Tirupati Forge Ltd - Stock Valuation and Financial Performance

BSE: 0 | NSE: TIRUPATIFL | Forgings | Small Cap

BSE Share Price
Not Listed

DeciZen - make an informed investing decision on Tirupati Forge

Overall Rating
Bole Toh

1. Quality

2. Valuation

Undervalued

3. Price Trend

Tirupati Forge stock performance -

mw4me loader
P/E Ratio (SA):
77.09
Market Cap:
711.1 Cr.
52-wk low:
0
52-wk high:
0

Is Tirupati Forge Ltd an attractive stock to invest in?

1. Is Tirupati Forge Ltd a good quality company?

Past 10 year's financial track record analysis by Moneyworks4me indicates that Tirupati Forge Ltd is a average quality company.

2. Is Tirupati Forge Ltd undervalued or overvalued?

The key valuation ratios of Tirupati Forge Ltd's currently when compared to its past seem to suggest it is in the Overvalued zone.

3. Is Tirupati Forge Ltd a good buy now?

The Price Trend analysis by MoneyWorks4Me indicates it is Strong which suggest that the price of Tirupati Forge Ltd is likely to Rise in the short term. However, please check the rating on Quality and Valuation before investing

10 Year X-Ray of Tirupati Forge:

Analysis of Financial Track Record

Data adjusted to bonus, split, extra-ordinary income, rights issue and change in financial year end
Data adjusted to bonus, split, extra-ordinary income, rights issue and change in financial year end

Data adjusted to bonus, split, extra-ordinary income, rights issue and change in financial year end.

Financial track record gives insight into the company's performance on key parameters over the past ten years. MoneyWorks4me’s proprietary colour codes make it easy for retail investors to gauge the company’s past performance.
Tirupati Forge Ltd has performed well in some of the past ten years indicating its past ten year financial track record is somewhat good

Value Creation

Value Creation Index Colour Code Guide

Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24TTM
ROCE % 21.4%12.2%16.4%26.7%41.3%4.2%3.6%28.4%33.4%19.3%-
Value Creation
Index
0.5-0.10.20.92.0-0.7-0.71.01.40.4-

Growth Parameters

Growth Parameters Colour Code Guide

Sales 30.21816.120.841.827.630.888.292110127
Sales YoY Gr.--40.6%-10.4%29.1%101.3%-34%11.5%186.8%4.3%19.5%-
Adj EPS 0.60.10.50.20.5000.60.80.60.9
YoY Gr.--85.7%462.5%-57.8%168.4%-94.1%0%1766.7%48.2%-30.1%-
BVPS (₹) 1.922.41.31.822.12.73.74.85.3
Adj Net
Profit
0.60.10.51.64.20.30.35.58.269
Cash Flow from Ops. 2.62.62.2-0.92.23.3-31.24.510.3-
Debt/CF from Ops. 2.422-0.42.21.2-2.58.121.1-

CAGR

CAGR Colour Code Guide

9 Years 5 Years 3 Years 1 Years
Sales 15.4%21.3%52.9%19.5%
Adj EPS 0.4%2.6%168.4%-30.1%
BVPS11.2%21.6%31.4%30%
Share Price - 20.4% 85.2% 425.6%

Key Financial Parameters

Performance Ratio Colour Code Guide

Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24TTM
Return on
Equity %
36.74.120.523.633.31.71.523.125.91417.6
Op. Profit
Mgn %
8.89.311.715.116.98.58.71215.911.613.4
Net Profit
Mgn %
20.53.17.410116.28.95.57.3
Debt to
Equity
3.12.41.700.30.20.40.40.30.20
Working Cap
Days
771261021148715718611714413066
Cash Conv.
Cycle
18343660599410163949636

Recent Performance Summary

Sales growth is growing at healthy rate in last 3 years 52.91%

Net Profit is growing at healthy rate in last 3 years 168.39%

Sales growth is good in last 4 quarters at 52.51%

Return on Equity has declined versus last 3 years average to 17.60%

Latest Financials - Tirupati Forge Ltd.

Standalone Consolidated
TTM EPS (₹) 0.9 -
TTM Sales (₹ Cr.) 127 -
BVPS (₹.) 5.3 -
Reserves (₹ Cr.) 34 -
P/BV 12.89 -
PE 77.09 -
From the Market
52 Week Low / High (₹) 0.00 / 0.00
All Time Low / High (₹) - / -
Market Cap (₹ Cr.) 711
Equity (₹ Cr.) 20.7
Face Value (₹) 2
Industry PE 37.5

Management X-Ray of Tirupati Forge:

Shareholding Pattern

Promoter's Holding & Share Pledging

Pledged *48.000.0048.0048.000.000.000.000.000.000.00
* Pledged shares as % of Promoter's holding (%)

Event Update

Login/Register to view analysis.

Analyst's Notes

Key Ratios of Tirupati Forge

Adj EPS (Rs.)

Sales (Cr.)

ROE (%)

ROCE (%)

Profit And Loss

(All Figures are in Crores.)
PARTICULARSMar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24
Sales301816214228318892110
Operating Expenses 28161418352528787797
Manufacturing Costs4334667141417
Material Costs2011911251617505268
Employee Cost 1111122445
Other Costs 32122221077
Operating Profit 3223723111513
Operating Profit Margin (%) 8.8%9.3%11.7%15.1%16.9%8.5%8.7%12.0%15.9%11.6%
Other Income 0000000121
Interest 1100010111
Depreciation 1111122233
Exceptional Items 0000000000
Profit Before Tax 10126018139
Tax 0001200232
Profit After Tax 1002400697
PAT Margin (%) 2.3%0.9%3.1%7.4%10.0%1.0%1.3%7.1%10.2%6.0%
Adjusted EPS (₹)0.20.10.10.20.50.00.00.61.00.6
Dividend Payout Ratio (%)0%0%0%0%0%0%0%3%0%0%

Balance Sheet

(All Figures are in Crores.)
PARTICULARSMar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24

Equity and Liabilities

Shareholders Fund 22310151821273650
Share Capital 111661011202021
Reserves 1125981071729
Minority Interest0000000000
Debt6540447989
Long Term Debt4430233322
Short Term Debt2110214667
Trade Payables51312241038
Others Liabilities 1111222637
Total Liabilities 14101013222534525174

Fixed Assets

Gross Block5588152023252633
Accumulated Depreciation0034579111114
Net Fixed Assets5554101314141519
CWIP 0000000008
Investments 0000000000
Inventories42345611151622
Trade Receivables3123534161616
Cash Equivalents 0001010104
Others Assets2111235635
Total Assets 14101013222534525174

Cash Flow

(All Figures are in Crores.)
PARTICULARSMar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24
Cash Flow From Operating Activity 332-123-31510
PBT 10126018139
Adjustment 2211122455
Changes in Working Capital -010-4-42-6-10-9-1
Tax Paid 0000-1-10-1-4-2
Cash Flow From Investing Activity -1-1-1-1-7-5-3-3-3-15
Capex -1-1-1-1-7-5-3-3-3-15
Net Investments 0000000000
Others 0000000000
Cash Flow From Financing Activity -2-2-224252-29
Net Proceeds from Shares 0006042007
Net Proceeds from Borrowing -1-1-1-22010-21
Interest Paid -1-1-100-10-1-1-1
Dividend Paid 0000000000
Others 000-22-13313
Net Cash Flow 000001-11-14
PARTICULARSMar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24
Ratios
ROE (%)41.858.0120.523.633.261.692.0426.1629.9115.42
ROCE (%)21.3712.1516.3726.6841.314.243.6128.4333.4119.26
Asset Turnover Ratio2.561.571.761.852.391.161.042.051.781.76
PAT to CFO Conversion(x)3N/AN/A-0.50.5N/AN/A0.170.561.43
Working Capital Days
Receivable Days24423441355342426453
Inventory Days33605455376996536264
Payable Days581077963184672524831

Tirupati Forge Ltd Stock News

Tirupati Forge Ltd FAQs

Company share prices are keep on changing according to the market conditions. The closing price of Tirupati Forge on 01-Jan-1970 05:30 is ₹0.00.
Market capitalization or market cap is determined by multiplying the current market price of a company's shares with the total number of shares outstanding. As of 01-Jan-1970 05:30 the market cap of Tirupati Forge stood at ₹711.1.
The latest P/E ratio of Tirupati Forge as of 01-Jan-1970 05:30 is 77.09.
The latest P/B ratio of Tirupati Forge as of 01-Jan-1970 05:30 is 12.89.
The 52-week high of Tirupati Forge is ₹0.00 and the 52-week low is ₹0.00.
The TTM revenue is Trailing Twelve Months sales. The TTM revenue/sales of Tirupati Forge is ₹126.8 ( Cr.) .

About Tirupati Forge Ltd

No data to display
You have 2 views remaining as a Guest User. To get DeciZen Rating of 3,500+ Stocks based on their Quality, Valuation and Price Trend Login Now
© 2024 The Alchemists Ark Pvt. Ltd. All rights reserved. MoneyWorks4Me ® is a registered trademark of The Alchemists Ark Pvt. Ltd.