SEBI Reg. Investment Advisor

Download App

MoneyWorks4Me

Tirupati Foam Ltd (540904) Share Analysis – Quality, Valuation Zone, Price Trend & DeciZen Rating

BSE: 540904 NSE: | Textile | Small Cap

Tirupati Foam Share Price

84.90 1.50 (1.80%)
As on 17-Apr'26 16:59

Tirupati Foam Ltd (540904)

BSE: 540904 NSE:
Key Metrics
Market Cap
₹37 Cr.
P/E Ratio
18.05
Price to Book (P/B)
1.10
Price to Sales (P/S)
0.37
EV/EBITDA
9.05
Return on Capital Employed (ROCE)
10.11%
Current Price
₹84.9
Return on Equity (ROE)
6.76%
Return on Assets (ROA)
2.47%
Operating Profit Margin
7.7%
Net Profit Margin
2.02%
Gross Profit Margin
4.2%
Book Value per Share
₹75.9
Sales Growth (YoY)
1.96%
Sales Growth (3 Years)
1.08%
Operating Profit Growth (1 Year)
-9.11%
Operating Profit Growth (3 Years)
-3.21%
Net Profit Growth (1 Year)
1.9%
52-Week Low / High
₹67 / 136
Net Profit Growth (3 Years)
5.39%
Dividend Yield
0.84%
Promoter Holding
71.72%
Pledged shares (%)
of Promoter's holding (%)
0.00%

Check Before You Invest

Q.1 Revenue growth of Tirupati Foam Ltd?
Tirupati Foam Ltd revenue growth is 2% for FY-2025 , which is below its 5 year CAGR of 5.8% , indicating slower growth.
Q.1 Promoter shareholding and pledge status of Tirupati Foam Ltd?
Promoters hold 71.72% of the Tirupati Foam Ltd, with 0.00% of their stake pledged, indicating no pledge risk.
Q.1 Revenue growth of Tirupati Foam Ltd vs industry peers?
Tirupati Foam Ltd revenue CAGR is 5.84% , compared to the industry median CAGR of 0.00% , indicating faster growth and gaining its market share.
Q.1 Which industry/sub-sector does Tirupati Foam Ltd belong to?
Tirupati Foam Ltd belongs to the Textiles & Apparels sector, operating specifically within the Textile segment.
Q.1 Stock return of Tirupati Foam Ltd over the last decade?
Over the last 9 year(s), the stock has delivered a CAGR of 11.4% based on the current price.

DeciZen - make an informed investing decision on Tirupati Foam

Based on:

M-Cap below 100cr DeciZen not available

Tirupati Foam stock performance

Key Ratios
mw4me loader

Is Tirupati Foam Ltd an attractive stock to invest in?


Login to view analysis.

10 Year X-Ray : Login to view analysis.

Analysis of Financial Track Record

Data adjusted to bonus, split, extra-ordinary income, rights issue and change in financial year end
Data adjusted to bonus, split, extra-ordinary income, rights issue and change in financial year end

Data adjusted to bonus, split, extra-ordinary income, rights issue and change in financial year end.

Financial track record gives insight into the company's performance on key parameters over the past ten years. MoneyWorks4me’s proprietary colour codes make it easy for retail investors to gauge the company’s past performance.
Tirupati Foam Ltd has performed well in some of the past ten years indicating its past ten year financial track record is somewhat good

Value Creation

Value Creation Index Colour Code Guide

Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24Mar'25TTM
ROCE % 13%12%12.9%13.3%12%8.4%9.3%10.3%10.6%10.1%-
Value Creation
Index
-0.1-0.2-0.1-0.1-0.1-0.4-0.3-0.3-0.2-0.3-

Growth Parameters

Growth Parameters Colour Code Guide

Sales 77.17296.910379.973.610310210410698
Sales YoY Gr.--6.7%34.6%6.5%-22.6%-7.9%39.6%-1%2.3%2%-
Adj EPS 3.63.14.66.252.54.24.44.84.64.6
YoY Gr.--12.3%46.3%34.5%-18.5%-50.8%68.4%5.5%8.4%-2.9%-
BVPS (₹) 42.446.248.852.455.958.462.66669.873.775.9
Adj Net
Profit
1.61.422.72.21.11.81.92.122
Cash Flow from Ops. 13.26.12.64.69.36.515.15.396.3-
Debt/CF from Ops. 2.55.614.39.458.12.98.44.26-

CAGR

CAGR Colour Code Guide

9 Years 5 Years 3 Years 1 Years
Sales 3.6%5.8%1.1%2%
Adj EPS 2.9%-1.7%3.6%-2.9%
BVPS6.3%5.7%5.6%5.6%
Share Price 11.4% 6.9% 5.8% -33.2%

Key Financial Parameters

Performance Ratio Colour Code Guide

Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24Mar'25TTM
Return on
Equity %
8.57.19.612.29.34.36.96.876.46.2
Op. Profit
Mgn %
11.810.58.99.511.710.58.89.28.77.87.6
Net Profit
Mgn %
21.92.12.62.81.51.81.921.92.1
Debt to
Equity
1.71.71.71.91.92.11.61.51.21.2-
Working Cap
Days
17017816316121125018217016517093
Cash Conv.
Cycle
11811110111014316111511311511321

Recent Performance Summary

Login to view analysis.
Login to view analysis.

Latest Financials

Standalone Consolidated
TTM EPS (₹) 4.6 -
TTM Sales (₹ Cr.) 98.4 -
BVPS (₹) 75.9 -
Reserves (₹ Cr.) 29 -
P/BV 1.10 -
PE 18.05 -
From the Market
52 Week Low / High (₹) 67.31 / 136.00
All Time Low / High (₹) 10.00 / 300.00
Market Cap (₹ Cr.) 36.8
Equity (₹ Cr.) 4.4
Face Value (₹) 10
Industry PE 33.6

Management X-Ray

Shareholding Pattern

Promoter's Holding & Share Pledging

Pledged *0.000.000.000.000.000.000.000.000.000.00
* Pledged shares as % of Promoter's holding (%)

Valuation of Tirupati Foam - Standalone Basis

YTD 1Y 3Y 5Y 10Y Max
mw4me loader

YTD 1Y 3Y 5Y 10Y Max
mw4me loader

YTD 1Y 3Y 5Y 10Y Max
mw4me loader

YTD 1Y 3Y 5Y 10Y Max
mw4me loader

mw4me loader

Event Update

Login/Register to view analysis.

Analyst's Notes

data not found
No data found!

Key Ratios

Adj EPS (Rs.)

Sales (Cr.)

ROE (%)

ROCE (%)

Profit And Loss

(All Figures are in Crores.)
PARTICULARSMar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24Mar'25
Sales77.1271.9796.89103.1579.8573.58102.68101.65103.99106.03
Operating Expenses + 68.0764.4188.3293.4670.4865.8793.6692.3694.9997.84
Manufacturing Costs5.544.844.665.616.466.336.506.957.749.68
Material Costs58.2156.1379.1181.7057.8756.3183.4681.3381.4481.98
Employee Cost 0.710.790.961.141.171.191.161.341.491.81
Other Costs 3.612.653.605.024.982.052.542.754.324.37
Operating Profit 9.057.558.569.709.377.719.029.2998.18
Operating Profit Margin (%) 11.7%10.5%8.8%9.4%11.7%10.5%8.8%9.1%8.7%7.7%
Other Income + 0.340.730.600.370.590.090.260.440.540.50
Exceptional Items 0000000000
Interest 4.803.874.014.605.124.714.454.824.774.19
Depreciation 2.291.951.901.781.671.542.302.262.011.67
Profit Before Tax 2.312.463.253.693.161.552.542.642.762.82
Tax 0.780.841.081.040.790.460.710.740.660.68
Profit After Tax 1.531.622.182.652.371.091.831.902.102.14
PAT Margin (%) 2.0%2.3%2.3%2.6%3.0%1.5%1.8%1.9%2.0%2.0%
Adjusted EPS (₹)3.53.74.96.05.42.54.14.34.84.9
Dividend Payout Ratio (%)57%54%40%25%0%0%24%23%21%21%

Balance Sheet

(All Figures are in Crores.)
PARTICULARSMar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24Mar'25

Equity and Liabilities

Shareholders Fund + 18.7320.4121.5223.1124.6725.7727.6129.1030.7832.49
Share Capital 4.444.444.444.444.444.444.444.444.444.44
Reserves 14.2915.9717.0818.6720.2321.3323.1824.6626.3428.05
Debt +29.7331.5733.8642.6545.1447.6939.9040.3834.8534.76
Long Term Debt13.5112.5912.7020.1921.6624.4523.7518.4612.7810.52
Short Term Debt16.2218.9721.1622.4723.4923.2516.1521.9222.0724.24
Minority Interest0000000000
Trade Payables6.8213.1010.428.7311.2913.1916.3710.3312.2114.38
Others Liabilities 4.424.013.821.904.318.327.057.517.426.11
Total Liabilities 59.7069.0969.6276.3985.4194.9790.9487.3385.2787.75

Fixed Assets

Net Fixed Assets +23.0822.0720.9030.2432.7336.3638.5137.3035.4133.96
Gross Block41.6942.4843.1354.1258.1563.3067.6568.6668.5268.71
Accumulated Depreciation18.6020.4222.2223.8825.4226.9529.1531.3633.1134.75
CWIP 00004.301.910000
Investments 00.540.010.010.010.010.010.010.010
Inventories7.5915.6017.2814.9015.5022.2123.3223.8027.6429.84
Trade Receivables26.7724.7324.0927.1427.6627.2823.6120.3017.8818.80
Cash Equivalents 0.293.102.530.520.592.622.262.550.562.44
Others Assets 1.963.054.813.594.634.593.233.363.762.71
Total Assets 59.7069.0969.6276.3985.4194.9790.9487.3385.2787.75

Cash Flow

(All Figures are in Crores.)
PARTICULARSMar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24Mar'25
Cash Flow From Operating Activity + 13.226.112.564.639.316.5015.095.279.016.27
PBT 2.312.463.253.693.161.552.542.642.762.82
Adjustment 7.305.325.826.096.616.166.496.666.285.31
Changes in Working Capital 5.08-0.82-5.67-3.820.59-0.716.41-3.280.69-1.17
Tax Paid -1.47-0.85-0.85-1.33-1.06-0.50-0.35-0.75-0.72-0.69
Cash Flow From Investing Activity + -0.20-1.09-1.73-7.72-5.73-2.30-1.33-0.610.131.23
Capex -0.54-1.46-0.74-10.14-6.17-2.38-1.80-1.01-0.08-0.19
Net Investments 0-0.0100000000.03
Others 0.340.38-12.420.430.080.470.400.201.39
Cash Flow From Financing Activity + -13.02-3.05-2.763.13-3.43-2.16-13.88-4.38-11.36-5.49
Net Proceeds from Shares 0000000000
Net Proceeds from Borrowing -4.91-0.900.107.481.472.79-0.70-5.30-5.67-2.26
Interest Paid -4.80-3.85-3.99-4.59-4.90-4.48-4.22-4.60-4.54-3.97
Dividend Paid -0.80-0.88-0.88-0.88-0.6600-0.44-0.44-0.44
Others -2.522.582.011.130.66-0.46-8.965.96-0.701.18
Net Cash Flow 01.97-1.940.040.142.04-0.120.28-2.222.01

Finance Ratio

PARTICULARSMar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24Mar'25
Ratios
ROE (%)8.318.3110.411.899.934.326.856.717.036.76
ROCE (%)13.0311.9712.8813.2712.048.379.3310.3310.5810.11
Asset Turnover Ratio1.341.271.441.410.990.821.111.141.211.23
PAT to CFO Conversion(x)8.643.771.171.753.935.968.252.774.292.93
Working Capital Days
Receivable Days119115899112513690796763
Inventory Days43526057699381849099
Payable Days51655443637965605159

Top 5 Mutual Funds Holding

Last Visited Stocks

Announcements

Tirupati Foam Ltd FAQs

The current trading price of Tirupati Foam on 17-Apr-2026 16:59 is ₹84.90.

Market capitalization or market cap is determined by multiplying the current market price of a company's shares with the total number of shares outstanding. As of 16-Apr-2026 the market cap of Tirupati Foam stood at ₹36.75 Cr

The latest P/E ratio of Tirupati Foam as of 16-Apr-2026 is 18.05.

The latest P/B ratio of Tirupati Foam as of 16-Apr-2026 is 1.10.

The 52-week high of Tirupati Foam is ₹136.0 and the 52-week low is ₹67.31.

The TTM revenue is Trailing Twelve Months sales. The TTM revenue/sales of Tirupati Foam is ₹98.36 ( Cr.) .

About Tirupati Foam Ltd

Tirupati Foam Limited had made a humble but formidable beginning in 1986 when four 1st generation entrepreneurs, Babulal N. Shah, Roshan P. Sanghvi, Satish A. Mehta  and Deepak T. Mehta joined hands together in the state of Gujarat.

The company started manufacturing a wide range of industrial foam. To cater to the ever increasing demand of the markets of all India, the company forayed into the arena of branded foam products & evolved an enviable range of consumer comfort products under the name of 'Sweet Dream'. Due to its stringent quality control & undiluted efforts of the Management, 'Sweet Dream' soon became a household name in whole India.

The expansion of the company's dealer network, popular market demand of its product range & a steep rise in the production capacity saw a step wise success story of Tirupati Foam. Initially the company started in the name of ‘Tirupati Foam Private'. Now the firm has entered a never ending phase of success and it developed into ‘Tirupati Foam’. This was a major leap into the future from where the company has never looked back.

Their ability to develop foam with special properties, produce precisely controlled cell sizes combined with their overall technical applications expertise and well developed channels of distribution, makes Tirupati Foam, an undisputed, leading producer and marketer of specially flexible poly urethane foam.

The company’s Polyurethane foam is a unique, environmental friendly, versatile material. All their products are produced based on strict, well documented specifications that ensure consistent performance for years together. All their products are available countrywide.

In September 2003, the company launched an exclusive & innovative range of covered Flexi-Puf Mattresses under Brand Name 'Hindustani' which has received a massive warm response from all over the country.

Product range of the company includes:

  • Hindustani Mattress
  • Sofa n Bed
  • Bolster
  • Back Cushion
  • Puf Cushion
  • Bondo -puf Mattress
  • Wonder Couch
  • Puf Pillow
  • Contour Pillow
To get DeciZen Rating of 3,500+ Stocks based on their Quality, Valuation and Price Trend Login Now

About MoneyWorks4Me

MoneyWorks4Me is a SEBI-registered Investment Adviser (IA) dedicated to helping investors build long-term wealth through transparent, research-driven, conflict-free guidance. Founded in 2008, we started our journey as a Research Analyst (RA), providing deep fundamental analysis, intrinsic value insights, and long-term investing frameworks for Indian equities. In 2017, we transitioned to a full-fledged SEBI-registered Investment Adviser, strengthening our commitment to acting as a fiduciary—always putting the investor’s interest first.

Our Vision

To become India’s most trusted, research-powered fiduciary advisory platform—where every investor, regardless of experience, can make calm, confident, and well-reasoned investment decisions.

What Makes MoneyWorks4Me Different

Our Approach: Ensuring compounding work its magic on client portfolio.

MoneyWorks4Me ensures this through:

×