Tirupati Foam Ltd

Tirupati Foam Summary Chart Analysis Peers Quarters Profit & Loss Balance Sheet Cash Flow Ratios Investors Documents

Tirupati Foam Ltd

₹ 97.9 -3.12%
12 Jun - close price
tirupatifoam.com BSE: 540904
About

Incorporated in 1986, Tirupati Foam Ltd manufactures Polyurethane Foam and
their related articles[1]

Key Points

Business Overview:[1]
Company produces Highly Durable PU Foam in India with branded foam and comfort products under the name of Sweet Dream

Website BSE
  • Market Cap ₹ 43.1 Cr.
  • Current Price ₹ 97.9
  • High / Low ₹ 145 / 84.6
  • Stock P/E 20.2
  • Book Value ₹ 73.7
  • Dividend Yield 1.02 %
  • ROCE 9.79 %
  • ROE 6.76 %
  • Face Value ₹ 10.0
Edit ratios

Pros

Cons

  • Company has low interest coverage ratio.
  • The company has delivered a poor sales growth of 5.84% over past five years.
  • Company has a low return on equity of 6.83% over last 3 years.

* The pros and cons are machine generated. Pros / cons are based on a checklist to highlight important points. Please exercise caution and do your own analysis.

Peer comparison

Consumer Discretionary Consumer Durables Consumer Durables Furniture, Home Furnishing

Edit Columns
Loading peers table ...

Quarterly Results

Figures in Rs. Crores

Mar 2022 Jun 2022 Sep 2022 Dec 2022 Mar 2023 Jun 2023 Sep 2023 Dec 2023 Mar 2024 Jun 2024 Sep 2024 Dec 2024 Mar 2025
30.70 24.50 25.67 27.17 24.30 23.39 24.02 29.16 27.43 24.68 23.08 30.53 27.73
27.61 22.26 23.45 24.44 22.19 21.11 21.83 26.75 25.31 22.49 21.00 28.50 25.84
Operating Profit 3.09 2.24 2.22 2.73 2.11 2.28 2.19 2.41 2.12 2.19 2.08 2.03 1.89
OPM % 10.07% 9.14% 8.65% 10.05% 8.68% 9.75% 9.12% 8.26% 7.73% 8.87% 9.01% 6.65% 6.82%
0.08 0.08 0.08 0.13 0.14 0.11 0.11 0.10 0.22 0.05 0.08 0.24 0.12
Interest 1.01 1.10 1.12 1.43 1.18 1.23 1.22 1.19 1.13 1.19 1.14 1.11 0.75
Depreciation 0.65 0.55 0.56 0.57 0.58 0.50 0.50 0.50 0.50 0.42 0.42 0.42 0.41
Profit before tax 1.51 0.67 0.62 0.86 0.49 0.66 0.58 0.82 0.71 0.63 0.60 0.74 0.85
Tax % 32.45% 26.87% 29.03% 26.74% 30.61% 27.27% 17.24% 24.39% 26.76% 25.40% 25.00% 18.92% 27.06%
1.03 0.49 0.44 0.63 0.34 0.48 0.48 0.61 0.52 0.47 0.45 0.60 0.62
EPS in Rs 2.34 1.11 1.00 1.43 0.77 1.09 1.09 1.38 1.18 1.07 1.02 1.36 1.41
Raw PDF

Profit & Loss

Figures in Rs. Crores

Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025
92 86 77 72 97 103 80 74 103 102 104 106
84 77 68 64 88 93 70 66 94 92 95 98
Operating Profit 9 10 9 8 9 10 9 8 9 9 9 8
OPM % 9% 11% 12% 10% 9% 9% 12% 10% 9% 9% 9% 8%
0 0 0 1 1 0 1 0 0 0 1 0
Interest 5 5 5 4 4 5 5 5 4 5 5 4
Depreciation 2 3 2 2 2 2 2 2 2 2 2 2
Profit before tax 2 2 2 2 3 4 3 2 3 3 3 3
Tax % 30% 34% 33% 34% 33% 28% 25% 30% 28% 28% 24% 24%
1 1 2 2 2 3 2 1 2 2 2 2
EPS in Rs 2.86 3.00 3.47 3.68 4.95 6.01 5.38 2.47 4.15 4.31 4.77 4.86
Dividend Payout % 53% 57% 58% 55% 41% 25% 0% 0% 24% 0% 0% 0%
Compounded Sales Growth
10 Years: 2%
5 Years: 6%
3 Years: 1%
TTM: 2%
Compounded Profit Growth
10 Years: 5%
5 Years: -1%
3 Years: 5%
TTM: 2%
Stock Price CAGR
10 Years: %
5 Years: 29%
3 Years: 8%
1 Year: 8%
Return on Equity
10 Years: 8%
5 Years: 6%
3 Years: 7%
Last Year: 7%

Balance Sheet

Figures in Rs. Crores

Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025
Equity Capital 4 4 4 4 4 4 4 4 4 4 4 4
Reserves 13 14 14 16 17 19 20 21 23 25 26 28
44 40 32 34 37 44 49 55 46 47 40 40
12 11 9 14 11 10 12 14 18 12 14 16
Total Liabilities 74 69 60 69 70 76 85 95 91 87 85 88
26 25 23 23 21 31 33 37 40 39 37 34
CWIP 0 0 0 0 0 0 4 2 0 0 0 0
Investments 0 0 0 0 0 0 0 0 0 0 0 0
48 45 37 46 48 46 48 56 51 49 49 53
Total Assets 74 69 60 69 70 76 85 95 91 87 85 88

Cash Flows

Figures in Rs. Crores

Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025
5 11 13 6 3 5 9 6 15 5 9 6
-1 -1 -0 -1 -2 -8 -6 -2 -1 -1 0 1
-4 -10 -13 -3 -3 3 -3 -2 -14 -4 -11 -5
Net Cash Flow 0 -1 0 2 -2 0 0 2 -0 0 -2 2

Ratios

Figures in Rs. Crores

Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025
Debtor Days 122 126 127 125 91 96 126 135 84 73 63 65
Inventory Days 62 68 48 101 80 67 98 144 102 107 124 133
Days Payable 46 50 43 85 48 39 71 86 72 46 55 64
Cash Conversion Cycle 138 143 132 142 122 124 153 194 114 133 132 134
Working Capital Days 128 130 119 134 120 122 155 195 111 124 120 122
ROCE % 11% 12% 13% 12% 13% 13% 12% 8% 9% 10% 10% 10%

Shareholding Pattern

Numbers in percentages

Jun 2022Sep 2022Dec 2022Mar 2023Jun 2023Sep 2023Dec 2023Mar 2024Jun 2024Sep 2024Dec 2024Mar 2025
71.14% 71.14% 71.14% 71.14% 71.14% 71.14% 71.14% 72.14% 72.14% 72.14% 72.14% 72.14%
28.86% 28.85% 28.85% 28.85% 28.85% 28.86% 28.85% 27.86% 27.85% 27.86% 27.86% 27.86%
No. of Shareholders 9459469589599581,0091,0061,0131,0261,0491,0531,055

Documents

Announcements

Annual reports

Credit ratings