Login
Home
Charts
Search
Watchlist
Products

Tirupati Forge Ltd

TIRUPATIFL·NSE
74.61+5.00%Tue, 22 Sept '26

Tirupati Forge Ltd

TIRUPATIFL
NSE
74.61
+5.00%
|Tue, 22 Sept '26
SOICxStockScans Reports
6M
Price
Charts
Documents

Quick Ratios

Edit Ratios
Mkt Cap
Market Capitalization
970Cr
Close
Close Price
74.61
Industry
Industry
Castings, Forgings & Fastners
PE
Price To Earnings
152.27
PS
Price To Sales
5.77
Revenue
Revenue
168Cr
Rev Gr TTM
Revenue Growth TTM
42.34%
PAT Gr TTM
PAT Growth TTM
-8.41%

Quarterly Results

Standalone
Numbers
Percentage
QuarterSep 2023Dec 2023Mar 2024Jun 2024Sep 2024Dec 2024Mar 2025Jun 2025Sep 2025Dec 2025Mar 2026Jun 2026
Revenue
RevenueCr
243233293226283240494238
Growth YoY
Revenue Growth YoY%
-10.992.841.639.236.5-19.2-16.911.222.985.952.418.0
Expenses
ExpensesCr
212830242724242936443834
Operating Profit
Operating ProfitCr
343553343544
OPM
OPM%
12.412.210.516.115.09.911.311.48.210.59.211.5
Other Income
Other IncomeCr
000000011110
Interest Expense
Interest ExpenseCr
000010011111
Depreciation
DepreciationCr
111111122222
PBT
PBTCr
233342222322
Tax
TaxCr
111110001110
PAT
PATCr
222331111221
Growth YoY
PAT Growth YoY%
-52.0101.0-10.3128.172.5-36.1-32.3-45.8-49.254.216.9-13.5
NPM
NPM%
6.56.35.88.98.25.04.74.43.44.23.63.2
EPS
EPS
0.20.20.20.30.30.10.10.10.10.20.10.1
QuarterSep 2023Dec 2023Mar 2024Jun 2024Sep 2024Dec 2024Mar 2025Jun 2025Sep 2025Dec 2025Mar 2026Jun 2026
Revenue
RevenueCr
243233293226283240494238
Growth YoY
Revenue Growth YoY%
-10.992.841.639.236.5-19.2-16.911.222.985.952.418.0
Expenses
ExpensesCr
212830242724242936443834
Operating Profit
Operating ProfitCr
343553343544
OPM
OPM%
12.412.210.516.115.09.911.311.48.210.59.211.5
Other Income
Other IncomeCr
000000011110
Interest Expense
Interest ExpenseCr
000010011111
Depreciation
DepreciationCr
111111122222
PBT
PBTCr
233342222322
Tax
TaxCr
111110001110
PAT
PATCr
222331111221
Growth YoY
PAT Growth YoY%
-52.0101.0-10.3128.172.5-36.1-32.3-45.8-49.254.216.9-13.5
NPM
NPM%
6.56.35.88.98.25.04.74.43.44.23.63.2
EPS
EPS
0.20.20.20.30.30.10.10.10.10.20.10.1

Profit & Loss

Standalone
Numbers
Percentage
Financial YearMar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025Mar 2026TTM
Revenue
RevenueCr
1816214228318892110115162168
Growth
Revenue Growth%
-40.6-10.429.1101.2-34.011.4186.84.319.54.541.342.3
Expenses
ExpensesCr
161418352528787797100147152
Operating Profit
Operating ProfitCr
223723111513151617
OPM
OPM%
9.311.715.116.98.58.712.015.911.613.29.89.8
Other Income
Other IncomeCr
0000012113
Interest Expense
Interest ExpenseCr
100010111233
Depreciation
DepreciationCr
111122233488
PBT
PBTCr
01260181391198
Tax
TaxCr
001200232322
PAT
PATCr
002400697866
Growth
PAT Growth%
-75.7190.8212.6171.1-93.443.11,480.351.5-29.618.3-19.8-8.4
NPM
NPM%
0.93.17.410.01.01.37.010.36.06.83.93.6
EPS
EPS
2.00.30.30.00.00.61.00.70.70.50.5
Financial YearMar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025Mar 2026TTM
Revenue
RevenueCr
1816214228318892110115162168
Growth
Revenue Growth%
-40.6-10.429.1101.2-34.011.4186.84.319.54.541.342.3
Expenses
ExpensesCr
161418352528787797100147152
Operating Profit
Operating ProfitCr
223723111513151617
OPM
OPM%
9.311.715.116.98.58.712.015.911.613.29.89.8
Other Income
Other IncomeCr
0000012113
Interest Expense
Interest ExpenseCr
100010111233
Depreciation
DepreciationCr
111122233488
PBT
PBTCr
01260181391198
Tax
TaxCr
001200232322
PAT
PATCr
002400697866
Growth
PAT Growth%
-75.7190.8212.6171.1-93.443.11,480.351.5-29.618.3-19.8-8.4
NPM
NPM%
0.93.17.410.01.01.37.010.36.06.83.93.6
EPS
EPS
2.00.30.30.00.00.61.00.70.70.50.5

Balance Sheet

Standalone
Numbers
Percentage
Financial YearMar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025Mar 2026
Equity Capital
Equity CapitalCr
16610112020212425
Reserves
ReservesCr
2598107172974105
Current Liabilities
Current LiabilitiesCr
5254102113212240
Non Current Liabilities
Non Current LiabilitiesCr
303334241730
Total Liabilities
Total LiabilitiesCr
1013222534525174146204
Current Assets
Current AssetsCr
581211183635468973
Non Current Assets
Non Current AssetsCr
5510151617172857131
Total Assets
Total AssetsCr
1013222534525174146204
Financial YearMar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025Mar 2026
Equity Capital
Equity CapitalCr
16610112020212425
Reserves
ReservesCr
2598107172974105
Current Liabilities
Current LiabilitiesCr
5254102113212240
Non Current Liabilities
Non Current LiabilitiesCr
303334241730
Total Liabilities
Total LiabilitiesCr
1013222534525174146204
Current Assets
Current AssetsCr
581211183635468973
Non Current Assets
Non Current AssetsCr
5510151617172857131
Total Assets
Total AssetsCr
1013222534525174146204

Cash Flow

Standalone
Financial YearMar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025Mar 2026
Operating Cash Flow
Operating Cash FlowCr
2-123-31510616
Investing Cash Flow
Investing Cash FlowCr
-1-1-7-5-3-3-3-15-38-75
Financing Cash Flow
Financing Cash FlowCr
-224252-296132
Net Cash Flow
Net Cash FlowCr
0001-11-1429-27
Free Cash Flow
Free Cash FlowCr
2-2-5-1-601-2-25-60
CFO To PAT
CFO To PAT%
442.4-61.152.91,213.2-766.819.447.8155.274.5255.5
CFO To EBITDA
CFO To EBITDA%
116.1-30.131.4141.7-112.811.430.980.738.5101.5
Financial YearMar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025Mar 2026
Operating Cash Flow
Operating Cash FlowCr
2-123-31510616
Investing Cash Flow
Investing Cash FlowCr
-1-1-7-5-3-3-3-15-38-75
Financing Cash Flow
Financing Cash FlowCr
-224252-296132
Net Cash Flow
Net Cash FlowCr
0001-11-1429-27
Free Cash Flow
Free Cash FlowCr
2-2-5-1-601-2-25-60
CFO To PAT
CFO To PAT%
442.4-61.152.91,213.2-766.819.447.8155.274.5255.5
CFO To EBITDA
CFO To EBITDA%
116.1-30.131.4141.7-112.811.430.980.738.5101.5

Ratios

Standalone
Financial YearMar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025Mar 2026Current
Valuation Ratios
Valuation Ratios
Market Cap
Market CapitalizationCr
15113813914510489167379513970
Price To Earnings
Price To Earnings
19.66.696.174.016.69.525.248.681.0152.3
Price To Sales
Price To Sales
7.33.35.04.71.21.01.53.33.15.8
Price To Book
Price To Book
2.91.91.51.43.92.53.43.93.96.8
EV To EBITDA
EV To EBITDA
48.120.160.157.010.86.813.824.534.157.9
Profitability Ratios
Profitability Ratios
GPM
GPM%
22.127.424.627.823.627.228.322.827.6
OPM
OPM%
9.311.715.116.98.58.712.015.911.613.29.89.8
NPM
NPM%
0.93.17.410.01.01.37.010.36.06.83.93.6
ROCE
ROCE%
18.322.133.24.33.224.429.616.39.87.07.0
ROE
ROE%
18.914.828.51.61.923.226.013.38.04.84.8
ROA
ROA%
4.912.218.81.11.211.918.48.95.43.13.1
Operational Ratios
Operational Ratios
Solvency Ratios
Solvency Ratios
Liquidity Ratios
Liquidity Ratios
Financial YearMar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025Mar 2026Current
Valuation Ratios
Valuation Ratios
Market Cap
Market CapitalizationCr
15113813914510489167379513970
Price To Earnings
Price To Earnings
19.66.696.174.016.69.525.248.681.0152.3
Price To Sales
Price To Sales
7.33.35.04.71.21.01.53.33.15.8
Price To Book
Price To Book
2.91.91.51.43.92.53.43.93.96.8
EV To EBITDA
EV To EBITDA
48.120.160.157.010.86.813.824.534.157.9
Profitability Ratios
Profitability Ratios
GPM
GPM%
22.127.424.627.823.627.228.322.827.6
OPM
OPM%
9.311.715.116.98.58.712.015.911.613.29.89.8
NPM
NPM%
0.93.17.410.01.01.37.010.36.06.83.93.6
ROCE
ROCE%
18.322.133.24.33.224.429.616.39.87.07.0
ROE
ROE%
18.914.828.51.61.923.226.013.38.04.84.8
ROA
ROA%
4.912.218.81.11.211.918.48.95.43.13.1
Operational Ratios
Operational Ratios
Solvency Ratios
Solvency Ratios
Liquidity Ratios
Liquidity Ratios
Tirupati Forge began in 2012 with a clear aim: to build an export-first factory that could forge, machine and finish steel components under one roof, selling straight into international markets. Fifteen years later, that single 5-acre site in Hadamtala, Gujarat, has become one of India’s most complete forging lines - one of only three in the country to run a 630-tonne Lasco hydraulic extrusion press - and the company is now using the same integrated approach to step into defence manufacturing and captive solar power. The recurring logic is simple: own every production step from raw steel to ready-to-pack component, control quality obsessively with in-house labs and full traceability, and sell where the margins are - first to global oil and gas buyers, and now to India’s defence procurement machine. # Business segments Three engines at different stages - a global forging cash cow, a defence bet under construction, and a captive solar plant that cuts the power bill for both. ## 1. Forged and machined components: the export engine that built the company **A fully integrated factory that takes steel in one end and ships finished flanges, hammer unions and precision parts out the other - roughly two-thirds of revenue comes from overseas, led by the US oil and gas industry.** - **One roof, every step** - the 5-acre plant in Hadamtala combines forging (hammers, a 630-tonne Lasco hydraulic extrusion press, and ring rolling), CNC machining, heat treatment, and an automatic dipping-and-drying paint line that packs 60 tonnes of ready-to-pack material a day. No process is outsourced, so the company controls quality and traceability from raw steel to final crate. - **Flanges are the backbone** - carbon steel flanges (the rings that connect pipes in oil refineries and pipelines) make up about 64% of product sales, in sizes from half an inch to 24 inches and pressure ratings up to 2,500 pounds. A US distributor takes the entire flange output and pays in dollars, and the company says its pricing leads the carbon steel flange market. - **Certifications unlock markets** - the factory holds IATF 16949:2016 (automotive quality), ISO 9001:2015, the European PED AD 2000 pressure-equipment directive, and a Canadian Registration Number covering all provinces, which together open doors to regulated industries across North America and Europe. - **Beyond flanges** - the product range extends to hammer unions (the connectors used in high-pressure oilfield piping, assembled in-house from individual male, female and nut components), earth-moving parts (11% of sales), gears and shafts, agricultural components, and railway parts, spreading the customer base across oil and gas, construction, mining, automotive and defence end-users. ## 2. Defence manufacturing: the artillery-shell bet being built now **A dedicated, fully automated plant to make 155mm artillery shell bodies for India’s military - a high-margin business that plugs directly into the government’s drive for domestic procurement.** - **Phased ramp-up into a big budget** - the company expects to reach 50% utilisation in the first quarter of FY27 and scale to 80% by FY28, with commercial production targeted to begin in Q2 FY27. The backdrop is India’s Ministry of Defence budget of ₹6.8 lakh crore, with three-quarters earmarked for domestic manufacturers, and a projected $130 billion in military spending over the next five years. - **Margin structure is the draw** - at full utilisation, the defence vertical is expected to generate annual revenue of roughly ₹250 crore, with EBITDA margins forecast above 40%. The planned investment for the shell-body facility is ₹67 crore. ## 3. Captive solar power: the cost lever underneath both businesses **A 4.8 MW solar plant built entirely for the company’s own consumption, designed to slash the electricity bill by ₹2.5 crore a year - and more once the defence plant starts drawing power.** - **Built on promoter-leased land** - the solar installation sits on two parcels totalling about 17 acres in Junagadh district, Gujarat, taken on long-term lease from a promoter group member in August 2024. It uses N-TopCon bifacial modules and a single-axis tracking system, and has been operational since May 2025. # Group structure and partners **A single-entity listed company with no subsidiaries, controlled by its founding promoters and recently recapitalised through preferential issues to fund the defence and capacity expansion.** - **Standalone structure** - Tirupati Forge has no holding, subsidiary or associate companies; it is listed on the National Stock Exchange under the symbol TIRUPATIFL. - **Promoter land ties** - the company leases factory land from the Chairman under a 15-year arrangement approved in 2018, and has more recently leased solar-plant land and agreed to purchase adjacent industrial land from promoter group members, keeping expansion within the promoter ecosystem.

Documents — Tirupati Forge Ltd

  • Q1 FY2027 Quarterly Result (Jun 2026, PDF): https://www.stockscans.in/document/m11dkov5neudghxnav45ek95.pdf
  • Q4 FY2026 Quarterly Result (Mar 2026, PDF): https://www.stockscans.in/document/5wm66pm5i6az8huc7u80du1s.pdf
  • Q3 FY2026 Quarterly Result (Dec 2025, PDF): https://www.stockscans.in/document/wofk9u5j88zhcqdw4q4xypba.pdf
  • Q2 FY2026 Quarterly Result (Sep 2025, PDF): https://www.stockscans.in/document/r7dzxlqj6ahx12i9byr6xett.pdf
  • Q1 FY2026 Quarterly Result (Jun 2025, PDF): https://www.stockscans.in/document/qimqnuqvagns5mjlclgxhsfp.pdf
  • Q4 FY2025 Quarterly Result (Mar 2025, PDF): https://www.stockscans.in/document/1ae2cwbf1ubvm1v4ysrq5tci.pdf
  • Q3 FY2025 Quarterly Result (Dec 2024, PDF): https://www.stockscans.in/document/c6zjhuoc1e2w2dvdq6ktl37z.pdf
  • Q2 FY2025 Quarterly Result (Sep 2024, PDF): https://www.stockscans.in/document/n4hg4be5347x2841fjujyfmb.pdf
  • Q4 FY2026 Investor Presentation (Mar 2026, PDF): https://www.stockscans.in/document/du6qadly8zn1c7ewr6vew74f.pdf
  • Q3 FY2026 Investor Presentation (Dec 2025, PDF): https://www.stockscans.in/document/x45xw61ht3auxogl6cpgpp4d.pdf
  • Q2 FY2026 Investor Presentation (Sep 2025, PDF): https://www.stockscans.in/document/cbohcz33jfnzm183m5q7m807.pdf
  • Q1 FY2026 Investor Presentation (Jun 2025, PDF): https://www.stockscans.in/document/d9ou5pjwj92f3fxjnjvelntx.pdf
  • Q4 FY2025 Investor Presentation (Mar 2025, PDF): https://www.stockscans.in/document/t75p6n52k0bkh96tyq7cex0e.pdf
  • Q2 FY2023 Investor Presentation (Sep 2022, PDF): https://www.stockscans.in/document/d65pd5qm3bkv0l3hecwswb5g.pdf
  • Q3 FY2022 Investor Presentation (Dec 2021, PDF): https://www.stockscans.in/document/vcofki48n22zt9l8wv06a8ga.pdf
  • FY2025 Annual Report (PDF): https://www.stockscans.in/document/h2loa2bzpvq9clmslmd4j8x9.pdf
  • FY2024 Annual Report (PDF): https://www.stockscans.in/document/u4z3gyznupsi3i42c30hpjyu.pdf
  • FY2023 Annual Report (PDF): https://www.stockscans.in/document/t49uc5ki9tr87g9pmdwrpm4h.pdf
  • FY2022 Annual Report (PDF): https://www.stockscans.in/document/k2rslmdxsf2uz5kifd589ntk.pdf
  • FY2021 Annual Report (PDF): https://www.stockscans.in/document/0fy9o55pup9r3eb8j34ddkm7.pdf
  • FY2020 Annual Report (PDF): https://www.stockscans.in/document/zwh2ij950454vmcgfasppfdn.pdf