Quick Ratios
Quarterly Results
Profit & Loss
Balance Sheet
Cash Flow
Ratios
Mkt Cap
Market Capitalization
₹1,981Cr
Auto Ancillaries - Axle shafts
Rev Gr TTM
Revenue Growth TTM
1.88%
Peer Comparison
Compare up to 10 companies side by side across valuation, profitability, and growth.

TALBROAUTO
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% | 18.2 | 19.5 | 20.7 | 25.4 | 15.8 | 11.8 | 11.0 | 1.4 | 1.6 | 1.2 | -1.0 | 6.0 |
| 150 | 157 | 166 | 168 | 172 | 175 | 183 | 169 | 171 | 176 | 181 | 181 |
Operating Profit Operating ProfitCr |
| 14.2 | 13.9 | 14.5 | 15.3 | 15.2 | 14.5 | 15.1 | 16.2 | 16.9 | 15.0 | 14.9 | 15.4 |
Other Income Other IncomeCr | 6 | 6 | 7 | 7 | 51 | 8 | 9 | 8 | 10 | 8 | 9 | 13 |
Interest Expense Interest ExpenseCr | 3 | 3 | 3 | 4 | 3 | 3 | 3 | 3 | 4 | 3 | 3 | 4 |
Depreciation DepreciationCr | 6 | 6 | 6 | 6 | 8 | 8 | 8 | 8 | 8 | 8 | 8 | 8 |
| 21 | 22 | 25 | 28 | 71 | 26 | 30 | 29 | 34 | 28 | 29 | 34 |
| 5 | 5 | 5 | 5 | 21 | 6 | 7 | 6 | 7 | 6 | 6 | 7 |
|
Growth YoY PAT Growth YoY% | 33.9 | 46.4 | 53.5 | 65.6 | 195.0 | 18.3 | 16.9 | 4.7 | -46.6 | 7.7 | -1.3 | 14.2 |
| 9.7 | 9.5 | 10.3 | 11.4 | 24.6 | 10.1 | 10.9 | 11.8 | 12.9 | 10.7 | 10.8 | 12.7 |
| 2.7 | 2.8 | 0.7 | 3.7 | 8.1 | 3.3 | 3.8 | 3.9 | 4.3 | 3.6 | 3.7 | 4.4 |
| 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 |
|---|
|
| 6.5 | 0.6 | -17.1 | 21.0 | 22.9 | -20.2 | 15.3 | 29.9 | 12.1 | 20.3 | 6.3 | 1.5 |
| 350 | 349 | 293 | 352 | 433 | 349 | 389 | 504 | 562 | 664 | 697 | 709 |
Operating Profit Operating ProfitCr |
| 10.1 | 11.0 | 9.7 | 10.4 | 10.4 | 9.5 | 12.5 | 12.6 | 13.2 | 14.7 | 15.7 | 15.6 |
Other Income Other IncomeCr | 9 | 4 | 11 | 15 | 18 | 12 | 33 | 18 | 20 | 71 | 35 | 40 |
Interest Expense Interest ExpenseCr | 19 | 18 | 16 | 14 | 16 | 16 | 13 | 12 | 11 | 13 | 14 | 14 |
Depreciation DepreciationCr | 10 | 15 | 12 | 14 | 18 | 19 | 23 | 23 | 24 | 26 | 32 | 32 |
| 19 | 14 | 14 | 28 | 34 | 14 | 52 | 56 | 70 | 147 | 119 | 125 |
| 5 | 4 | 2 | 5 | 8 | 1 | 13 | 11 | 15 | 37 | 25 | 25 |
|
| -26.9 | -31.2 | 25.9 | 87.3 | 15.2 | -53.8 | 220.8 | 14.7 | 23.8 | 97.9 | -14.1 | 4.9 |
| 3.6 | 2.5 | 3.8 | 5.8 | 5.5 | 3.2 | 8.8 | 7.8 | 8.6 | 14.1 | 11.4 | 11.8 |
| 2.3 | 1.6 | 2.0 | 3.7 | 4.3 | 2.0 | 6.3 | 7.3 | 9.0 | 17.8 | 15.3 | 16.1 |
| 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 | 12 | 12 | 12 | 12 | 12 | 12 | 12 | 12 | 12 | 12 | 12 | 12 |
| 115 | 119 | 143 | 167 | 186 | 186 | 235 | 290 | 355 | 525 | 620 | 669 |
Current Liabilities Current LiabilitiesCr | 216 | 230 | 215 | 262 | 266 | 255 | 259 | 247 | 265 | 269 | 268 | 278 |
Non Current Liabilities Non Current LiabilitiesCr | 41 | 34 | 23 | 23 | 33 | 27 | 23 | 21 | 24 | 50 | 50 | 51 |
Total Liabilities Total LiabilitiesCr |
Current Assets Current AssetsCr | 241 | 256 | 216 | 268 | 280 | 265 | 299 | 303 | 344 | 371 | 462 | 502 |
Non Current Assets Non Current AssetsCr | 142 | 140 | 177 | 197 | 217 | 215 | 230 | 267 | 312 | 486 | 489 | 509 |
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 | 33 | 33 | 38 | 34 | 16 | 37 | 66 | 52 | 57 | 67 | 80 |
Investing Cash Flow Investing Cash FlowCr | -14 | -4 | -13 | -19 | -36 | -15 | -2 | -25 | -37 | -52 | -45 |
Financing Cash Flow Financing Cash FlowCr | -20 | -28 | -23 | -15 | 18 | -21 | -65 | -27 | -16 | -18 | -23 |
|
Free Cash Flow Free Cash FlowCr | 17 | 26 | 22 | 12 | -24 | 16 | 68 | 20 | 18 | 9 | 29 |
| 233.8 | 343.5 | 307.6 | 148.7 | 62.1 | 303.3 | 169.2 | 115.2 | 101.8 | 60.7 | 84.7 |
CFO To EBITDA CFO To EBITDA% | 83.9 | 77.2 | 119.5 | 83.4 | 32.8 | 101.3 | 118.9 | 71.0 | 66.2 | 58.2 | 61.8 |
| 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 | 172 | 111 | 179 | 345 | 259 | 88 | 252 | 562 | 506 | 1,620 | 1,461 |
Price To Earnings Price To Earnings | 13.2 | 12.5 | 14.6 | 15.0 | 9.8 | 7.2 | 6.4 | 12.5 | 45.6 | 14.7 | 15.5 |
Price To Sales Price To Sales | 0.4 | 0.3 | 0.6 | 0.9 | 0.5 | 0.2 | 0.6 | 1.0 | 0.8 | 2.1 | 1.8 |
Price To Book Price To Book | 1.4 | 0.8 | 1.1 | 1.9 | 1.3 | 0.4 | 1.0 | 1.9 | 6.9 | 3.0 | 2.3 |
| 7.1 | 5.0 | 9.1 | 11.1 | 7.8 | 6.1 | 6.2 | 8.9 | 6.8 | 14.9 | 11.5 |
Profitability Ratios Profitability Ratios |
| 43.9 | 44.2 | 44.4 | 43.6 | 43.5 | 46.8 | 46.4 | 46.9 | 45.8 | 45.7 | 48.1 |
| 10.1 | 11.0 | 9.7 | 10.4 | 10.4 | 9.5 | 12.5 | 12.6 | 13.2 | 14.7 | 15.7 |
| 3.6 | 2.5 | 3.8 | 5.8 | 5.5 | 3.2 | 8.8 | 7.8 | 8.6 | 14.1 | 11.4 |
| 15.5 | 13.0 | 11.3 | 14.2 | 14.8 | 8.7 | 18.6 | 17.4 | 18.0 | 25.2 | 18.3 |
| 11.1 | 7.4 | 7.9 | 12.8 | 13.3 | 6.2 | 15.8 | 14.9 | 15.1 | 20.5 | 14.9 |
| 3.7 | 2.5 | 3.1 | 4.9 | 5.3 | 2.5 | 7.4 | 7.9 | 8.5 | 12.8 | 9.9 |
Operational Ratios Operational Ratios |
Solvency Ratios Solvency Ratios |
Liquidity Ratios Liquidity Ratios |
### **Company Overview**
Talbros Automotive Components Limited (TACL), established in **1956**, is a leading Indian manufacturer of **automotive components** with over six decades of engineering expertise and a strong global footprint. The company operates as a diversified, multi-location enterprise, supplying critical auto parts across vehicle segments including two-wheelers, passenger vehicles (PVs), commercial vehicles (CVs), off-highway, and agricultural equipment.
With a strategy focused on **technological innovation, vertical integration, and global expansion**, Talbros has evolved into one of the most **hedged and diversified auto component players** in India. The company leverages **three strategic international joint ventures** to deliver best-in-class products to OEMs and Tier-1 suppliers across domestic and global markets.
---
### **Business Segments & Product Portfolio**
Talbros offers a broad and technologically advanced product range through a hybrid model of standalone operations and joint ventures:
#### **1. Standalone Businesses**
- **Gaskets & Heat Shields**
- Market leader in gaskets with **~50% India market share** – three times ahead of its nearest competitor.
- Supplies to major OEMs including **Cummins, Bajaj Auto, Hero MotoCorp, John Deere, Volvo-Eicher, Maruti Suzuki, and Tata Motors**.
- **Single-source supplier** for five key customers, indicating strong integration and trust.
- Holds an **exclusive contract with SANWA Japan** for lightweight **aluminum heat shields** used in modern internal combustion engines (ICE), hybrids, and electric vehicles (EVs).
- Heat shield technologies offer **noise reduction, emission control, and extreme temperature insulation**, compliant with BS-VI and Euro-VII norms.
#### **2. Forging Division**
- A **one-stop solution provider** for hot forging (750 to 2,500-ton presses) with integrated in-house capabilities:
- Die design, machining, heat treatment (normalizing, carburizing), and complete sub-assembly.
- Key Products: King pins, dump ends, gear blanks, housing & yoke shafts, ring gears, companion flanges.
- Notable Clients: **JCB UK (₹75 crore/year)**, **Dana Italy (₹17 crore/year)**, **Meritor North America (₹50 crore/year)**, **BMW Germany**, **Tata Motors**, **Carraro**, and **Sona Comstar**.
- **Bawal facility** has an annual forging capacity of **21,000 metric tons**, producing components from 150 grams to 30 kg.
- Shifting strategically toward **heavier, higher-margin forged components** for EVs, CVs, and off-highway segments.
- **Exports account for ~50–55%** of forging revenues, with growing traction in Europe and North America.
#### **3. Joint Ventures**
- **Marelli Talbros Chassis Systems (MTCS)**: 50:50 JV with **Marelli Suspension Systems (Italy)**
- Specializes in **chassis systems, suspension arms, links, BIW components**, and **EV cradle assemblies**.
- A **market leader in control arms and links**.
- Secured order of **~₹1,000 crores** for suspension arms from global OEMs (ICE & EV platforms) for delivery in EMEA and NAFTA.
- **Pune plant** is fully operational and set to supply **Stellantis**.
- **50% of orders now from electric vehicle platforms**, signaling deep penetration into the EV ecosystem.
- **Talbros Marugo Rubber (TMR)**: 50:50 JV with **Marugo Rubber Industries (Japan)**
- Focus: **Anti-vibration components, suspension bushes, hangers, and E20-compatible hoses**.
- Supplies to **Maruti Suzuki, Daimler India, Suzuki Motors Gujarat**.
- Holds **>90% market share in muffler mounts/hangers for Maruti**.
- Pioneer in **E20 fuel hoses using FKM/ECO polymers**, aligning with India’s ethanol-blending targets.
- **Lohum Talbros Carbon Pvt. Ltd.**: New 2025 JV with **Lohum Cleantech**
- Entry into **sustainable materials** via **recovered carbon black (rCB)** and **devulcanized rubber**.
- rCB market: ~$1.8B globally, growing at **>35% CAGR**; devulcanized rubber: ~$3.5B, growing at **10% CAGR**.
- JV to launch **India’s first low-ash rCB (5% ash content)**—close to virgin quality and **25–30% cheaper**.
- Talbros committed **₹9.95 crores (49%)** of initial ₹20 crore equity.
- **Commercial operations to begin by July 2026**. Capex: **₹70 crores (40% equity + 60% debt)**.
---
### **Market Leadership & Strategic Advantages**
- **Gaskets**: **50% market share**, dominant in two-wheelers, agri, off-road, and HCV/LCV segments.
- **Heat Shields**: First mover in India with **Nimbus Heat Shields** (in partnership with Sanwa), targeting 90% of thermal management demand in BS-VI/EV vehicles.
- **Exports**: Grown from **47% in FY18 to ~63% projected by FY27**, with strong presence in the UK, USA (13.5% of export revenue), Europe, Japan, and Australia.
- **Vertical Integration**: Fully integrated design and manufacturing capabilities – from tooling to final machining and assembly – reduce lead times and enhance competitiveness.
- **Sustainability & ESG Focus**: Active in **battery recycling, carbon black recovery, E20 compliance, and EV component development**.
---
### **R&D, Innovation & Strategic Focus**
- **EV Penetration**: Actively developing components for **EV battery thermal management, NVH control, lightweighting, and BEV chassis modules**.
- **Localization & PLI**: Benefiting from **‘Make in India’**, **PLI**, and **FAME-II** initiatives; increasing localization of high-value components.
- **Capacity Expansion**:
- **Pune facility** (gasket/heat shield): ~₹60–70 crores in revenue from FY26–27.
- **New MTCS plant**: Commissioned in 2025, supports Stellantis and EV platform growth.
- **Bawal expansion** for TMR (rubber business): 80,000 sq. ft. facility to support E20 and export hoses.
---
### **Geographic & Customer Diversification**
- **OEM Focus**: 63% of revenue.
- **Exports**: ~26–28% of revenue (as of FY25), targeting **35%+ by FY27**.
- **Key Export Markets**: **UK (forgings, gaskets), USA, Germany, Italy, Japan, Belgium**.
- **No single customer exceeds 10% of total revenue**, indicating well-distributed risk.
- **Serves 30+ OEMs globally**, spanning **ICE, hybrid, PHEV, and EV platforms**.