Quick Ratios
Quarterly Results
Profit & Loss
Balance Sheet
Cash Flow
Ratios
Mkt Cap
Market Capitalization
₹1,118Cr
Chemicals - Inorganic - Caustic Soda/Soda Ash
Rev Gr TTM
Revenue Growth TTM
18.14%
Peer Comparison
Compare up to 10 companies side by side across valuation, profitability, and growth.

TGVSL
VS
| Quarter | Mar 2023 | Jun 2023 | Sep 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Mar 2025 | Jun 2025 | Sep 2025 |
|---|
|
Growth YoY Revenue Growth YoY% | -1.0 | -30.3 | -40.8 | -32.0 | -30.4 | -8.7 | 18.8 | 13.1 | 32.3 | 29.5 | 16.8 | -1.5 |
| 462 | 368 | 333 | 358 | 354 | 337 | 360 | 399 | 428 | 396 | 407 | 371 |
Operating Profit Operating ProfitCr |
| 12.6 | 11.5 | 7.5 | 10.9 | 3.8 | 11.1 | 16.0 | 12.3 | 12.0 | 19.3 | 18.6 | 17.3 |
Other Income Other IncomeCr | 3 | 5 | 24 | 4 | 25 | 3 | 2 | 4 | 5 | 5 | 3 | 6 |
Interest Expense Interest ExpenseCr | 9 | 5 | 5 | 6 | 7 | 6 | 5 | 6 | 9 | 7 | 6 | 4 |
Depreciation DepreciationCr | 19 | 20 | 21 | 21 | 22 | 21 | 21 | 21 | 25 | 40 | 40 | 42 |
| 42 | 27 | 25 | 21 | 10 | 19 | 45 | 32 | 30 | 52 | 50 | 38 |
| 10 | 7 | 7 | 6 | 3 | 5 | 12 | 8 | 8 | 14 | 13 | 10 |
|
Growth YoY PAT Growth YoY% | -53.7 | -86.6 | -80.3 | -82.6 | -77.3 | -30.6 | 76.9 | 56.5 | 202.7 | 182.6 | 12.6 | 18.0 |
| 6.0 | 4.8 | 5.2 | 3.8 | 1.9 | 3.6 | 7.7 | 5.2 | 4.5 | 7.9 | 7.4 | 6.3 |
| 3.0 | 1.8 | 1.7 | 1.4 | 0.7 | 1.3 | 3.1 | 2.2 | 2.0 | 3.6 | 3.5 | 2.6 |
| Financial Year | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | TTM |
|---|
|
| 1.0 | 5.1 | 11.2 | 15.4 | 15.0 | -13.6 | -3.0 | 51.2 | 52.5 | -33.5 | 13.1 | 10.1 |
| 675 | 710 | 777 | 853 | 972 | 888 | 867 | 1,224 | 1,789 | 1,413 | 1,524 | 1,602 |
Operating Profit Operating ProfitCr |
| 13.1 | 13.1 | 14.4 | 18.6 | 19.3 | 14.6 | 14.0 | 19.7 | 23.1 | 8.6 | 12.9 | 16.8 |
Other Income Other IncomeCr | 6 | 5 | 9 | 7 | -6 | 8 | 10 | 7 | 7 | 58 | 14 | 19 |
Interest Expense Interest ExpenseCr | 33 | 38 | 53 | 52 | 63 | 39 | 39 | 30 | 28 | 24 | 26 | 26 |
Depreciation DepreciationCr | 36 | 35 | 47 | 77 | 58 | 56 | 63 | 69 | 74 | 84 | 88 | 147 |
| 37 | 39 | 40 | 73 | 105 | 65 | 49 | 209 | 442 | 84 | 126 | 170 |
| 9 | 8 | 18 | 23 | 27 | 17 | 19 | 75 | 80 | 23 | 33 | 45 |
|
| 94.6 | 8.0 | -27.4 | 129.4 | 55.6 | -38.6 | -38.1 | 352.7 | 169.1 | -83.2 | 51.4 | 36.0 |
| 3.6 | 3.7 | 2.4 | 4.8 | 6.5 | 4.6 | 3.0 | 8.8 | 15.6 | 4.0 | 5.3 | 6.5 |
| 2.8 | 3.1 | 2.0 | 3.3 | 7.4 | 4.9 | 2.7 | 12.5 | 33.8 | 5.7 | 8.6 | 11.7 |
| Financial Year | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Sep 2025 |
|---|
Equity Capital Equity CapitalCr | 79 | 83 | 87 | 92 | 97 | 102 | 107 | 107 | 107 | 107 | 107 | 107 |
| 199 | 227 | 258 | 290 | 373 | 430 | 503 | 636 | 939 | 989 | 1,071 | 1,148 |
Current Liabilities Current LiabilitiesCr | 354 | 404 | 494 | 485 | 340 | 381 | 422 | 461 | 381 | 437 | 516 | 519 |
Non Current Liabilities Non Current LiabilitiesCr | 167 | 230 | 237 | 223 | 277 | 358 | 420 | 393 | 255 | 259 | 273 | 263 |
Total Liabilities Total LiabilitiesCr |
Current Assets Current AssetsCr | 210 | 268 | 314 | 332 | 342 | 387 | 434 | 526 | 549 | 483 | 589 | 647 |
Non Current Assets Non Current AssetsCr | 608 | 703 | 764 | 759 | 754 | 888 | 1,019 | 1,072 | 1,134 | 1,309 | 1,378 | 1,390 |
Total Assets Total AssetsCr |
| Financial Year | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|
Operating Cash Flow Operating Cash FlowCr | 65 | 50 | 142 | 153 | 202 | 122 | 132 | 168 | 429 | 164 | 195 |
Investing Cash Flow Investing Cash FlowCr | -52 | -132 | -109 | -75 | -55 | -188 | -163 | -147 | -169 | -223 | -170 |
Financing Cash Flow Financing Cash FlowCr | -2 | 91 | -33 | -76 | -145 | 65 | 58 | -38 | -255 | 49 | -3 |
|
Free Cash Flow Free Cash FlowCr | 13 | -82 | 52 | 72 | 113 | -35 | 6 | 42 | 260 | -79 | 52 |
| 233.2 | 165.5 | 647.1 | 303.2 | 258.4 | 254.2 | 442.8 | 124.8 | 118.5 | 269.1 | 211.4 |
CFO To EBITDA CFO To EBITDA% | 64.3 | 46.8 | 108.9 | 78.3 | 86.9 | 80.3 | 93.0 | 55.8 | 80.0 | 123.6 | 86.8 |
| Financial Year | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|
Valuation Ratios Valuation Ratios |
Market Cap Market CapitalizationCr | 85 | 133 | 195 | 478 | 404 | 121 | 260 | 840 | 1,046 | 869 | 1,016 |
Price To Earnings Price To Earnings | 3.9 | 5.4 | 11.7 | 16.2 | 5.9 | 2.6 | 9.0 | 6.3 | 2.9 | 14.3 | 11.0 |
Price To Sales Price To Sales | 0.1 | 0.2 | 0.2 | 0.5 | 0.3 | 0.1 | 0.3 | 0.6 | 0.5 | 0.6 | 0.6 |
Price To Book Price To Book | 0.3 | 0.4 | 0.6 | 1.3 | 0.9 | 0.2 | 0.4 | 1.1 | 1.0 | 0.8 | 0.9 |
| 3.2 | 4.5 | 4.2 | 4.1 | 2.8 | 2.9 | 4.4 | 4.1 | 2.3 | 8.6 | 5.7 |
Profitability Ratios Profitability Ratios |
| 59.8 | 62.1 | 62.7 | 71.4 | 75.3 | 70.5 | 64.0 | 71.4 | 73.6 | 68.0 | 70.2 |
| 13.1 | 13.1 | 14.4 | 18.6 | 19.3 | 14.6 | 14.0 | 19.7 | 23.1 | 8.6 | 12.9 |
| 3.6 | 3.7 | 2.4 | 4.8 | 6.5 | 4.6 | 3.0 | 8.8 | 15.6 | 4.0 | 5.3 |
| 12.8 | 11.1 | 12.2 | 16.7 | 22.6 | 11.3 | 8.2 | 19.9 | 36.7 | 7.6 | 9.8 |
| 10.1 | 9.8 | 6.4 | 13.2 | 16.7 | 9.0 | 4.9 | 18.1 | 34.6 | 5.6 | 7.8 |
| 3.4 | 3.1 | 2.0 | 4.6 | 7.1 | 3.8 | 2.0 | 8.4 | 21.5 | 3.4 | 4.7 |
Operational Ratios Operational Ratios |
Solvency Ratios Solvency Ratios |
Liquidity Ratios Liquidity Ratios |
TGV SRAAC Limited, the flagship entity of the **TGV Group**, is a leading Indian manufacturer of **Chlor-Alkali**, **Chloromethanes**, and **Oils & Fats** derivatives. Headquartered in Kurnool, Andhra Pradesh, the company operates a highly integrated production model where by-products from primary chemical processes serve as essential raw materials for downstream value-added products. This circular approach optimizes resource efficiency and provides a strategic buffer against the inherent cyclicality of the chemical industry.
---
### **Integrated Manufacturing & Product Ecosystem**
The company’s operations are structured into three synergistic segments, supported by advanced **Membrane Cell Technology** and **Zero Gap technology** in electrolysers to ensure high-purity output.
#### **1. Chemicals Segment (Core Driver)**
* **Chlor-Alkali:** Produces **Caustic Soda (Lye & Flakes)**, **Caustic Potash (Potassium Hydroxide)**, **Chlorine**, **Hydrochloric Acid (HCL)**, and **Sodium Hypochlorite**.
* **Chloromethanes (CMS):** Converts Chlorine into high-value derivatives including **Methylene Chloride (MDC)**, **Chloroform**, and **Carbon Tetra Chloride**.
#### **2. Oils and Fats Segment**
* Focuses on **Castor Oil derivatives** (Hydrogenated Castor Oil, 12 Hydroxy Stearic Acid), **Fatty Acids** (Stearic Acid), and **Soap Noodles**.
* *Note:* This segment has recently been **scaled down** to mitigate the impact of thin margins and high raw material price volatility.
#### **3. Power Segment**
* A critical support unit providing captive **Solar**, **Wind**, and **Thermal** power to the energy-intensive chemical units.
#### **Production Capacity Profile (Projected to April 2026)**
| Product | Total Declared Capacity (TPA) | Recent/Upcoming Additions (TPA) |
| :--- | :---: | :---: |
| **Caustic Soda** | **332,150** | 73,000 (Mar 2024) |
| **Liquid Chlorine** | **279,960** | 17,160 (Apr 2026) |
| **Chloromethanes (Total)** | **139,914** | 12,404 (Jan 2025) |
| **Methylene Chloride** | **98,550** | 17,817 (Apr 2026) |
| **Potassium Hydroxide** | **76,650** | 27,150 (Apr 2026) |
---
### **Strategic Growth: Capacity Expansion & Backward Integration**
TGV SRAAC is currently executing an aggressive capital expenditure program to enhance its market share and internalize Chlorine consumption.
* **The ₹350 Crore Expansion:** In January 2025, the Board approved a major project to add **450 MT/day** of **Caustic Soda** and **400 MT/day** of **Chlorine** capacity.
* **Chloromethanes Pivot:** To counter unremunerative market prices for Chlorine (a joint product of Caustic Soda), the company is increasing CMS capacity by **125 TPD** to reach a total of **375 TPD**. This allows the company to consume Chlorine internally to produce higher-margin MDC and Chloroform.
* **R&D and Process Optimization:**
* Successfully shifted the CMS production ratio to **65:31:4** (MDC: Chloroform: CTC) to align with market demand.
* Ongoing efforts to reduce impurities in Chloroform and MDC to **<10 ppm**.
* Efficiency upgrades include the replacement of **262 Ion exchange membranes** and **98 high-voltage Anodes**.
---
### **Energy Management & Renewable Transition**
With power accounting for approximately **50%** of production costs, the company is aggressively transitioning to captive renewable energy to protect margins.
* **Solar Power Expansion:** Total capacity reached **57.90 MWp** in March 2026, with a long-term strategic target of **100 MW**.
* **Thermal Integration:** Commissioned a **10 MW Back Pressure Steam Turbo Generator** in September 2025 for 100% captive use.
* **Asset Rationalization:** The **Bellary Power Plant** is currently closed following PPA expiry; the company is seeking to sell or relocate the machinery. A non-viable **4.89 MW Wind Mill** at Ramgiri was decommissioned in December 2024.
| Solar Capacity Milestone | Date | Total Capacity (MWp) |
| :--- | :--- | :--- |
| Base Capacity (FY24) | Aug 2024 | **22.75** |
| Phased Additions | Jan - Aug 2025 | **37.90** |
| Acquisition from Group Co (SRHHL) | Sep 2025 | **45.40** |
| **Current Total Capacity** | **Sep 2025** | **55.40** |
---
### **Financial Performance & Credit Profile**
The company has demonstrated resilience, recovering from global volatility with improved realizations in the Chlor-Alkali segment.
#### **Key Financial Metrics**
| Metric (₹ in Crore) | FY 2024-25 | FY 2023-24 | FY 2022-23 |
| :--- | :--- | :--- | :--- |
| **Gross Turnover** | **2,026.47** | **1,792.75** | **2,706.41** |
| **Net Profit Before Tax** | **125.56** | **60.99** | **442.14** |
| **Total Chemical Production (MT)** | **407,894** | **369,546** | **372,453** |
#### **Solvency and Liquidity**
* **Credit Rating:** Reaffirmed at **CARE A; Stable** (January 2026).
* **Leverage:** Overall gearing remains conservative at **0.29x** (as of March 2024). Total Debt / PBILDT is maintained **below 2x**.
* **Debt Management:** Prepaid bank loans of **₹71.22 Crores** in FY23. Secured over **₹300 Crores** in Capex LC facilities from major lenders (IDBI, Indian Bank, Federal Bank) for ongoing expansions.
* **Shareholder Returns:** Recommended a final dividend of **₹1/- (10%)** per equity share for FY25.
---
### **Sustainability, ESG & Circular Economy**
TGV SRAAC integrates environmental stewardship into its operational core:
* **Zero Liquid Discharge (ZLD):** Achieved for Chlor-Alkali, Chloromethanes, and Co-generation plants.
* **Waste Valorization:** A **Sulphate Recovery Plant** produces **4-5 MT/day** of saleable anhydrous sodium sulphate while reducing solid waste by **50%**.
* **Social Impact:** Approximately **90%** of the workforce is recruited locally from the Kurnool region.
* **Supply Chain:** Sourced **31.30%** of inputs from **MSMEs** in FY25.
---
### **Risk Factors & Mitigation Strategies**
#### **1. Market & Operational Risks**
* **Price Volatility:** ECU realizations dropped from **₹55,000–₹60,000/MT** in FY23 to **₹35,000/MT** in FY24, compressing PBILDT margins from **23.20%** to **8.69%**.
* **Technical Disruptions:** A transformer failure in October 2025 caused a temporary production loss of **120 TPD** of Caustic Soda.
* **Raw Material Sourcing:** High-quality salt is sourced from Gujarat, increasing transportation costs. **Potassium Chloride** remains a major import dependency.
#### **2. Regulatory & Financial Risks**
* **Power Costs:** Subject to **FPPCA** charges (₹40.48 Cr in FY24) imposed by APERC.
* **Labor Codes:** New regulations effective November 2025 have increased **gratuity liabilities**.
* **Forex Exposure:** Relies on **natural hedging** (Imports: **₹247.31 Cr** vs. Exports: **₹72.90 Cr** in FY24) rather than active derivatives.
#### **3. Financial Sensitivities (Rating Triggers)**
| Positive Trigger (Upgrade) | Negative Trigger (Downgrade) |
| :--- | :--- |
| TOI > **₹2,000 crore** | **PBILDT** margin < **15%** sustained |
| **PBILDT** margin > **20%** sustained | Total Debt / **PBILDT** > **2x** |
| Total Debt / **PBILDT** < **1x** | Heavy dumping of **Caustic Soda** |
---
### **Investment Summary**
TGV SRAAC Limited presents a case of a disciplined industrial player transitioning toward a higher-margin, energy-independent future. While the company faces cyclical headwinds and power cost pressures, its aggressive expansion into **Chloromethanes**, its growing **100 MW Solar target**, and its robust **integrated circular model** position it to capture long-term growth in the Indian chemical sector.