Tirupati Foam Ltd (540904) Stock Analysis: Valuation, Latest Results, Financial Ratios & DeciZen Rating

BSE: 540904 | NSE: | Textile | Small Cap

Tirupati Foam Share Price

82.89 3.88 4.91%
as on 05-Dec'25 16:59

Tirupati Foam Ltd (540904) Stock Analysis: Valuation, Latest Results, Financial Ratios & DeciZen Rating

BSE: 540904 | NSE: | Textile | Small Cap

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
P/E Ratio (SA):
16.67
Market Cap:
36.5 Cr.
52-wk low:
78
52-wk high:
136.5

Is Tirupati Foam Ltd an attractive stock to invest in?


Login to view analysis.

10 Year X-Ray of Tirupati Foam: 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 77.17296.910379.973.6103102104106104
Sales YoY Gr.--6.7%34.6%6.5%-22.6%-7.9%39.6%-1%2.3%2%-
Adj EPS 3.63.14.66.252.54.24.44.84.65
YoY Gr.--12.3%46.3%34.5%-18.5%-50.8%68.4%5.5%8.4%-2.9%-
BVPS (₹) 42.446.248.852.455.958.462.66669.873.774.9
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 10.1% 18% -2.7% -39.3%

Key Financial Parameters

Performance Ratio Colour Code Guide

Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24Mar'25TTM
Return on
Equity %
8.57.19.612.29.34.36.96.876.46.7
Op. Profit
Mgn %
11.810.58.99.511.710.58.89.28.77.87.4
Net Profit
Mgn %
21.92.12.62.81.51.81.921.92.1
Debt to
Equity
1.71.71.71.91.92.11.61.51.21.20.3
Working Cap
Days
17017816316121125018217016517093
Cash Conv.
Cycle
11811110111014316111511311511321

Recent Performance Summary

Login to view analysis.
Login to view analysis.

Latest Financials - Tirupati Foam Ltd.

Standalone Consolidated
TTM EPS (₹) 5 -
TTM Sales (₹ Cr.) 104 -
BVPS (₹.) 74.9 -
Reserves (₹ Cr.) 29 -
P/BV 1.11 -
PE 16.67 -
From the Market
52 Week Low / High (₹) 77.96 / 136.50
All Time Low / High (₹) 10.00 / 300.00
Market Cap (₹ Cr.) 36.5
Equity (₹ Cr.) 4.4
Face Value (₹) 10
Industry PE 34.4

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 (%)

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 of Tirupati Foam

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
Interest 4.803.874.014.605.124.714.454.824.774.19
Depreciation 2.291.951.901.781.671.542.302.262.011.67
Exceptional Items 0000000000
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%2.2%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
Minority Interest0000000000
Debt29.7331.5733.8642.6545.1447.6939.9040.3834.8534.76
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
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

Gross Block41.6942.4843.1354.1258.1563.3067.6568.6668.5268.71
Accumulated Depreciation18.6020.4222.2223.8825.4226.9529.1531.3633.1134.75
Net Fixed Assets 23.0822.0720.9030.2432.7336.3638.5137.3035.4133.96
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

Tirupati Foam Ltd Stock News

Tirupati Foam Ltd FAQs

The current trading price of Tirupati Foam on 05-Dec-2025 16:59 is ₹82.89.
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 04-Dec-2025 the market cap of Tirupati Foam stood at ₹36.53.
The latest P/E ratio of Tirupati Foam as of 04-Dec-2025 is 16.67.
The latest P/B ratio of Tirupati Foam as of 04-Dec-2025 is 1.11.
The 52-week high of Tirupati Foam is ₹136.5 and the 52-week low is ₹77.96.
The TTM revenue is Trailing Twelve Months sales. The TTM revenue/sales of Tirupati Foam is ₹104.1 ( 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

© 2025 The Alchemists Ark Pvt. Ltd. All rights reserved. MoneyWorks4Me ® is a registered trademark of The Alchemists Ark Pvt. Ltd.

×