Tirupati Foam Ltd - Stock Valuation and Financial Performance

BSE: 540904 | NSE: | Textile | Small Cap

Tirupati Foam Share Price

73.30 0.00 0.00%
as on 22-Mar'24 16:01

DeciZen - make an informed investing decision on Tirupati Foam

M-Cap below 100cr DeciZen not available

Tirupati Foam stock performance -

mw4me loader
P/E Ratio (SA):
16.81
Market Cap:
32.3 Cr.
52-wk low:
58.8
52-wk high:
104

Is Tirupati Foam Ltd an attractive stock to invest in?

1. Is Tirupati Foam Ltd a good quality company?

Past 10 year's financial track record analysis by Moneyworks4me indicates that Tirupati Foam Ltd is a average quality company.

2. Is Tirupati Foam Ltd undervalued or overvalued?

The key valuation ratios of Tirupati Foam Ltd's currently when compared to its past seem to suggest it is in the Overvalued zone.

3. Is Tirupati Foam Ltd a good buy now?

The Price Trend analysis by MoneyWorks4Me indicates it is Weak which suggest that the price of Tirupati Foam Ltd is likely to Fall in the short term. However, please check the rating on Quality and Valuation before investing.

10 Year X-Ray of Tirupati Foam:

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'14Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23TTM
ROCE % 8.1%8.3%9%7.7%8.6%9.5%8.4%5.9%6.6%7.4%-
Value Creation
Index
-0.4-0.4-0.4-0.5-0.4-0.3-0.4-0.6-0.5-0.5-

Growth Parameters

Growth Parameters Colour Code Guide

Sales 92.486.377.17296.910379.973.6103102101
Sales YoY Gr.--6.6%-10.6%-6.7%34.6%6.5%-22.6%-7.9%39.6%-1%-
Adj EPS 333.63.14.66.252.54.24.44.4
YoY Gr.-1.4%19%-12.3%46.3%34.5%-18.5%-50.8%68.4%5.5%-
BVPS (₹) 40.341.442.446.248.852.455.958.462.66668.6
Adj Net
Profit
1.31.31.61.422.72.21.11.81.92
Cash Flow from Ops. 4.910.613.26.12.64.69.36.515.15.3-
Debt/CF from Ops. 93.82.55.614.39.458.12.98.4-

CAGR

CAGR Colour Code Guide

9 Years 5 Years 3 Years 1 Years
Sales 1.1%1%8.4%-1%
Adj EPS 4.5%-0.8%-4.4%5.5%
BVPS5.6%6.2%5.7%5.4%
Share Price 9.3% -5.1% 2.9% 18.5%

Key Financial Parameters

Performance Ratio Colour Code Guide

Mar'14Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23TTM
Return on
Equity %
7.47.38.57.19.612.29.34.36.96.86.5
Op. Profit
Mgn %
9.511.211.810.58.99.511.710.58.89.28.9
Net Profit
Mgn %
1.41.521.92.12.62.81.51.81.91.9
Debt to
Equity
2.52.21.71.71.71.91.92.11.61.5-
Working Cap
Days
16017117017816316121125018217092
Cash Conv.
Cycle
10711711811110111014316111511321

Recent Performance Summary

Return on Equity has increased versus last 3 years average to 6.50%

Debt to equity has declined versus last 3 years average to 1.52

Sales growth has been subdued in last 3 years 8.38%

Net Profit has been subdued in last 3 years -4.37%

Sales growth is not so good in last 4 quarters at -6.13%

Latest Financials - Tirupati Foam Ltd.

Standalone Consolidated
TTM EPS (₹) 4.4 -
TTM Sales (₹ Cr.) 101 -
BVPS (₹.) 68.6 -
Reserves (₹ Cr.) 26 -
P/BV 1.07 -
PE 16.81 -
From the Market
52 Week Low / High (₹) 58.79 / 104.00
All Time Low / High (₹) 10.00 / 300.00
Market Cap (₹ Cr.) 32.3
Equity (₹ Cr.) 4.4
Face Value (₹) 10
Industry PE 27.9

Management X-Ray of Tirupati Foam:

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 (%)

Event Update

Login/Register to view analysis.

Analyst's Notes

Key Ratios of Tirupati Foam

Adj EPS (Rs.)

Sales (Cr.)

ROE (%)

ROCE (%)

Profit And Loss

(All Figures are in Crores.)
PARTICULARSMar'14Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23
Sales92.4186.3077.1271.9796.89103.1579.8573.58102.68101.65
Operating Expenses 83.7476.6168.0764.4188.3293.4670.4865.8793.6692.36
Manufacturing Costs5.185.495.544.844.665.616.466.336.506.95
Material Costs75.7167.5658.2156.1379.1181.7057.8756.3183.4681.33
Employee Cost 0.670.690.710.790.961.141.171.191.161.34
Other Costs 2.182.863.612.653.605.024.982.052.542.75
Operating Profit 8.679.699.057.558.569.709.377.719.029.29
Operating Profit Margin (%) 9.4%11.2%11.7%10.5%8.8%9.4%11.7%10.5%8.8%9.1%
Other Income 0.440.380.340.730.600.370.590.090.260.44
Interest 5.135.184.803.874.014.605.124.714.454.82
Depreciation 2.192.872.291.951.901.781.671.542.302.26
Exceptional Items 0000000000
Profit Before Tax 1.792.012.312.463.253.693.161.552.542.64
Tax 0.530.700.780.841.081.040.790.460.710.74
Profit After Tax 1.261.321.531.622.182.652.371.091.831.90
PAT Margin (%) 1.4%1.5%2.0%2.3%2.2%2.6%3.0%1.5%1.8%1.9%
Adjusted EPS (₹)2.93.03.53.74.96.05.42.54.14.3
Dividend Payout Ratio (%)53%50%57%54%40%25%0%0%24%23%

Balance Sheet

(All Figures are in Crores.)
PARTICULARSMar'14Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23

Equity and Liabilities

Shareholders Fund 17.8118.2618.7320.4121.5223.1124.6725.7727.6129.10
Share Capital 4.444.444.444.444.444.444.444.444.444.44
Reserves 13.3713.8214.2915.9717.0818.6720.2321.3323.1824.66
Minority Interest0000000000
Debt41.4637.1629.7331.5733.8642.6545.1447.6939.9040.38
Long Term Debt20.5918.4213.5112.5912.7020.1921.6624.4523.7518.46
Short Term Debt20.8818.7316.2218.9721.1622.4723.4923.2516.1521.92
Trade Payables9.599.346.8213.1010.428.7311.2913.1916.3710.33
Others Liabilities 5.484.704.424.013.821.904.318.327.057.51
Total Liabilities 74.3469.4659.7069.0969.6276.3985.4194.9790.9487.33

Fixed Assets

Gross Block39.6841.1541.6942.4843.1354.1258.1563.3067.6568.66
Accumulated Depreciation13.3316.3218.6020.4222.2223.8825.4226.9529.1531.36
Net Fixed Assets26.3524.8323.0822.0720.9030.2432.7336.3638.5137.30
CWIP 0000004.301.9100
Investments 0000.540.010.010.010.010.010.01
Inventories12.8712.617.5915.6017.2814.9015.5022.2123.3223.80
Trade Receivables30.8429.7526.7724.7324.0927.1427.6627.2823.6120.30
Cash Equivalents 1.150.250.293.102.530.520.592.622.262.55
Others Assets3.132.021.963.054.813.594.634.593.233.36
Total Assets 74.3469.4659.7069.0969.6276.3985.4194.9790.9487.33

Cash Flow

(All Figures are in Crores.)
PARTICULARSMar'14Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23
Cash Flow From Operating Activity 4.9110.5713.226.112.564.639.316.5015.095.27
PBT 1.792.012.312.463.253.693.161.552.542.64
Adjustment 6.787.987.305.325.826.096.616.166.496.66
Changes in Working Capital -3.141.045.08-0.82-5.67-3.820.59-0.716.41-3.28
Tax Paid -0.52-0.46-1.47-0.85-0.85-1.33-1.06-0.50-0.35-0.75
Cash Flow From Investing Activity -0.99-1.08-0.20-1.09-1.73-7.72-5.73-2.30-1.33-0.61
Capex -1.42-1.46-0.54-1.46-0.74-10.14-6.17-2.38-1.80-1.01
Net Investments 000-0.01000000
Others 0.430.380.340.38-12.420.430.080.470.40
Cash Flow From Financing Activity -3.50-10.27-13.02-3.05-2.763.13-3.43-2.16-13.88-4.38
Net Proceeds from Shares 0000000000
Net Proceeds from Borrowing -1.44-2.16-4.91-0.900.107.481.472.79-0.70-5.30
Interest Paid -5.13-5.18-4.80-3.85-3.99-4.59-4.90-4.48-4.22-4.60
Dividend Paid -0.01-0.77-0.80-0.88-0.88-0.88-0.6600-0.44
Others 3.08-2.14-2.522.582.011.130.66-0.46-8.965.96
Net Cash Flow 0.42-0.7801.97-1.940.040.142.04-0.120.28
PARTICULARSMar'14Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23
Ratios
ROE (%)7.167.328.318.3110.411.899.934.326.856.71
ROCE (%)11.3912.0113.0311.9712.8813.2712.048.379.3310.33
Asset Turnover Ratio1.431.361.341.271.441.410.990.821.111.14
PAT to CFO Conversion(x)3.98.018.643.771.171.753.935.968.252.77
Working Capital Days
Receivable Days10111311911589911251369079
Inventory Days48484352605769938184
Payable Days47515165544363796560

Tirupati Foam Ltd Stock News

Tirupati Foam Ltd FAQs

Company share prices are keep on changing according to the market conditions. The closing price of Tirupati Foam on 22-Mar-2024 16:01 is ₹73.30.
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 22-Mar-2024 16:01 the market cap of Tirupati Foam stood at ₹32.30.
The latest P/E ratio of Tirupati Foam as of 22-Mar-2024 16:01 is 16.81.
The latest P/B ratio of Tirupati Foam as of 22-Mar-2024 16:01 is 1.07.
The 52-week high of Tirupati Foam is ₹104.0 and the 52-week low is ₹58.79.
The TTM revenue is Trailing Twelve Months sales. The TTM revenue/sales of Tirupati Foam is ₹100.9 ( 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
Read More Read Less
You have 2 views remaining as a Guest User. To get DeciZen Rating of 3,500+ Stocks based on their Quality, Valuation and Price Trend Login Now
© 2024 The Alchemists Ark Pvt. Ltd. All rights reserved. MoneyWorks4Me ® is a registered trademark of The Alchemists Ark Pvt.Ltd.