TIRUPATI FORGE
|
TIRUPATI FORGE Last 5 Year Balance Sheet History
[Standalone]
| Mar2025 | Mar2024 | Mar2023 | Mar2022 | Mar2021 | |
|---|---|---|---|---|---|
| EQUITY AND LIABILITIES | |||||
| Share Capital | ₹24 Cr | ₹21 Cr | ₹20 Cr | ₹20 Cr | ₹11 Cr |
| Equity - Authorised | ₹27 Cr | ₹24 Cr | ₹20 Cr | ₹20 Cr | ₹12 Cr |
| Equity - Issued | ₹24 Cr | ₹21 Cr | ₹20 Cr | ₹20 Cr | ₹11 Cr |
| Equity Paid Up | ₹24 Cr | ₹21 Cr | ₹20 Cr | ₹20 Cr | ₹11 Cr |
| Equity Shares Forfeited | - | - | - | - | - |
| Adjustments to Equity | - | - | - | - | - |
| Preference Capital Paid Up | - | - | - | - | - |
| Face Value | ₹2.00 | ₹2.00 | ₹2.00 | ₹2.00 | ₹10.00 |
| Share Warrants & Outstandings | ₹9.41 Cr | - | - | - | - |
| Total Reserves | ₹74 Cr | ₹29 Cr | ₹17 Cr | ₹7.21 Cr | ₹9.56 Cr |
| Securities Premium | ₹43 Cr | ₹5.90 Cr | - | - | ₹3.02 Cr |
| Capital Reserves | - | - | - | - | - |
| Profit & Loss Account Balance | ₹31 Cr | ₹23 Cr | ₹17 Cr | ₹7.21 Cr | ₹6.54 Cr |
| General Reserves | - | - | - | - | - |
| Other Reserves | - | - | - | - | - |
| Reserve excluding Revaluation Reserve | ₹74 Cr | ₹29 Cr | ₹17 Cr | ₹7.21 Cr | ₹9.56 Cr |
| Revaluation reserve | - | - | - | - | - |
| Shareholder's Funds | ₹107 Cr | ₹50 Cr | ₹36 Cr | ₹27 Cr | ₹21 Cr |
| Minority Interest | - | - | - | - | - |
| Long-Term Borrowings | - | - | - | - | - |
| Secured Loans | ₹9.31 Cr | ₹2.41 Cr | ₹1.89 Cr | ₹3.40 Cr | ₹2.86 Cr |
| Non Convertible Debentures | - | - | - | - | - |
| Converible Debentures & Bonds | - | - | - | - | - |
| Packing Credit - Bank | - | - | - | - | - |
| Inter Corporate & Security Deposit | - | - | - | - | - |
| Term Loans - Banks | ₹9.31 Cr | ₹2.41 Cr | ₹1.89 Cr | ₹3.40 Cr | ₹2.86 Cr |
| Term Loans - Institutions | - | - | - | - | - |
| Other Secured | - | - | - | - | - |
| Unsecured Loans | - | - | - | - | ₹0.10 Cr |
| Fixed Deposits - Public | - | - | - | - | - |
| Loans and advances from subsidiaries | - | - | - | - | - |
| Inter Corporate Deposits (Unsecured) | - | - | - | - | - |
| Foreign Currency Convertible Notes | - | - | - | - | - |
| Long Term Loan in Foreign Currency | - | - | - | - | - |
| Loans - Banks | - | - | - | - | - |
| Loans - Govt. | - | - | - | - | - |
| Loans - Others | - | - | - | - | ₹0.10 Cr |
| Other Unsecured Loan | - | - | - | - | - |
| Deferred Tax Assets / Liabilities | ₹-0.12 Cr | ₹-0.10 Cr | ₹-0.16 Cr | ₹-0.02 Cr | ₹0.14 Cr |
| Deferred Tax Assets | ₹2.51 Cr | ₹0.86 Cr | ₹0.57 Cr | ₹0.49 Cr | ₹0.01 Cr |
| Deferred Tax Liability | ₹2.40 Cr | ₹0.76 Cr | ₹0.40 Cr | ₹0.47 Cr | ₹0.15 Cr |
| Other Long Term Liabilities | ₹7.31 Cr | ₹1.21 Cr | ₹0.42 Cr | ₹0.81 Cr | ₹0.04 Cr |
| Long Term Trade Payables | - | - | - | - | - |
| Long Term Provisions | - | - | - | - | - |
| Total Non-Current Liabilities | ₹17 Cr | ₹3.52 Cr | ₹2.14 Cr | ₹4.19 Cr | ₹3.14 Cr |
| Current Liabilities | - | - | - | - | - |
| Trade Payables | ₹9.88 Cr | ₹8.20 Cr | ₹3.32 Cr | ₹10 Cr | ₹4.25 Cr |
| Sundry Creditors | ₹9.88 Cr | ₹8.20 Cr | ₹3.32 Cr | ₹10 Cr | ₹4.25 Cr |
| Acceptances | - | - | - | - | - |
| Due to Subsidiaries- Trade Payables | - | - | - | - | - |
| Other Current Liabilities | ₹3.59 Cr | ₹2.87 Cr | ₹1.46 Cr | ₹1.36 Cr | ₹0.89 Cr |
| Bank Overdraft / Short term credit | - | - | - | - | - |
| Advances received from customers | ₹0.02 Cr | ₹0.06 Cr | - | ₹0.01 Cr | ₹0.08 Cr |
| Interest Accrued But Not Due | ₹0.03 Cr | ₹0.02 Cr | ₹0.01 Cr | ₹0.01 Cr | ₹0.01 Cr |
| Share Application Money | - | - | - | - | - |
| Current maturity of Debentures & Bonds | - | - | - | - | - |
| Current maturity - Others | - | - | - | - | - |
| Other Liabilities | ₹3.53 Cr | ₹2.79 Cr | ₹1.45 Cr | ₹1.34 Cr | ₹0.80 Cr |
| Short Term Borrowings | ₹6.32 Cr | ₹6.90 Cr | ₹6.40 Cr | ₹5.66 Cr | ₹3.98 Cr |
| Secured ST Loans repayable on Demands | ₹6.32 Cr | ₹5.37 Cr | ₹5.11 Cr | ₹5.66 Cr | ₹3.98 Cr |
| Working Capital Loans- Sec | ₹6.32 Cr | ₹5.37 Cr | ₹5.11 Cr | ₹5.66 Cr | ₹3.98 Cr |
| Buyers Credits - Unsec | - | - | - | - | - |
| Commercial Borrowings- Unsec | - | - | - | - | - |
| Other Unsecured Loans | ₹-6.32 Cr | ₹-3.83 Cr | ₹-3.82 Cr | ₹-5.66 Cr | ₹-3.98 Cr |
| Short Term Provisions | ₹2.46 Cr | ₹2.80 Cr | ₹1.56 Cr | ₹4.19 Cr | ₹0.67 Cr |
| Proposed Equity Dividend | - | - | - | - | - |
| Provision for Corporate Dividend Tax | - | - | - | - | - |
| Provision for Tax | ₹0.76 Cr | ₹0.78 Cr | ₹0.61 Cr | ₹1.13 Cr | ₹0.07 Cr |
| Provision for post retirement benefits | ₹0.27 Cr | ₹0.20 Cr | ₹0.18 Cr | ₹0.16 Cr | ₹0.15 Cr |
| Preference Dividend | - | - | - | - | - |
| Other Provisions | ₹1.43 Cr | ₹1.82 Cr | ₹0.77 Cr | ₹2.90 Cr | ₹0.45 Cr |
| Total Current Liabilities | ₹22 Cr | ₹21 Cr | ₹13 Cr | ₹21 Cr | ₹9.79 Cr |
| Total Liabilities | ₹146 Cr | ₹74 Cr | ₹51 Cr | ₹52 Cr | ₹34 Cr |
| ASSETS | |||||
| Gross Block | ₹55 Cr | ₹33 Cr | ₹26 Cr | ₹25 Cr | ₹23 Cr |
| Less: Accumulated Depreciation | ₹18 Cr | ₹14 Cr | ₹11 Cr | ₹11 Cr | ₹8.74 Cr |
| Less: Impairment of Assets | - | - | - | - | - |
| Net Block | ₹37 Cr | ₹19 Cr | ₹15 Cr | ₹14 Cr | ₹14 Cr |
| Lease Adjustment A/c | - | - | - | - | - |
| Capital Work in Progress | ₹18 Cr | ₹7.68 Cr | ₹0.17 Cr | - | - |
| Non Current Investments | - | - | - | - | - |
| Long Term Investment | - | - | - | - | - |
| Quoted | - | - | - | - | - |
| Unquoted | - | - | - | - | - |
| Long Term Loans & Advances | ₹0.72 Cr | ₹0.41 Cr | ₹0.30 Cr | ₹0.37 Cr | ₹0.52 Cr |
| Other Non Current Assets | ₹0.84 Cr | ₹0.83 Cr | ₹0.86 Cr | ₹1.78 Cr | ₹1.37 Cr |
| Total Non-Current Assets | ₹57 Cr | ₹28 Cr | ₹17 Cr | ₹17 Cr | ₹16 Cr |
| Current Assets Loans & Advances | - | - | - | - | - |
| Currents Investments | - | - | - | - | - |
| Quoted | - | - | - | - | - |
| Unquoted | - | - | - | - | - |
| Inventories | ₹23 Cr | ₹22 Cr | ₹16 Cr | ₹15 Cr | ₹11 Cr |
| Raw Materials | ₹5.69 Cr | ₹7.40 Cr | ₹5.67 Cr | ₹2.42 Cr | ₹2.93 Cr |
| Work-in Progress | ₹3.48 Cr | ₹3.77 Cr | ₹2.27 Cr | ₹3.80 Cr | ₹1.43 Cr |
| Finished Goods | ₹14 Cr | ₹10 Cr | ₹7.21 Cr | ₹7.96 Cr | ₹5.85 Cr |
| Packing Materials | - | - | - | - | - |
| Stores  and Spare | ₹0.25 Cr | ₹0.68 Cr | ₹0.83 Cr | ₹1.03 Cr | ₹0.38 Cr |
| Other Inventory | - | - | - | - | - |
| Sundry Debtors | ₹17 Cr | ₹16 Cr | ₹16 Cr | ₹16 Cr | ₹4.36 Cr |
| Debtors more than Six months | ₹0.01 Cr | ₹0.01 Cr | ₹0.05 Cr | - | ₹0.00 Cr |
| Debtors Others | ₹17 Cr | ₹16 Cr | ₹16 Cr | ₹16 Cr | ₹4.36 Cr |
| Cash and Bank | ₹33 Cr | ₹4.49 Cr | ₹0.09 Cr | ₹0.85 Cr | ₹0.11 Cr |
| Cash in hand | ₹0.05 Cr | ₹0.06 Cr | ₹0.06 Cr | ₹0.08 Cr | ₹0.07 Cr |
| Balances at Bank | ₹33 Cr | ₹4.43 Cr | ₹0.03 Cr | ₹0.78 Cr | ₹0.04 Cr |
| Other cash and bank balances | - | - | - | - | - |
| Other Current Assets | ₹0.85 Cr | ₹0.44 Cr | ₹0.22 Cr | ₹0.47 Cr | ₹0.66 Cr |
| Interest accrued on Investments | ₹0.03 Cr | ₹0.02 Cr | ₹0.01 Cr | ₹0.01 Cr | ₹0.01 Cr |
| Interest accrued on Debentures | - | - | - | - | - |
| Deposits with Government | - | - | - | - | - |
| Interest accrued and or due on loans | - | - | - | - | - |
| Prepaid Expenses | - | - | - | - | - |
| Other current_assets | ₹0.82 Cr | ₹0.43 Cr | ₹0.21 Cr | ₹0.46 Cr | ₹0.65 Cr |
| Short Term Loans and Advances | ₹15 Cr | ₹2.97 Cr | ₹2.08 Cr | ₹3.24 Cr | ₹2.16 Cr |
| Advances recoverable in cash or in kind | ₹6.91 Cr | ₹0.29 Cr | ₹0.85 Cr | ₹0.22 Cr | ₹0.14 Cr |
| Advance income tax and TDS | - | - | - | - | ₹0.04 Cr |
| Amounts due from directors | - | - | - | - | - |
| Due From Subsidiaries | - | - | - | - | - |
| Inter corporate deposits | - | - | - | - | - |
| Corporate Deposits | - | - | - | - | - |
| Other Loans & Advances | ₹7.66 Cr | ₹2.68 Cr | ₹1.23 Cr | ₹3.02 Cr | ₹1.98 Cr |
| Total Current Assets | ₹89 Cr | ₹46 Cr | ₹35 Cr | ₹36 Cr | ₹18 Cr |
| Net Current Assets (Including Current Investments) | ₹67 Cr | ₹25 Cr | ₹22 Cr | ₹14 Cr | ₹8.09 Cr |
| Miscellaneous Expenses not written off | - | - | - | - | - |
| Total Assets | ₹146 Cr | ₹74 Cr | ₹51 Cr | ₹52 Cr | ₹34 Cr |
| Contingent Liabilities | ₹1.00 Cr | ₹1.00 Cr | ₹1.00 Cr | ₹1.00 Cr | ₹1.00 Cr |
| Total Debt | ₹18 Cr | ₹11 Cr | ₹9.17 Cr | ₹9.79 Cr | ₹7.56 Cr |
| Book Value | 8.26 | 4.81 | 3.70 | 2.74 | 18.54 |
| Adjusted Book Value | 8.26 | 4.81 | 3.70 | 2.74 | 2.12 |
Compare Balance Sheet of peers of TIRUPATI FORGE
| Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
| TIRUPATI FORGE | ₹538.3 Cr | 13.3% | 15.4% | 17.9% | Stock Analytics | |
| BHARAT FORGE | ₹61,362.7 Cr | 3.4% | 2.7% | -9.8% | Stock Analytics | |
| CIE AUTOMOTIVE INDIA | ₹16,128.6 Cr | -1.5% | -1.2% | -18.6% | Stock Analytics | |
| RAMKRISHNA FORGINGS | ₹9,845.2 Cr | 1.5% | -3.7% | -44% | Stock Analytics | |
| HAPPY FORGINGS | ₹9,426.2 Cr | 3.2% | 2.7% | -10.5% | Stock Analytics | |
| MM FORGINGS | ₹1,499.6 Cr | 3.8% | -5.3% | -40.1% | Stock Analytics | |
TIRUPATI FORGE Share Price vs Sensex
| Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
| TIRUPATI FORGE | 13.3% |
15.4% |
17.9% |
| SENSEX | 0.9% |
2.5% |
3.7% |
You may also like the below Video Courses