| Quarter | Sep 2023 | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 24 | 32 | 33 | 29 | 32 | 26 | 28 | 32 | 40 | 49 | 42 | 38 | |
Growth YoY Revenue Growth YoY% | -10.9 | 92.8 | 41.6 | 39.2 | 36.5 | -19.2 | -16.9 | 11.2 | 22.9 | 85.9 | 52.4 | 18.0 |
| 21 | 28 | 30 | 24 | 27 | 24 | 24 | 29 | 36 | 44 | 38 | 34 | |
| 3 | 4 | 3 | 5 | 5 | 3 | 3 | 4 | 3 | 5 | 4 | 4 | |
OPM OPM% | 12.4 | 12.2 | 10.5 | 16.1 | 15.0 | 9.9 | 11.3 | 11.4 | 8.2 | 10.5 | 9.2 | 11.5 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 1 | 1 | 1 | 0 | |
Interest Expense Interest ExpenseCr | 0 | 0 | 0 | 0 | 1 | 0 | 0 | 1 | 1 | 1 | 1 | 1 |
Depreciation DepreciationCr | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 2 | 2 | 2 | 2 | 2 |
PBT PBTCr | 2 | 3 | 3 | 3 | 4 | 2 | 2 | 2 | 2 | 3 | 2 | 2 |
| 1 | 1 | 1 | 1 | 1 | 0 | 0 | 0 | 1 | 1 | 1 | 0 | |
| 2 | 2 | 2 | 3 | 3 | 1 | 1 | 1 | 1 | 2 | 2 | 1 | |
Growth YoY PAT Growth YoY% | -52.0 | 101.0 | -10.3 | 128.1 | 72.5 | -36.1 | -32.3 | -45.8 | -49.2 | 54.2 | 16.9 | -13.5 |
NPM NPM% | 6.5 | 6.3 | 5.8 | 8.9 | 8.2 | 5.0 | 4.7 | 4.4 | 3.4 | 4.2 | 3.6 | 3.2 |
| 0.2 | 0.2 | 0.2 | 0.3 | 0.3 | 0.1 | 0.1 | 0.1 | 0.1 | 0.2 | 0.1 | 0.1 |
| Quarter | Sep 2023 | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 24 | 32 | 33 | 29 | 32 | 26 | 28 | 32 | 40 | 49 | 42 | 38 | |
Growth YoY Revenue Growth YoY% | -10.9 | 92.8 | 41.6 | 39.2 | 36.5 | -19.2 | -16.9 | 11.2 | 22.9 | 85.9 | 52.4 | 18.0 |
| 21 | 28 | 30 | 24 | 27 | 24 | 24 | 29 | 36 | 44 | 38 | 34 | |
| 3 | 4 | 3 | 5 | 5 | 3 | 3 | 4 | 3 | 5 | 4 | 4 | |
OPM OPM% | 12.4 | 12.2 | 10.5 | 16.1 | 15.0 | 9.9 | 11.3 | 11.4 | 8.2 | 10.5 | 9.2 | 11.5 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 1 | 1 | 1 | 0 | |
Interest Expense Interest ExpenseCr | 0 | 0 | 0 | 0 | 1 | 0 | 0 | 1 | 1 | 1 | 1 | 1 |
Depreciation DepreciationCr | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 2 | 2 | 2 | 2 | 2 |
PBT PBTCr | 2 | 3 | 3 | 3 | 4 | 2 | 2 | 2 | 2 | 3 | 2 | 2 |
| 1 | 1 | 1 | 1 | 1 | 0 | 0 | 0 | 1 | 1 | 1 | 0 | |
| 2 | 2 | 2 | 3 | 3 | 1 | 1 | 1 | 1 | 2 | 2 | 1 | |
Growth YoY PAT Growth YoY% | -52.0 | 101.0 | -10.3 | 128.1 | 72.5 | -36.1 | -32.3 | -45.8 | -49.2 | 54.2 | 16.9 | -13.5 |
NPM NPM% | 6.5 | 6.3 | 5.8 | 8.9 | 8.2 | 5.0 | 4.7 | 4.4 | 3.4 | 4.2 | 3.6 | 3.2 |
| 0.2 | 0.2 | 0.2 | 0.3 | 0.3 | 0.1 | 0.1 | 0.1 | 0.1 | 0.2 | 0.1 | 0.1 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | TTM |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue RevenueCr | 18 | 16 | 21 | 42 | 28 | 31 | 88 | 92 | 110 | 115 | 162 | 168 |
Growth Revenue Growth% | -40.6 | -10.4 | 29.1 | 101.2 | -34.0 | 11.4 | 186.8 | 4.3 | 19.5 | 4.5 | 41.3 | 42.3 |
| 16 | 14 | 18 | 35 | 25 | 28 | 78 | 77 | 97 | 100 | 147 | 152 | |
| 2 | 2 | 3 | 7 | 2 | 3 | 11 | 15 | 13 | 15 | 16 | 17 | |
OPM OPM% | 9.3 | 11.7 | 15.1 | 16.9 | 8.5 | 8.7 | 12.0 | 15.9 | 11.6 | 13.2 | 9.8 | 9.8 |
| 0 | 0 | 0 | 0 | 0 | 1 | 2 | 1 | 1 | 3 | |||
Interest Expense Interest ExpenseCr | 1 | 0 | 0 | 0 | 1 | 0 | 1 | 1 | 1 | 2 | 3 | 3 |
Depreciation DepreciationCr | 1 | 1 | 1 | 1 | 2 | 2 | 2 | 3 | 3 | 4 | 8 | 8 |
PBT PBTCr | 0 | 1 | 2 | 6 | 0 | 1 | 8 | 13 | 9 | 11 | 9 | 8 |
| 0 | 0 | 1 | 2 | 0 | 0 | 2 | 3 | 2 | 3 | 2 | 2 | |
PAT PATCr | 0 | 0 | 2 | 4 | 0 | 0 | 6 | 9 | 7 | 8 | 6 | 6 |
Growth PAT Growth% | -75.7 | 190.8 | 212.6 | 171.1 | -93.4 | 43.1 | 1,480.3 | 51.5 | -29.6 | 18.3 | -19.8 | -8.4 |
NPM NPM% | 0.9 | 3.1 | 7.4 | 10.0 | 1.0 | 1.3 | 7.0 | 10.3 | 6.0 | 6.8 | 3.9 | 3.6 |
| 2.0 | 0.3 | 0.3 | 0.0 | 0.0 | 0.6 | 1.0 | 0.7 | 0.7 | 0.5 | 0.5 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | TTM |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue RevenueCr | 18 | 16 | 21 | 42 | 28 | 31 | 88 | 92 | 110 | 115 | 162 | 168 |
Growth Revenue Growth% | -40.6 | -10.4 | 29.1 | 101.2 | -34.0 | 11.4 | 186.8 | 4.3 | 19.5 | 4.5 | 41.3 | 42.3 |
| 16 | 14 | 18 | 35 | 25 | 28 | 78 | 77 | 97 | 100 | 147 | 152 | |
| 2 | 2 | 3 | 7 | 2 | 3 | 11 | 15 | 13 | 15 | 16 | 17 | |
OPM OPM% | 9.3 | 11.7 | 15.1 | 16.9 | 8.5 | 8.7 | 12.0 | 15.9 | 11.6 | 13.2 | 9.8 | 9.8 |
| 0 | 0 | 0 | 0 | 0 | 1 | 2 | 1 | 1 | 3 | |||
Interest Expense Interest ExpenseCr | 1 | 0 | 0 | 0 | 1 | 0 | 1 | 1 | 1 | 2 | 3 | 3 |
Depreciation DepreciationCr | 1 | 1 | 1 | 1 | 2 | 2 | 2 | 3 | 3 | 4 | 8 | 8 |
PBT PBTCr | 0 | 1 | 2 | 6 | 0 | 1 | 8 | 13 | 9 | 11 | 9 | 8 |
| 0 | 0 | 1 | 2 | 0 | 0 | 2 | 3 | 2 | 3 | 2 | 2 | |
PAT PATCr | 0 | 0 | 2 | 4 | 0 | 0 | 6 | 9 | 7 | 8 | 6 | 6 |
Growth PAT Growth% | -75.7 | 190.8 | 212.6 | 171.1 | -93.4 | 43.1 | 1,480.3 | 51.5 | -29.6 | 18.3 | -19.8 | -8.4 |
NPM NPM% | 0.9 | 3.1 | 7.4 | 10.0 | 1.0 | 1.3 | 7.0 | 10.3 | 6.0 | 6.8 | 3.9 | 3.6 |
| 2.0 | 0.3 | 0.3 | 0.0 | 0.0 | 0.6 | 1.0 | 0.7 | 0.7 | 0.5 | 0.5 |
| Financial Year | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
Equity Capital Equity CapitalCr | 1 | 6 | 6 | 10 | 11 | 20 | 20 | 21 | 24 | 25 |
Reserves ReservesCr | 2 | 5 | 9 | 8 | 10 | 7 | 17 | 29 | 74 | 105 |
| 5 | 2 | 5 | 4 | 10 | 21 | 13 | 21 | 22 | 40 | |
| 3 | 0 | 3 | 3 | 3 | 4 | 2 | 4 | 17 | 30 | |
| 10 | 13 | 22 | 25 | 34 | 52 | 51 | 74 | 146 | 204 | |
| 5 | 8 | 12 | 11 | 18 | 36 | 35 | 46 | 89 | 73 | |
| 5 | 5 | 10 | 15 | 16 | 17 | 17 | 28 | 57 | 131 | |
| 10 | 13 | 22 | 25 | 34 | 52 | 51 | 74 | 146 | 204 |
| Financial Year | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
Equity Capital Equity CapitalCr | 1 | 6 | 6 | 10 | 11 | 20 | 20 | 21 | 24 | 25 |
Reserves ReservesCr | 2 | 5 | 9 | 8 | 10 | 7 | 17 | 29 | 74 | 105 |
| 5 | 2 | 5 | 4 | 10 | 21 | 13 | 21 | 22 | 40 | |
| 3 | 0 | 3 | 3 | 3 | 4 | 2 | 4 | 17 | 30 | |
| 10 | 13 | 22 | 25 | 34 | 52 | 51 | 74 | 146 | 204 | |
| 5 | 8 | 12 | 11 | 18 | 36 | 35 | 46 | 89 | 73 | |
| 5 | 5 | 10 | 15 | 16 | 17 | 17 | 28 | 57 | 131 | |
| 10 | 13 | 22 | 25 | 34 | 52 | 51 | 74 | 146 | 204 |
| Financial Year | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| 2 | -1 | 2 | 3 | -3 | 1 | 5 | 10 | 6 | 16 | |
| -1 | -1 | -7 | -5 | -3 | -3 | -3 | -15 | -38 | -75 | |
| -2 | 2 | 4 | 2 | 5 | 2 | -2 | 9 | 61 | 32 | |
Net Cash Flow Net Cash FlowCr | 0 | 0 | 0 | 1 | -1 | 1 | -1 | 4 | 29 | -27 |
Free Cash Flow Free Cash FlowCr | 2 | -2 | -5 | -1 | -6 | 0 | 1 | -2 | -25 | -60 |
CFO To PAT CFO To PAT% | 442.4 | -61.1 | 52.9 | 1,213.2 | -766.8 | 19.4 | 47.8 | 155.2 | 74.5 | 255.5 |
CFO To EBITDA CFO To EBITDA% | 116.1 | -30.1 | 31.4 | 141.7 | -112.8 | 11.4 | 30.9 | 80.7 | 38.5 | 101.5 |
| Financial Year | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| 2 | -1 | 2 | 3 | -3 | 1 | 5 | 10 | 6 | 16 | |
| -1 | -1 | -7 | -5 | -3 | -3 | -3 | -15 | -38 | -75 | |
| -2 | 2 | 4 | 2 | 5 | 2 | -2 | 9 | 61 | 32 | |
Net Cash Flow Net Cash FlowCr | 0 | 0 | 0 | 1 | -1 | 1 | -1 | 4 | 29 | -27 |
Free Cash Flow Free Cash FlowCr | 2 | -2 | -5 | -1 | -6 | 0 | 1 | -2 | -25 | -60 |
CFO To PAT CFO To PAT% | 442.4 | -61.1 | 52.9 | 1,213.2 | -766.8 | 19.4 | 47.8 | 155.2 | 74.5 | 255.5 |
CFO To EBITDA CFO To EBITDA% | 116.1 | -30.1 | 31.4 | 141.7 | -112.8 | 11.4 | 30.9 | 80.7 | 38.5 | 101.5 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Market Cap Market CapitalizationCr | 151 | 138 | 139 | 145 | 104 | 89 | 167 | 379 | 513 | 970 | ||
Price To Earnings Price To Earnings | 19.6 | 6.6 | 96.1 | 74.0 | 16.6 | 9.5 | 25.2 | 48.6 | 81.0 | 152.3 | ||
Price To Sales Price To Sales | 7.3 | 3.3 | 5.0 | 4.7 | 1.2 | 1.0 | 1.5 | 3.3 | 3.1 | 5.8 | ||
Price To Book Price To Book | 2.9 | 1.9 | 1.5 | 1.4 | 3.9 | 2.5 | 3.4 | 3.9 | 3.9 | 6.8 | ||
EV To EBITDA EV To EBITDA | 48.1 | 20.1 | 60.1 | 57.0 | 10.8 | 6.8 | 13.8 | 24.5 | 34.1 | 57.9 | ||
GPM GPM% | 22.1 | 27.4 | 24.6 | 27.8 | 23.6 | 27.2 | 28.3 | 22.8 | 27.6 | |||
OPM OPM% | 9.3 | 11.7 | 15.1 | 16.9 | 8.5 | 8.7 | 12.0 | 15.9 | 11.6 | 13.2 | 9.8 | 9.8 |
NPM NPM% | 0.9 | 3.1 | 7.4 | 10.0 | 1.0 | 1.3 | 7.0 | 10.3 | 6.0 | 6.8 | 3.9 | 3.6 |
ROCE ROCE% | 18.3 | 22.1 | 33.2 | 4.3 | 3.2 | 24.4 | 29.6 | 16.3 | 9.8 | 7.0 | 7.0 | |
ROE ROE% | 18.9 | 14.8 | 28.5 | 1.6 | 1.9 | 23.2 | 26.0 | 13.3 | 8.0 | 4.8 | 4.8 | |
ROA ROA% | 4.9 | 12.2 | 18.8 | 1.1 | 1.2 | 11.9 | 18.4 | 8.9 | 5.4 | 3.1 | 3.1 | |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Market Cap Market CapitalizationCr | 151 | 138 | 139 | 145 | 104 | 89 | 167 | 379 | 513 | 970 | ||
Price To Earnings Price To Earnings | 19.6 | 6.6 | 96.1 | 74.0 | 16.6 | 9.5 | 25.2 | 48.6 | 81.0 | 152.3 | ||
Price To Sales Price To Sales | 7.3 | 3.3 | 5.0 | 4.7 | 1.2 | 1.0 | 1.5 | 3.3 | 3.1 | 5.8 | ||
Price To Book Price To Book | 2.9 | 1.9 | 1.5 | 1.4 | 3.9 | 2.5 | 3.4 | 3.9 | 3.9 | 6.8 | ||
EV To EBITDA EV To EBITDA | 48.1 | 20.1 | 60.1 | 57.0 | 10.8 | 6.8 | 13.8 | 24.5 | 34.1 | 57.9 | ||
GPM GPM% | 22.1 | 27.4 | 24.6 | 27.8 | 23.6 | 27.2 | 28.3 | 22.8 | 27.6 | |||
OPM OPM% | 9.3 | 11.7 | 15.1 | 16.9 | 8.5 | 8.7 | 12.0 | 15.9 | 11.6 | 13.2 | 9.8 | 9.8 |
NPM NPM% | 0.9 | 3.1 | 7.4 | 10.0 | 1.0 | 1.3 | 7.0 | 10.3 | 6.0 | 6.8 | 3.9 | 3.6 |
ROCE ROCE% | 18.3 | 22.1 | 33.2 | 4.3 | 3.2 | 24.4 | 29.6 | 16.3 | 9.8 | 7.0 | 7.0 | |
ROE ROE% | 18.9 | 14.8 | 28.5 | 1.6 | 1.9 | 23.2 | 26.0 | 13.3 | 8.0 | 4.8 | 4.8 | |
ROA ROA% | 4.9 | 12.2 | 18.8 | 1.1 | 1.2 | 11.9 | 18.4 | 8.9 | 5.4 | 3.1 | 3.1 | |
Documents — Tirupati Forge Ltd