TIRUPATI FORGE
|
TIRUPATI FORGE Last 5 Year Income Statement History
[Standalone]
| Mar2025 | Mar2024 | Mar2023 | Mar2022 | Mar2021 | |
|---|---|---|---|---|---|
| INCOME : | |||||
| Gross Sales | ₹115 Cr | ₹110 Cr | ₹92 Cr | ₹88 Cr | ₹31 Cr |
| Sales | ₹102 Cr | ₹97 Cr | ₹82 Cr | ₹78 Cr | ₹26 Cr |
| Job Work/ Contract Receipts | ₹1.14 Cr | ₹1.55 Cr | ₹1.60 Cr | ₹1.49 Cr | ₹0.56 Cr |
| Processing Charges / Service Income | - | - | - | - | - |
| Revenue from property development | - | - | - | - | - |
| Other Operational Income | ₹12 Cr | ₹11 Cr | ₹8.70 Cr | ₹9.25 Cr | ₹4.00 Cr |
| Less: Excise Duty | - | - | - | - | - |
| Net Sales | ₹115 Cr | ₹110 Cr | ₹92 Cr | ₹88 Cr | ₹31 Cr |
| EXPENDITURE : | |||||
| Increase/Decrease in Stock | ₹-2.41 Cr | ₹-4.63 Cr | ₹2.48 Cr | ₹-5.06 Cr | ₹-3.25 Cr |
| Raw Material Consumed | ₹69 Cr | ₹73 Cr | ₹49 Cr | ₹55 Cr | ₹20 Cr |
| Opening Raw Materials | ₹7.40 Cr | ₹5.67 Cr | ₹2.42 Cr | ₹2.93 Cr | ₹1.31 Cr |
| Purchases Raw Materials | ₹60 Cr | ₹67 Cr | ₹51 Cr | ₹51 Cr | ₹22 Cr |
| Closing Raw Materials | ₹5.69 Cr | ₹7.40 Cr | ₹5.67 Cr | ₹2.42 Cr | ₹2.93 Cr |
| Other Direct Purchases / Brought in cost | ₹7.17 Cr | ₹7.50 Cr | ₹1.52 Cr | ₹3.64 Cr | ₹0.17 Cr |
| Other raw material cost | - | - | - | - | - |
| Power & Fuel Cost | ₹5.93 Cr | ₹6.09 Cr | ₹4.57 Cr | ₹4.90 Cr | ₹3.15 Cr |
| Electricity & Power | ₹5.93 Cr | ₹6.09 Cr | ₹4.57 Cr | ₹4.90 Cr | ₹3.15 Cr |
| Oil, Fuel & Natural gas | - | - | - | - | - |
| Coals etc | - | - | - | - | - |
| Other power & fuel | - | - | - | - | - |
| Employee Cost | ₹6.07 Cr | ₹4.59 Cr | ₹4.32 Cr | ₹3.77 Cr | ₹2.15 Cr |
| Salaries, Wages & Bonus | ₹5.70 Cr | ₹4.30 Cr | ₹4.08 Cr | ₹3.61 Cr | ₹2.03 Cr |
| Contributions to EPF & Pension Funds | ₹0.12 Cr | ₹0.11 Cr | ₹0.07 Cr | ₹0.05 Cr | ₹0.05 Cr |
| Workmen and Staff Welfare Expenses | ₹0.18 Cr | ₹0.13 Cr | ₹0.12 Cr | ₹0.05 Cr | ₹0.03 Cr |
| Other Employees Cost | ₹0.07 Cr | ₹0.06 Cr | ₹0.05 Cr | ₹0.05 Cr | ₹0.04 Cr |
| Other Manufacturing Expenses | ₹11 Cr | ₹11 Cr | ₹9.82 Cr | ₹8.91 Cr | ₹3.49 Cr |
| Sub-contracted / Out sourced services | - | - | - | - | - |
| Processing Charges | ₹7.26 Cr | ₹6.77 Cr | ₹6.35 Cr | ₹5.64 Cr | ₹1.85 Cr |
| Repairs and Maintenance | - | ₹0.87 Cr | ₹0.77 Cr | ₹0.64 Cr | ₹0.41 Cr |
| Packing Material Consumed | - | - | - | - | - |
| Other Mfg Exp | ₹3.82 Cr | ₹2.98 Cr | ₹2.70 Cr | ₹2.63 Cr | ₹1.23 Cr |
| General and Administration Expenses | ₹0.25 Cr | ₹1.99 Cr | ₹1.42 Cr | ₹1.20 Cr | ₹0.96 Cr |
| Rent , Rates & Taxes | - | ₹0.02 Cr | ₹0.01 Cr | ₹0.00 Cr | ₹0.01 Cr |
| Insurance | - | ₹0.15 Cr | ₹0.17 Cr | ₹0.13 Cr | ₹0.06 Cr |
| Printing and stationery | - | - | - | - | - |
| Professional and legal fees | - | ₹0.57 Cr | ₹0.37 Cr | ₹0.25 Cr | ₹0.33 Cr |
| Traveling and conveyance | - | ₹0.12 Cr | ₹0.17 Cr | ₹0.08 Cr | ₹0.02 Cr |
| Other Administration | ₹0.25 Cr | ₹1.13 Cr | ₹0.70 Cr | ₹0.73 Cr | ₹0.54 Cr |
| Selling and Distribution Expenses | ₹6.56 Cr | ₹5.50 Cr | ₹5.09 Cr | ₹7.73 Cr | ₹1.40 Cr |
| Advertisement & Sales Promotion | - | ₹0.01 Cr | ₹0.05 Cr | ₹0.05 Cr | ₹0.02 Cr |
| Sales Commissions & Incentives | - | ₹0.26 Cr | ₹0.28 Cr | - | - |
| Freight and Forwarding | ₹6.56 Cr | ₹5.23 Cr | ₹4.76 Cr | ₹7.68 Cr | ₹1.38 Cr |
| Handling and Clearing Charges | - | - | - | - | - |
| Other Selling Expenses | - | - | - | - | - |
| Miscellaneous Expenses | ₹3.64 Cr | ₹0.26 Cr | ₹0.61 Cr | ₹0.73 Cr | ₹0.09 Cr |
| Bad debts /advances written off | - | - | - | - | - |
| Provision for doubtful debts | - | - | - | - | ₹0.05 Cr |
| Losson disposal of fixed assets(net) | - | - | - | - | - |
| Losson foreign exchange fluctuations | - | - | - | - | - |
| Losson sale of non-trade current investments | - | - | - | - | - |
| Other Miscellaneous Expenses | ₹3.64 Cr | ₹0.26 Cr | ₹0.61 Cr | ₹0.73 Cr | ₹0.05 Cr |
| Less: Expenses Capitalised | - | - | - | - | - |
| Total Expenditure | ₹100 Cr | ₹97 Cr | ₹77 Cr | ₹78 Cr | ₹28 Cr |
| Operating Profit (Excl OI) | ₹15 Cr | ₹13 Cr | ₹15 Cr | ₹11 Cr | ₹2.68 Cr |
| Other Income | ₹1.31 Cr | ₹0.92 Cr | ₹1.81 Cr | ₹1.07 Cr | ₹0.20 Cr |
| Interest Received | ₹0.38 Cr | ₹0.03 Cr | ₹-0.03 Cr | ₹0.02 Cr | ₹0.05 Cr |
| Dividend Received | - | - | - | - | - |
| Profit on sale of Fixed Assets | ₹0.03 Cr | ₹0.23 Cr | ₹0.31 Cr | ₹0.06 Cr | ₹0.03 Cr |
| Profits on sale of Investments | - | - | - | - | - |
| Provision Written Back | - | - | - | - | - |
| Foreign Exchange Gains | ₹0.89 Cr | ₹0.65 Cr | ₹1.52 Cr | ₹0.97 Cr | ₹0.12 Cr |
| Others | ₹0.01 Cr | ₹0.01 Cr | ₹0.01 Cr | ₹0.01 Cr | ₹0.01 Cr |
| Operating Profit | ₹17 Cr | ₹14 Cr | ₹16 Cr | ₹12 Cr | ₹2.88 Cr |
| Interest | ₹1.65 Cr | ₹1.31 Cr | ₹1.07 Cr | ₹0.88 Cr | ₹0.37 Cr |
| InterestonDebenture / Bonds | - | - | - | - | - |
| Interest on Term Loan | ₹0.20 Cr | ₹0.16 Cr | ₹0.22 Cr | ₹0.10 Cr | ₹0.05 Cr |
| Intereston Fixed deposits | - | - | - | - | - |
| Bank Charges etc | ₹0.27 Cr | ₹0.19 Cr | ₹0.21 Cr | ₹0.27 Cr | ₹0.14 Cr |
| Other Interest | ₹1.18 Cr | ₹0.96 Cr | ₹0.64 Cr | ₹0.51 Cr | ₹0.19 Cr |
| PBDT | ₹15 Cr | ₹12 Cr | ₹15 Cr | ₹11 Cr | ₹2.51 Cr |
| Depreciation | ₹4.37 Cr | ₹3.46 Cr | ₹2.71 Cr | ₹2.43 Cr | ₹1.96 Cr |
| Profit Before Taxation & Exceptional Items | ₹11 Cr | ₹8.94 Cr | ₹13 Cr | ₹8.35 Cr | ₹0.54 Cr |
| Exceptional Income / Expenses | - | - | - | - | - |
| Profit Before Tax | ₹11 Cr | ₹8.94 Cr | ₹13 Cr | ₹8.35 Cr | ₹0.54 Cr |
| Provision for Tax | ₹2.66 Cr | ₹2.29 Cr | ₹3.20 Cr | ₹2.13 Cr | ₹0.15 Cr |
| Current Income Tax | ₹2.68 Cr | ₹2.23 Cr | ₹3.35 Cr | ₹2.28 Cr | ₹0.14 Cr |
| Deferred Tax | ₹-0.02 Cr | ₹0.06 Cr | ₹-0.14 Cr | ₹-0.16 Cr | ₹0.01 Cr |
| Other taxes | - | - | ₹0.00 Cr | ₹0.01 Cr | - |
| Profit After Tax | ₹7.86 Cr | ₹6.64 Cr | ₹9.43 Cr | ₹6.22 Cr | ₹0.39 Cr |
| Extra items | - | - | - | - | - |
| Adjustments to PAT | - | - | - | - | - |
| Profit Balance B/F | ₹23 Cr | ₹17 Cr | ₹7.21 Cr | ₹6.54 Cr | ₹6.15 Cr |
| Appropriations | ₹31 Cr | ₹23 Cr | ₹17 Cr | ₹13 Cr | ₹6.54 Cr |
| General Reserves | - | - | - | - | - |
| Proposed Equity Dividend | - | - | - | - | - |
| Corporate dividend tax | - | - | - | - | - |
| Other Appropriation | - | - | - | ₹5.45 Cr | - |
| Equity Dividend % | - | - | - | ₹1.00 | - |
| Earnings Per Share | ₹0.66 | ₹0.64 | ₹0.96 | ₹0.64 | ₹0.35 |
| Adjusted EPS | ₹0.66 | ₹0.64 | ₹0.96 | ₹0.64 | ₹0.04 |
Compare Income Statement of peers of TIRUPATI FORGE
| Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
| TIRUPATI FORGE | ₹469.9 Cr | -7.8% | -3.8% | -16.9% | Stock Analytics | |
| BHARAT FORGE | ₹62,971.4 Cr | NA | 6.9% | -6.2% | Stock Analytics | |
| CIE AUTOMOTIVE INDIA | ₹16,331.5 Cr | -2.2% | 4.6% | -13% | Stock Analytics | |
| RAMKRISHNA FORGINGS | ₹9,685.7 Cr | -2% | -3.7% | -42% | Stock Analytics | |
| HAPPY FORGINGS | ₹9,317.7 Cr | -3.3% | 5.4% | -5.4% | Stock Analytics | |
| MM FORGINGS | ₹1,469.2 Cr | -0.9% | -1.1% | -36.4% | Stock Analytics | |
TIRUPATI FORGE Share Price vs Sensex
| Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
| TIRUPATI FORGE | -7.8% |
-3.8% |
-16.9% |
| SENSEX | -2% |
2.6% |
4.2% |
You may also like the below Video Courses