24 | 0.88 | 1.24 | 0.97 | 1.03 |
| DPS(Rs) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.02 | 0 | 0 | 0 |
| Book NAV/Share(Rs) | 0 | 0 | 0 | 1.29 | 1.81 | 1.98 | 2.12 | 2.74 | 3.7 | 4.81 | 8.26 |
| Core EBITDA Margin(%) | 8.7 | 8.99 | 10.88 | 14.91 | 16.86 | 8.53 | 8.7 | 12 | 15.86 | 11.62 | 13.24 |
| EBIT Margin(%) | 5.86 | 5.17 | 6.82 | 11.35 | 15.02 | 3.22 | 2.98 | 10.46 | 14.89 | 9.32 | 10.58 |
| Pre Tax Margin(%) | 3.11 | 1.34 | 4.11 | 10.13 | 13.99 | 1.35 | 1.77 | 9.47 | 13.72 | 8.12 | 9.15 |
| PAT Margin (%) | 2.3 | 0.91 | 2.86 | 7.34 | 10.01 | 1 | 1.28 | 7.05 | 10.25 | 6.04 | 6.83 |
| Cash Profit Margin (%) | 5.58 | 6.38 | 8.04 | 11.51 | 12.46 | 7.59 | 7.66 | 9.81 | 13.19 | 9.18 | 10.63 |
| ROA(%) | 5.88 | 1.43 | 5.02 | 13.6 | 23.97 | 1.15 | 1.33 | 14.45 | 18.21 | 10.6 | 7.14 |
| ROE(%) | 41.85 | 8.01 | 20.5 | 23.6 | 33.26 | 1.69 | 2.04 | 26.16 | 29.91 | 15.42 | 10.65 |
| ROCE(%) | 21.37 | 12.15 | 16.37 | 26.68 | 41.31 | 4.24 | 3.61 | 28.43 | 33.41 | 19.26 | 13.1 |
| Receivable days | 24.36 | 42.26 | 33.68 | 40.97 | 34.74 | 52.51 | 42.27 | 42.23 | 64.02 | 53.22 | 52.41 |
| Inventory Days | 32.91 | 60 | 53.68 | 55.36 | 37.07 | 69.46 | 96.49 | 53.35 | 61.84 | 63.54 | 72.07 |
| Payable days | 57.69 | 107.18 | 78.64 | 62.52 | 18.35 | 46.17 | 71.53 | 52.45 | 47.96 | 30.84 | 49.82 |
| PER(x) | 0 | 0 | 0 | 19.58 | 6.58 | 100.91 | 73.63 | 16.77 | 9.46 | 25.21 | 48.31 |
| Price/Book(x) | 0 | 0 | 0 | 2.89 | 1.87 | 1.55 | 1.4 | 3.89 | 2.46 | 3.35 | 3.89 |
| Dividend Yield(%) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.19 | 0 | 0 | 0 |
| EV/Net Sales(x) | 0.23 | 0.32 | 0.32 | 1.45 | 0.77 | 1.12 | 1.18 | 1.28 | 1.07 | 1.58 | 3.17 |
| EV/Core EBITDA(x) | 2.48 | 2.9 | 2.48 | 9.21 | 4.42 | 11.38 | 12.66 | 9.72 | 5.99 | 12.7 | 22.02 |
| Net Sales Growth(%) | 344.99 | -40.55 | -10.41 | 29.14 | 101.24 | -34 | 11.43 | 186.77 | 4.3 | 19.53 | 4.53 |
| EBIT Growth(%) | 296.38 | -46.67 | 23.24 | 102.41 | 163.09 | -85.84 | 3.05 | 906.34 | 48.46 | -25.2 | 18.7 |
| PAT Growth(%) | 0 | -75.91 | 191.64 | 212.59 | 171.11 | -93.43 | 43.18 | 1479.87 | 51.51 | -29.55 | 18.27 |
| EPS Growth(%) | 0 | 0 | 0 | 35.1 | 171.14 | -94.08 | 31.95 | 1479.6 | 51.51 | -33.42 | 3.67 |
| Debt/Equity(x) | 3.13 | 2.35 | 1.69 | 0.04 | 0.33 | 0.22 | 0.36 | 0.37 | 0.25 | 0.22 | 0.18 |
| Current Ratio(x) | 1.11 | 1.13 | 1.08 | 3.91 | 2.41 | 2.49 | 1.83 | 1.67 | 2.71 | 2.22 | 3.99 |
| Quick Ratio(x) | 0.64 | 0.53 | 0.54 | 2.15 | 1.46 | 1.14 | 0.75 | 0.96 | 1.46 | 1.14 | 2.95 |
| Interest Cover(x) | 2.13 | 1.35 | 2.52 | 9.27 | 14.57 | 1.72 | 2.46 | 10.53 | 12.77 | 7.81 | 7.39 |
| Total Debt/Mcap(x) | 0 | 0 | 0 | 0.01 | 0.18 | 0.14 | 0.26 | 0.09 | 0.1 | 0.07 | 0.05 |
| # | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 | Sep 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 55.76 | 55.76 | 55.76 | 48.88 | 49.31 | 48.1 | 48.93 | 49.01 | 49.75 | 49.42 |
| FII | 0 | 0.03 | 0.03 | 0.02 | 0.02 | 0.02 | 0.02 | 0.78 | 0.45 | 0.43 |
| DII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.16 |
| Public | 44.23 | 44.21 | 44.2 | 51.1 | 50.67 | 51.88 | 51.04 | 50.21 | 49.8 | 49.99 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 |
| # | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 | Sep 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 5.78 | 5.78 | 5.78 | 5.78 | 5.88 | 5.88 | 6.08 | 6.21 | 6.43 | 6.43 |
| FII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.1 | 0.06 | 0.06 |
| DII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.02 |
| Public | 4.59 | 4.58 | 4.58 | 6.04 | 6.04 | 6.34 | 6.34 | 6.36 | 6.43 | 6.5 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 10.37 | 10.37 | 10.37 | 11.83 | 11.93 | 12.23 | 12.43 | 12.66 | 12.92 | 13 |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Sales CAGR | +5% | +9% | +33% | +14% |
| Operating Profit CAGR | +21% | +12% | +41% | +19% |
| PAT CAGR | +14% | +10% | — | +23% |
| Share Price CAGR | +80% | +85% | +34% | — |
| ROE Average | +11% | +19% | +17% | +19% |
| ROCE Average | +13% | +22% | +20% | +20% |
| # | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 | Sep 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 55.76 | 55.76 | 55.76 | 48.88 | 49.31 | 48.1 | 48.93 | 49.01 | 49.75 | 49.42 |
| FII | 0 | 0.03 | 0.03 | 0.02 | 0.02 | 0.02 | 0.02 | 0.78 | 0.45 | 0.43 |
| DII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.16 |
| Public | 44.23 | 44.21 | 44.2 | 51.1 | 50.67 | 51.88 | 51.04 | 50.21 | 49.8 | 49.99 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 |
| # | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 | Sep 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 5.78 | 5.78 | 5.78 | 5.78 | 5.88 | 5.88 | 6.08 | 6.21 | 6.43 | 6.43 |
| FII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.1 | 0.06 | 0.06 |
| DII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.02 |
| Public | 4.59 | 4.58 | 4.58 | 6.04 | 6.04 | 6.34 | 6.34 | 6.36 | 6.43 | 6.5 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 10.37 | 10.37 | 10.37 | 11.83 | 11.93 | 12.23 | 12.43 | 12.66 | 12.92 | 13 |
* 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.
Your relationship manager will connect with you shortly.