Quick Ratios
Quarterly Results
Profit & Loss
Balance Sheet
Cash Flow
Ratios
Mkt Cap
Market Capitalization
₹39Cr
Rev Gr TTM
Revenue Growth TTM
-6.97%
Peer Comparison
Compare up to 10 companies side by side across valuation, profitability, and growth.

TIRUFOAM
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% | -20.9 | -4.5 | -6.4 | 7.3 | 12.9 | 5.5 | -3.9 | 4.7 | 1.1 | -7.0 | -0.9 | -18.8 |
| 22 | 21 | 22 | 27 | 25 | 22 | 21 | 29 | 26 | 21 | 21 | 23 |
Operating Profit Operating ProfitCr |
| 8.6 | 9.8 | 9.1 | 8.2 | 7.7 | 8.9 | 9.0 | 6.7 | 6.8 | 7.8 | 8.5 | 7.5 |
Other Income Other IncomeCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Interest Expense Interest ExpenseCr | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 |
Depreciation DepreciationCr | 1 | 1 | 1 | 1 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| 0 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
|
Growth YoY PAT Growth YoY% | -67.0 | -2.0 | 9.1 | -3.2 | 52.9 | -2.1 | -6.3 | -1.6 | 19.2 | -10.6 | 22.2 | -26.7 |
| 1.4 | 2.0 | 2.0 | 2.1 | 1.9 | 1.9 | 1.9 | 2.0 | 2.2 | 1.8 | 2.4 | 1.8 |
| 0.8 | 1.1 | 1.1 | 1.4 | 1.2 | 1.1 | 1.0 | 1.4 | 1.4 | 1.0 | 1.2 | 1.0 |
| 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 |
|---|
|
| -6.6 | -10.6 | -6.7 | 34.6 | 6.5 | -22.6 | -7.8 | 39.5 | -1.0 | 2.3 | 2.0 | -7.2 |
| 77 | 68 | 64 | 88 | 93 | 70 | 66 | 94 | 92 | 95 | 98 | 91 |
Operating Profit Operating ProfitCr |
| 11.2 | 11.7 | 10.5 | 8.8 | 9.4 | 11.7 | 10.5 | 8.8 | 9.1 | 8.7 | 7.7 | 7.6 |
Other Income Other IncomeCr | 0 | 0 | 1 | 1 | 0 | 1 | 0 | 0 | 0 | 1 | 1 | 0 |
Interest Expense Interest ExpenseCr | 5 | 5 | 4 | 4 | 5 | 5 | 5 | 4 | 5 | 5 | 4 | 4 |
Depreciation DepreciationCr | 3 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 |
| 2 | 2 | 2 | 3 | 4 | 3 | 2 | 3 | 3 | 3 | 3 | 3 |
| 1 | 1 | 1 | 1 | 1 | 1 | 0 | 1 | 1 | 1 | 1 | 1 |
|
| 4.9 | 16.4 | 5.9 | 34.0 | 21.7 | -10.6 | -54.1 | 67.8 | 4.1 | 10.6 | 1.6 | -5.0 |
| 1.5 | 2.0 | 2.3 | 2.3 | 2.6 | 3.0 | 1.5 | 1.8 | 1.9 | 2.0 | 2.0 | 2.1 |
| 3.0 | 3.5 | 3.7 | 4.9 | 6.0 | 5.4 | 2.5 | 4.2 | 4.3 | 4.8 | 4.8 | 4.6 |
| Financial Year | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Sep 2025 |
|---|
Equity Capital Equity CapitalCr | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 |
| 14 | 14 | 16 | 17 | 19 | 20 | 21 | 23 | 25 | 26 | 28 | 29 |
Current Liabilities Current LiabilitiesCr | 32 | 27 | 36 | 35 | 33 | 37 | 42 | 37 | 37 | 39 | 42 | 38 |
Non Current Liabilities Non Current LiabilitiesCr | 19 | 14 | 13 | 13 | 20 | 24 | 27 | 27 | 21 | 16 | 13 | 13 |
Total Liabilities Total LiabilitiesCr |
Current Assets Current AssetsCr | 44 | 36 | 46 | 48 | 45 | 48 | 56 | 50 | 48 | 48 | 53 | 51 |
Non Current Assets Non Current AssetsCr | 25 | 23 | 23 | 22 | 31 | 38 | 39 | 40 | 39 | 37 | 35 | 34 |
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 | 11 | 13 | 6 | 3 | 5 | 9 | 7 | 15 | 5 | 9 | 6 |
Investing Cash Flow Investing Cash FlowCr | -1 | 0 | -1 | -2 | -8 | -6 | -2 | -1 | -1 | 0 | 1 |
Financing Cash Flow Financing Cash FlowCr | -10 | -13 | -3 | -3 | 3 | -3 | -2 | -14 | -4 | -11 | -5 |
|
Free Cash Flow Free Cash FlowCr | 9 | 13 | 5 | 2 | -6 | 3 | 4 | 13 | 4 | 9 | 6 |
| 801.9 | 861.7 | 376.1 | 117.4 | 174.7 | 392.7 | 597.1 | 826.0 | 277.3 | 428.3 | 293.3 |
CFO To EBITDA CFO To EBITDA% | 109.0 | 146.0 | 80.9 | 29.8 | 47.7 | 99.3 | 84.3 | 167.2 | 56.8 | 100.1 | 76.6 |
| Financial Year | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|
Valuation Ratios Valuation Ratios |
Market Cap Market CapitalizationCr | 17 | 13 | 24 | 0 | 42 | 19 | 30 | 30 | 27 | 32 | 53 |
Price To Earnings Price To Earnings | 14.5 | 10.0 | 14.8 | 0.0 | 15.9 | 8.0 | 27.4 | 16.3 | 14.5 | 15.5 | 24.9 |
Price To Sales Price To Sales | 0.2 | 0.2 | 0.3 | 0.0 | 0.4 | 0.2 | 0.4 | 0.3 | 0.3 | 0.3 | 0.5 |
Price To Book Price To Book | 0.9 | 0.7 | 1.2 | 0.0 | 1.8 | 0.8 | 1.2 | 1.1 | 0.9 | 1.1 | 1.6 |
| 5.6 | 4.7 | 6.9 | 3.6 | 8.7 | 7.0 | 10.7 | 8.1 | 7.7 | 8.0 | 11.0 |
Profitability Ratios Profitability Ratios |
| 21.7 | 24.5 | 22.0 | 18.4 | 20.8 | 27.5 | 23.5 | 18.7 | 20.0 | 21.7 | 22.7 |
| 11.2 | 11.7 | 10.5 | 8.8 | 9.4 | 11.7 | 10.5 | 8.8 | 9.1 | 8.7 | 7.7 |
| 1.5 | 2.0 | 2.3 | 2.3 | 2.6 | 3.0 | 1.5 | 1.8 | 1.9 | 2.0 | 2.0 |
| 13.0 | 14.7 | 12.2 | 13.1 | 12.6 | 11.5 | 7.7 | 9.5 | 9.9 | 10.6 | 9.7 |
| 7.2 | 8.2 | 8.0 | 10.1 | 11.5 | 9.6 | 4.2 | 6.6 | 6.5 | 6.8 | 6.6 |
| 1.9 | 2.6 | 2.4 | 3.1 | 3.5 | 2.8 | 1.1 | 2.0 | 2.2 | 2.5 | 2.4 |
Operational Ratios Operational Ratios |
Solvency Ratios Solvency Ratios |
Liquidity Ratios Liquidity Ratios |
Tirupati Foam Limited is an established Indian manufacturer specializing in **Polyurethane (PU) Foam** and high-quality comfort products. Operating primarily in the domestic bedding and furniture market, the company has built a vertically integrated business model that spans from raw foam production to finished consumer goods.
---
### **Core Product Portfolio and Market Segmentation**
The company operates exclusively within the **Flexible Polyurethane Foam** segment. Its product architecture is designed to capture value across multiple price points and consumer categories:
* **Primary Products:**
* **Mattresses:** The cornerstone of the consumer business, with **King-size mattresses** identified as the highest-growth and most preferred consumer segment.
* **Comfort Articles:** Including **Cushions, Pillows, and Bolsters**.
* **Industrial/Furniture Components:** Supply of foam sheets and blocks for **Sofa and Bed** manufacturing.
* **Target Demographics:**
* **Residential Consumers:** The primary revenue driver, serviced through a robust retail distribution network.
* **Institutional Clients:** A strategic focus on bulk supply to **Hotels, Hospitals, and Educational Institutions**.
* **Competitive Positioning:** The company competes against branded players in the **PU Foam, Rubberised Coir, and Spring Mattress** categories, as well as the unorganized sector (traditional cotton fillers) by emphasizing durability and technical superiority.
---
### **Strategic Manufacturing Footprint**
Tirupati Foam operates two strategically located manufacturing units that allow for efficient distribution across Western and Northern India:
| Facility | Location | Strategic Significance |
| :--- | :--- | :--- |
| **Unit 1** | Khatraj, Kalol, Gandhinagar, **Gujarat** | Primary manufacturing hub and registered corporate site; services the Western Indian market. |
| **Unit 2** | Ecotech-I Extension, Greater Noida, **Uttar Pradesh** | Positioned near major industrial players (e.g., Asian Paints Ltd) to capture the high-demand Northern Indian market. |
---
### **Operational Efficiency and Energy Management**
The company identifies energy consumption as a critical cost driver and a primary lever for margin optimization. Recent investments have focused on **energy-saving equipment** to mitigate rising utility costs.
**Energy Consumption Trends:**
| Metric | FY 2023-24 | FY 2022-23 | FY 2021-22 |
| :--- | :--- | :--- | :--- |
| **Electricity Purchased (Units)** | **510,612** | **466,222** | **560,329** |
| **Total Expenditure (Rs.)** | **4,930,121** | **4,576,442** | **4,925,110** |
| **Average Rate per Unit (Rs.)** | **9.73** | **9.82** | **8.79** |
---
### **R&D and Technology Integration**
Unlike firms with isolated research departments, Tirupati Foam integrates **Research and Development (R&D)** directly into its daily production activities. This "embedded R&D" model focuses on utilizing **indigenous technology** to enhance technical processes.
**Strategic R&D Objectives:**
* **Bottleneck Resolution:** Identifying and eliminating production mismatches to stabilize and **increase production volumes**.
* **Product Innovation:** Continuous introduction of new articles to reduce turnover volatility and expand into **international markets**.
* **Cost Engineering:** Implementing rigorous cost-cutting measures through process optimization rather than quality reduction.
---
### **Governance and Leadership Continuity**
The company has recently undergone a strategic reconstitution of its board and committees to ensure leadership stability through the end of the decade.
**Executive Management Pipeline (Terms through 2028-2029):**
* **Mr. Roshan P. Sanghavi (Managing Director):** Appointed for a **5-year term** effective **April 1, 2023**.
* **Mr. Manharlal Mehta (Whole-time Director):** Re-designated from Vice Chairman for a **5-year term** starting **April 1, 2024**.
* **Mr. Deepak T. Mehta (Whole-time Director):** Appointed for **5 years** effective **August 27, 2024**.
* **Mr. Satish A. Mehta (Whole-time Director):** Appointed for **5 years** effective **April 1, 2023**.
**Committee Oversight (Reconstituted August 2024):**
* **Audit Committee:** Now includes **Mr. Mukesh M. Shah** (Independent Director).
* **Stakeholders Relationship Committee:** Now includes **Mrs. Mina R. Sanghavi** (Non-executive Woman Director).
---
### **Financial Framework and Liquidity Management**
The company maintains a conservative financial profile under **Indian Accounting Standards (Ind AS)**, characterized by diversified revenue streams where **no single customer exceeds 10%** of total turnover.
**Maturity Profile of Financial Liabilities (as of March 31, 2025):**
*(Figures in ₹ Lakhs)*
| Liability Type | < 1 Year | 1–5 Years | > 5 Years | Total |
| :--- | :--- | :--- | :--- | :--- |
| **Borrowings** | **2,678.50** | **1,052.00** | - | **3,730.50** |
| **Trade Payables** | **1,438.46** | - | - | **1,438.46** |
| **Lease Liabilities** | **0.01** | **0.05** | **223.57** | **223.63** |
| **Other Liabilities** | **25.65** | **20.82** | - | **46.47** |
**Debt and Capital Structure:**
* **Security:** Loans are secured by pari passu charges on industrial properties in **Greater Noida and Khatraj**, alongside a hypothecation of **all current assets**.
* **Promoter Commitment:** Credit facilities are backed by the **personal guarantees of promoter directors**.
* **Interest Rates:** Term loans are currently serviced at rates between **7.50% and 8.75% p.a.**
* **Shareholder Returns:** The company maintained a **10% Final Dividend** (₹1/- per share) for the 2023 fiscal cycle.
---
### **Risk Mitigation and Market Challenges**
Tirupati Foam operates in a high-intensity competitive environment. The Board’s **Risk Management Committee** actively monitors the following exposures:
* **Market & Competition:** The company faces pressure from **global importers** and the **unorganized sector**, necessitating **steep price reductions** and **aggressive marketing campaigns** to maintain volume in middle-market segments.
* **Currency & Interest Risk:** Exposure to **imported raw materials** (denominated in **US$**) is managed without formal derivatives. Interest rate risk is tied to **long-term floating rate borrowings** in INR.
* **Credit Risk:** Managed through **individual risk limits** for trade receivables; the company reports a **low risk of debt refinancing**.
* **Operational Integrity:** Challenges include **counterfeit products**, volatile raw material pricing, and the logistical complexities of warehousing bulky foam products.
---
### **Corporate Status and Compliance**
* **Subsidiaries:** The company has **no subsidiaries, joint ventures, or associate companies**.
* **CSR:** Provisions of **Section 135** (Corporate Social Responsibility) are **not currently applicable** based on net worth and profit thresholds.
* **Auditor Stability:** There have been **no resignations** of statutory auditors, and the company has reported **no cash losses** in recent financial years.