WEBSITE BSE:532928 NSE: TARIL Inc. Year: 1994 Industry: Electric Equipment My Bucket: Add Stock
Last updated: 14:14
No Notes Added Yet
1. Business Overview
Transformers & Rectifiers (India) Ltd. (TARIL) is a prominent manufacturer of a wide range of transformers and allied products. Its core business involves the design, manufacturing, testing, and supply of various types of power transformers, distribution transformers, furnace transformers, rectifier transformers, and special application transformers. The company primarily serves the power generation, transmission, and distribution utilities, renewable energy sector, and industrial customers both in India and internationally. It makes money by securing orders (often through competitive bidding) for these critical electrical components, manufacturing them in its facilities, and delivering them to clients.
2. Key Segments / Revenue Mix
TARIL operates predominantly in a single business segment: the manufacturing of electrical transformers. While there isn't a publicly stated detailed revenue breakdown by specific transformer type (e.g., power vs. distribution) or by end-user industry, the bulk of its revenue is derived from catering to the power sector's demand for high-voltage power transformers for transmission and sub-transmission networks, and a significant portion also comes from distribution transformers for lower voltage applications, industrial transformers, and custom-built units for specific projects. Exports contribute a notable portion to its overall revenue.
3. Industry & Positioning
TARIL operates in the Indian electric equipment industry, specifically within the transformer manufacturing segment. This industry is closely linked to government infrastructure spending on power and the broader industrial growth. The market is competitive, comprising large diversified electrical equipment manufacturers as well as specialized transformer players. TARIL positions itself as a technologically capable manufacturer, having the expertise to produce high-voltage and specialized transformers up to 765kV class. It is recognized as a mid-sized to large player in the Indian transformer market, competing on product quality, customization capabilities, and timely project execution.
4. Competitive Advantage (Moat)
TARIL's competitive advantages primarily stem from:
Technical Expertise & Track Record: Demonstrated capability to manufacture complex, high-voltage, and specialized transformers (up to 765kV AC and 800kV HVDC), which requires significant engineering know-how, specialized manufacturing infrastructure, and stringent quality control. This limits the pool of qualified competitors.
Established Client Relationships: Long-standing relationships and approved vendor status with major power utilities (state and central), private power generators, and large industrial clients.
Customization & Flexibility: Ability to design and produce custom-built transformers to meet specific client requirements, offering solutions for varied applications.
5. Growth Drivers
Power Sector Capital Expenditure: India's continued investment in power generation (especially renewables), transmission, and distribution infrastructure upgrades (e.g., smart grids, grid modernization) will drive demand for transformers.
Industrialization & Urbanization: Growing electricity consumption from new industries, commercial establishments, and expanding urban areas necessitates increased transformer capacity.
Replacement Demand: Aging power infrastructure across India requires replacement of old transformers, creating a recurring demand cycle.
Renewable Energy Integration: Transformers are essential components for connecting solar and wind power projects to the national grid, benefiting from India's renewable energy targets.
Export Market Expansion: Diversifying into international markets provides additional growth avenues, leveraging its product quality and cost competitiveness.
6. Risks
Raw Material Price Volatility: Key inputs like electrical steel, copper, and transformer oil are subject to significant price fluctuations, which can impact profit margins if not effectively hedged or passed on to customers.
Cyclicality: The company's performance is closely tied to the capital expenditure cycles of the power sector, which can be inconsistent due to economic or policy factors.
Intense Competition & Pricing Pressure: The transformer market in India is competitive, leading to pricing pressures from both domestic and international players, potentially affecting order values and margins.
Working Capital Management: Large-scale project-based orders often entail significant working capital requirements, and delays in payments or project execution can strain liquidity.
Geopolitical and Economic Risks: Global economic slowdowns or geopolitical tensions can impact export orders and overall demand.
7. Management & Ownership
TARIL is promoted by the Shah family, with Mr. Jitendra M. Shah serving as the Chairman and Managing Director. The management team generally possesses significant experience within the electrical equipment manufacturing sector. The promoter group holds a substantial majority stake in the company, aligning their interests with long-term growth. The remaining ownership is distributed among institutional investors and the public.
8. Outlook
TARIL's outlook is driven by the robust long-term demand for power infrastructure in India and select export markets. The government's continued focus on "24x7 power for all," renewable energy integration, and grid upgrades provides a strong foundation for order inflows. Its technical capabilities in high-voltage transformers position it well to capture higher-value projects. However, the industry remains susceptible to volatile raw material prices and intense competition, which can put pressure on profitability. The company's ability to manage its working capital efficiently and expand its order book through both domestic and international diversification will be key determinants of its sustained growth and financial performance.
Our experts help you choose the right stocks based on performance, risk, and growth potential.
Market Cap ₹8990 Cr.
Stock P/E 41.5
P/B 5.9
Current Price ₹299.5
Book Value ₹ 50.5
Face Value 1
52W High ₹578.7
Dividend Yield 0.08%
52W Low ₹ 224.3
Price goes above X
Price falls below X
PE goes above X
PE falls below X
₹ | |
| #(Fig in Cr.) | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Net Sales | 369 | 513 | 322 | 462 | 559 | 676 | 529 | 460 | 737 | 783 |
| Other Income | 2 | 1 | 4 | 12 | 9 | 7 | 20 | 14 | 4 | 22 |
| Total Income | 371 | 514 | 326 | 473 | 568 | 683 | 550 | 474 | 741 | 805 |
| Total Expenditure | 331 | 441 | 280 | 392 | 475 | 545 | 441 | 409 | 612 | 664 |
| Operating Profit | 40 | 73 | 46 | 81 | 94 | 138 | 109 | 65 | 129 | 141 |
| Interest | 13 | 11 | 12 | 10 | 14 | 15 | 10 | 13 | 13 | 14 |
| Depreciation | 6 | 6 | 7 | 6 | 6 | 7 | 8 | 7 | 8 | 7 |
| Exceptional Income / Expenses | 0 | 0 | 0 | 0 | 0 | 3 | 0 | 0 | 0 | 0 |
| Profit Before Tax | 21 | 56 | 28 | 64 | 74 | 119 | 90 | 45 | 108 | 119 |
| Provision for Tax | 5 | 14 | 7 | 18 | 18 | 25 | 23 | 8 | 32 | 28 |
| Profit After Tax | 16 | 42 | 21 | 46 | 55 | 94 | 67 | 37 | 76 | 91 |
| Adjustments | -0 | -2 | -1 | -1 | -1 | -0 | -0 | -3 | -2 | -2 |
| Profit After Adjustments | 16 | 40 | 20 | 45 | 55 | 94 | 67 | 34 | 74 | 89 |
| Adjusted Earnings Per Share | 0.5 | 1.4 | 0.7 | 1.5 | 1.8 | 3.1 | 2.2 | 1.1 | 2.5 | 3 |
| #(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 | 554 | 595 | 821 | 716 | 855 | 701 | 742 | 1158 | 1396 | 1291 | 2017 | 2509 |
| Other Income | 3 | 4 | 6 | 6 | 12 | 16 | 10 | 10 | 9 | 6 | 32 | 60 |
| Total Income | 556 | 599 | 827 | 721 | 867 | 717 | 752 | 1168 | 1404 | 1297 | 2049 | 2570 |
| Total Expenditure | 523 | 557 | 733 | 650 | 794 | 650 | 673 | 1084 | 1275 | 1157 | 1689 | 2126 |
| Operating Profit | 33 | 42 | 93 | 71 | 73 | 67 | 78 | 84 | 130 | 140 | 359 | 444 |
| Interest | 32 | 38 | 42 | 44 | 46 | 46 | 46 | 44 | 48 | 51 | 51 | 50 |
| Depreciation | 13 | 15 | 15 | 16 | 19 | 20 | 19 | 17 | 25 | 25 | 27 | 30 |
| Exceptional Income / Expenses | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3 | 0 |
| Profit Before Tax | -11 | -10 | 36 | 11 | 9 | 2 | 13 | 23 | 57 | 64 | 285 | 362 |
| Provision for Tax | -4 | -3 | 12 | 4 | 4 | 1 | 5 | 9 | 15 | 17 | 68 | 91 |
| Profit After Tax | -7 | -7 | 24 | 6 | 5 | 1 | 8 | 14 | 42 | 47 | 216 | 271 |
| Adjustments | -1 | -1 | -1 | -1 | -1 | -1 | -1 | -0 | -2 | -3 | -2 | -7 |
| Profit After Adjustments | -8 | -8 | 23 | 5 | 5 | 0 | 7 | 14 | 41 | 44 | 214 | 264 |
| Adjusted Earnings Per Share | -0.3 | -0.3 | 0.9 | 0.2 | 0.2 | 0 | 0.3 | 0.5 | 1.5 | 1.6 | 7.1 | 8.8 |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Sales CAGR | 56% | 20% | 24% | 14% |
| Operating Profit CAGR | 156% | 62% | 40% | 27% |
| PAT CAGR | 360% | 149% | 193% | 0% |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Share Price CAGR | -43% | 106% | 92% | 34% |
| ROE Average | 24% | 15% | 10% | 5% |
| ROCE Average | 29% | 20% | 16% | 12% |
| #(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 | 334 | 327 | 325 | 331 | 335 | 336 | 343 | 357 | 394 | 554 | 1252 |
| Minority's Interest | 5 | 5 | 6 | 7 | 7 | 7 | 7 | 7 | 7 | 9 | 20 |
| Borrowings | 19 | 45 | 38 | 33 | 27 | 41 | 68 | 56 | 64 | 53 | 81 |
| Other Non-Current Liabilities | 13 | 6 | -3 | 3 | 9 | 11 | 13 | 17 | 13 | 9 | 18 |
| Total Current Liabilities | 352 | 406 | 504 | 715 | 500 | 537 | 493 | 672 | 708 | 539 | 801 |
| Total Liabilities | 723 | 789 | 871 | 1088 | 879 | 932 | 925 | 1108 | 1186 | 1165 | 2173 |
| Fixed Assets | 192 | 185 | 187 | 195 | 201 | 193 | 181 | 168 | 153 | 144 | 251 |
| Other Non-Current Assets | 29 | 25 | 13 | 24 | 25 | 25 | 33 | 30 | 43 | 32 | 523 |
| Total Current Assets | 502 | 579 | 670 | 869 | 654 | 714 | 711 | 909 | 990 | 989 | 1398 |
| Total Assets | 723 | 789 | 871 | 1088 | 879 | 932 | 925 | 1108 | 1186 | 1165 | 2173 |
| #(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 | 8 | 21 | 20 | 1 | 13 | 2 | 5 | 1 | 12 | 5 | 2 |
| Cash Flow from Operating Activities | 93 | 37 | 66 | -102 | 179 | 16 | 96 | 2 | 28 | 29 | 157 |
| Cash Flow from Investing Activities | -30 | -5 | -24 | -31 | -8 | -15 | -7 | -8 | 9 | -22 | -625 |
| Cash Flow from Financing Activities | -50 | -31 | -61 | 145 | -182 | 2 | -93 | 17 | -45 | -10 | 472 |
| Net Cash Inflow / Outflow | 13 | 0 | -19 | 12 | -11 | 3 | -4 | 11 | -7 | -3 | 4 |
| Closing Cash & Cash Equivalent | 21 | 21 | 1 | 13 | 2 | 5 | 1 | 12 | 5 | 2 | 5 |
| # | 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) | -0.3 | -0.28 | 0.88 | 0.2 | 0.17 | 0.02 | 0.27 | 0.53 | 1.54 | 1.56 | 7.14 |
| CEPS(Rs) | 0.21 | 0.29 | 1.46 | 0.84 | 0.89 | 0.78 | 1.02 | 1.18 | 2.52 | 2.52 | 8.11 |
| DPS(Rs) | 0 | 0 | 0 | 0 | 0 | 0 | 0.05 | 0.08 | 0.08 | 0.1 | 0.2 |
| Book NAV/Share(Rs) | 12.61 | 12.32 | 12.27 | 12.47 | 12.65 | 12.67 | 12.93 | 13.45 | 14.87 | 19.44 | 41.71 |
| Core EBITDA Margin(%) | 5.01 | 5.8 | 9.79 | 9.05 | 7.16 | 7.33 | 9.23 | 6.38 | 8.66 | 10.36 | 16.22 |
| EBIT Margin(%) | 3.31 | 4.23 | 8.84 | 7.6 | 6.38 | 6.8 | 7.91 | 5.76 | 7.52 | 8.9 | 16.61 |
| Pre Tax Margin(%) | -1.85 | -1.54 | 4.08 | 1.46 | 1.01 | 0.27 | 1.69 | 2.01 | 4.09 | 4.97 | 14.11 |
| PAT Margin (%) | -1.22 | -1.06 | 2.7 | 0.86 | 0.6 | 0.15 | 1.03 | 1.23 | 3.03 | 3.63 | 10.72 |
| Cash Profit Margin (%) | 0.93 | 1.18 | 4.35 | 3.09 | 2.76 | 2.94 | 3.63 | 2.69 | 4.79 | 5.54 | 12.05 |
| ROA(%) | -0.98 | -0.92 | 2.89 | 0.64 | 0.52 | 0.12 | 0.82 | 1.41 | 3.69 | 4 | 12.97 |
| ROE(%) | -2.21 | -2.1 | 7.36 | 1.9 | 1.53 | 0.31 | 2.25 | 4.08 | 11.28 | 9.91 | 23.96 |
| ROCE(%) | 4.03 | 5.66 | 15.35 | 8.7 | 8.22 | 7.67 | 9.4 | 10.4 | 14.97 | 15.02 | 28.61 |
| Receivable days | 186.09 | 152.43 | 139.85 | 220.65 | 187.19 | 206.89 | 205.17 | 147.26 | 151.25 | 176.11 | 97.87 |
| Inventory Days | 88.8 | 101.49 | 81.08 | 117.54 | 98.2 | 106.35 | 106.1 | 75.38 | 69.71 | 77 | 65.05 |
| Payable days | 174.4 | 178.47 | 152.95 | 187.14 | 138.85 | 153.89 | 165.5 | 117.05 | 114.47 | 115.63 | 86.04 |
| PER(x) | 0 | 0 | 23 | 65.08 | 39.69 | 181.67 | 30.7 | 31.23 | 18.67 | 126.79 | 75.08 |
| Price/Book(x) | 0.9 | 0.95 | 1.65 | 1.06 | 0.53 | 0.22 | 0.63 | 1.23 | 1.93 | 10.18 | 12.85 |
| Dividend Yield(%) | 0 | 0 | 0 | 0 | 0 | 0 | 0.61 | 0.46 | 0.26 | 0.05 | 0.04 |
| EV/Net Sales(x) | 0.77 | 0.74 | 0.88 | 0.99 | 0.49 | 0.49 | 0.61 | 0.62 | 0.76 | 4.55 | 8.03 |
| EV/Core EBITDA(x) | 12.7 | 10.36 | 7.74 | 9.96 | 5.69 | 5.11 | 5.8 | 8.51 | 8.24 | 41.96 | 45.1 |
| Net Sales Growth(%) | -24.32 | 7.45 | 37.93 | -12.78 | 19.53 | -18.06 | 5.85 | 56.11 | 20.48 | -7.49 | 56.23 |
| EBIT Growth(%) | -43.07 | 37.13 | 183.51 | -30.09 | -0.7 | -12.79 | 23.29 | 13.9 | 57.03 | 9.67 | 191.2 |
| PAT Growth(%) | -224.12 | 7.23 | 445.97 | -74.01 | -18.22 | -79.41 | 626.62 | 87.15 | 196.54 | 11.01 | 360.45 |
| EPS Growth(%) | -254.78 | 6.5 | 411.17 | -76.9 | -16.36 | -91.19 | 1675.33 | 98.12 | 191.24 | 1.56 | 357.42 |
| Debt/Equity(x) | 0.47 | 0.5 | 0.64 | 1.21 | 0.79 | 0.92 | 0.77 | 0.91 | 0.84 | 0.46 | 0.23 |
| Current Ratio(x) | 1.42 | 1.43 | 1.33 | 1.21 | 1.31 | 1.33 | 1.44 | 1.35 | 1.4 | 1.83 | 1.74 |
| Quick Ratio(x) | 0.94 | 0.95 | 0.93 | 0.84 | 0.92 | 0.93 | 1 | 0.96 | 1.02 | 1.32 | 1.19 |
| Interest Cover(x) | 0.64 | 0.73 | 1.86 | 1.24 | 1.19 | 1.04 | 1.27 | 1.53 | 2.19 | 2.27 | 6.63 |
| Total Debt/Mcap(x) | 0.52 | 0.53 | 0.39 | 1.14 | 1.47 | 4.26 | 1.21 | 0.74 | 0.43 | 0.05 | 0.02 |
| # | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 69.65 | 69.65 | 66.16 | 66.16 | 64.36 | 64.36 | 64.36 | 64.36 | 64.36 | 64.36 |
| FII | 3.48 | 4.45 | 8 | 9.34 | 11.08 | 11.33 | 10.94 | 11.21 | 7.01 | 8.33 |
| DII | 0 | 1.89 | 6.33 | 6.92 | 7.67 | 7.22 | 6.03 | 5.95 | 4.19 | 1.77 |
| Public | 26.87 | 24.01 | 19.51 | 17.57 | 16.89 | 17.09 | 18.67 | 18.47 | 24.43 | 25.54 |
| 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 | 9.93 | 9.93 | 9.93 | 9.93 | 9.66 | 19.32 | 19.32 | 19.32 | 19.32 | 19.32 |
| FII | 0.5 | 0.63 | 1.2 | 1.4 | 1.66 | 3.4 | 3.28 | 3.37 | 2.11 | 2.5 |
| DII | 0 | 0.27 | 0.95 | 1.04 | 1.15 | 2.17 | 1.81 | 1.79 | 1.26 | 0.53 |
| Public | 3.83 | 3.42 | 2.93 | 2.64 | 2.53 | 5.13 | 5.6 | 5.55 | 7.33 | 7.67 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 14.26 | 14.26 | 15.01 | 15.01 | 15.01 | 30.02 | 30.02 | 30.02 | 30.02 | 30.02 |
* The pros and cons are machine generated.
You May Also Know About
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.