Tube Investments of India Ltd

Tube Investments of India Ltd

₹ 4,075 -0.10%
16 Jul 12:32 p.m.
About

Tube Investments of India Limited (TII) is one of India’s leading manufacturers of a wide range of products for major industries such as Automotive, Railway, Construction, Mining, Agriculture, etc. The Company’s 3 main verticals are Engineering, Metal Formed Products and Bicycles. In line with its growth strategies, the Company has forayed into TMT bars and Truck Body Building business and is additionally exploring opportunities in optic lens and other vision systems for the Auto industry. [1]

Key Points

Business Segments FY24
1) Industrial Systems (31%): Manufactures Electric Motors, Alternators, Drives, Traction, Electronic & SCADA, etc. for industries such as power, transmission, oil and gas, cement, metals & mining, and railways transportation. [1]

  • Market Cap 78,822 Cr.
  • Current Price 4,075
  • High / Low 4,682 / 2,729
  • Stock P/E 107
  • Book Value 205
  • Dividend Yield 0.09 %
  • ROCE 24.2 %
  • ROE 20.2 %
  • Face Value 1.00

Pros

  • Company has delivered good profit growth of 24.2% CAGR over last 5 years

Cons

  • Stock is trading at 20.1 times its book value

* 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

Sector: Steel Industry: Steel - Large

Loading peers table ...

Quarterly Results

Standalone Figures in Rs. Crores / View Consolidated

Mar 2021 Jun 2021 Sep 2021 Dec 2021 Mar 2022 Jun 2022 Sep 2022 Dec 2022 Mar 2023 Jun 2023 Sep 2023 Dec 2023 Mar 2024
1,480 1,257 1,667 1,701 1,735 1,957 1,906 1,710 1,663 1,780 1,970 1,898 1,962
1,292 1,099 1,474 1,515 1,560 1,753 1,655 1,495 1,453 1,564 1,718 1,659 1,745
Operating Profit 188 158 193 186 174 204 251 214 211 216 251 239 217
OPM % 13% 13% 12% 11% 10% 10% 13% 13% 13% 12% 13% 13% 11%
14 11 10 15 38 12 -9 17 142 22 36 14 145
Interest 3 3 3 4 2 4 5 6 7 7 8 7 7
Depreciation 37 35 36 37 37 32 35 34 45 33 35 36 37
Profit before tax 162 130 164 161 173 180 202 192 301 198 245 210 318
Tax % 20% 26% 26% 25% 21% 25% 30% 28% 17% 25% 26% 25% 22%
129 97 121 120 136 134 142 138 251 148 181 158 248
EPS in Rs 6.70 5.03 6.30 6.24 7.07 6.96 7.38 7.13 12.98 7.64 9.39 8.14 12.82
Raw PDF

Profit & Loss

Standalone Figures in Rs. Crores / View Consolidated

Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024
0 0 0 0 4,099 4,571 5,286 4,276 4,256 6,359 7,236 7,611
0 0 0 0 3,733 4,218 4,790 3,729 3,751 5,646 6,354 6,684
Operating Profit -0 0 0 0 366 353 496 547 504 713 882 926
OPM % 9% 8% 9% 13% 12% 11% 12% 12%
0 0 0 0 31 26 59 62 25 74 162 216
Interest 0 0 0 0 74 59 53 30 21 13 24 32
Depreciation 0 0 0 0 121 128 140 161 150 145 146 141
Profit before tax -0 0 0 0 202 193 362 418 359 628 876 970
Tax % 0% 21% 29% 33% 21% 24% 24% 24% 24%
-0 0 0 0 159 136 244 331 273 475 665 735
EPS in Rs 7.28 12.97 17.59 14.17 24.63 34.44 37.98
Dividend Payout % 0% 24% 24% 19% 20% 25% 14% 10% 9%
Compounded Sales Growth
10 Years: %
5 Years: 8%
3 Years: 21%
TTM: 5%
Compounded Profit Growth
10 Years: %
5 Years: 24%
3 Years: 37%
TTM: 4%
Stock Price CAGR
10 Years: %
5 Years: 58%
3 Years: 53%
1 Year: 25%
Return on Equity
10 Years: 20%
5 Years: 20%
3 Years: 21%
Last Year: 20%

Balance Sheet

Standalone Figures in Rs. Crores / View Consolidated

Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024
Equity Capital 0 0 0 0 19 19 19 19 19 19 19 19
Reserves -0 -0 -0 -0 1,123 1,194 1,406 1,694 2,274 2,682 3,273 3,951
0 0 0 0 776 679 517 309 346 381 502 513
0 0 0 0 918 1,042 1,038 751 1,293 1,278 1,100 1,277
Total Liabilities 0 0 0 0 2,836 2,934 2,980 2,772 3,932 4,361 4,894 5,761
0 0 0 0 886 918 986 1,062 997 1,023 995 1,113
CWIP 0 0 0 0 33 90 69 52 126 56 97 204
Investments 0 0 0 0 669 572 557 629 1,534 1,666 2,041 2,626
0 0 0 0 1,248 1,354 1,368 1,030 1,274 1,616 1,762 1,818
Total Assets 0 0 0 0 2,836 2,934 2,980 2,772 3,932 4,361 4,894 5,761

Cash Flows

Standalone Figures in Rs. Crores / View Consolidated

Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024
-0 -0 -0 355 356 411 526 664 326 625 594
0 0 0 337 -128 -134 -216 -1,005 -290 -553 -552
0 0 0 -683 -299 -255 -249 326 -42 39 -102
Net Cash Flow -0 -0 0 10 -71 22 61 -15 -6 111 -59

Ratios

Standalone Figures in Rs. Crores / View Consolidated

Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024
Debtor Days 47 46 36 37 52 41 35 45
Inventory Days 85 78 70 60 75 57 47 48
Days Payable 105 114 93 92 167 101 73 82
Cash Conversion Cycle 27 10 14 6 -40 -3 9 10
Working Capital Days 14 1 11 7 -13 12 13 20
ROCE % -15% 0% 0% 0% 28% 15% 22% 23% 17% 22% 28% 24%

Shareholding Pattern

Numbers in percentages

1 Recently
Jun 2021Sep 2021Dec 2021Mar 2022Jun 2022Sep 2022Dec 2022Mar 2023Jun 2023Sep 2023Dec 2023Mar 2024
46.66% 46.49% 46.48% 46.46% 46.45% 46.45% 46.44% 46.21% 46.13% 46.12% 45.11% 45.11%
25.82% 25.21% 26.09% 26.06% 25.90% 26.30% 28.82% 28.92% 29.41% 30.42% 28.83% 28.33%
14.82% 15.68% 14.95% 14.34% 14.70% 14.06% 11.76% 11.79% 12.25% 11.47% 14.14% 14.80%
0.00% 0.00% 0.00% 0.00% 0.00% 0.45% 0.45% 0.45% 0.45% 0.45% 0.45% 0.45%
12.70% 12.61% 12.48% 13.13% 12.95% 12.74% 12.55% 12.64% 11.77% 11.55% 11.48% 11.32%
No. of Shareholders 38,77140,45649,19058,98054,97277,07191,12283,88975,34376,47279,16880,778

* The classifications might have changed from Sep'2022 onwards. The new XBRL format added more details from Sep'22 onwards.

Classifications such as banks and foreign portfolio investors were not available earlier. The sudden changes in FII or DII can be because of these changes.

Click on the line-items to see the names of individual entities.

Documents

Concalls