Tirupati Foam (BSE 540904)₹62.51−3.09%Furniture, Home Furnishing
In the Mar 2026 quarter (standalone), Tirupati Foam reported sales of ₹24.39 Cr, down 12.0% from Mar 2025, and net profit of ₹0.50 Cr, down 18.0% year on year. For the year to Mar 2026, sales were ₹95.02 Cr and net profit ₹1.91 Cr.
Company filings, standalone accounts; latest reported quarter Mar 2026
| Jun 2023 | Sep 2023 | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Sales | 23.37 | 24.01 | 29.15 | 27.40 | 24.67 | 23.07 | 30.52 | 27.71 | 22.93 | 22.87 | 24.77 | 24.39 |
| Expenses | 21.03 | 21.74 | 26.64 | 25.22 | 22.39 | 20.92 | 28.39 | 25.74 | 21.10 | 20.85 | 22.85 | 22.49 |
| Operating Profit | 2.27 | 2.18 | 2.40 | 2.11 | 2.18 | 2.07 | 2.02 | 1.88 | 1.77 | 1.93 | 1.83 | 1.78 |
| OPM % | 9.7% | 9.0% | 8.2% | 7.7% | 8.8% | 9.0% | 6.6% | 6.8% | 7.7% | 8.4% | 7.4% | 7.3% |
| Other Income | 0.10 | 0.10 | 0.09 | 0.21 | 0.04 | 0.07 | 0.23 | 0.11 | 0.08 | 0.10 | 0.06 | 0.10 |
| Interest | 1.22 | 1.23 | 1.20 | 1.12 | 1.20 | 1.13 | 1.12 | 0.76 | 0.92 | 0.95 | 0.98 | 0.82 |
| Depreciation | 0.51 | 0.51 | 0.51 | 0.51 | 0.43 | 0.43 | 0.43 | 0.42 | 0.38 | 0.37 | 0.37 | 0.37 |
| Profit before tax | 0.67 | 0.57 | 0.83 | 0.72 | 0.64 | 0.61 | 0.75 | 0.86 | 0.58 | 0.74 | 0.57 | 0.70 |
| Tax % | 27.3% | 17.3% | 24.5% | 26.8% | 25.5% | 25.0% | 19.0% | 27.1% | 26.4% | 24.7% | 21.5% | 26.9% |
| Net Profit | 0.47 | 0.47 | 0.60 | 0.51 | 0.46 | 0.44 | 0.59 | 0.61 | 0.41 | 0.54 | 0.43 | 0.50 |
| EPS (Rs) | 1.10 | 1.10 | 1.39 | 1.19 | 1.08 | 1.03 | 1.37 | 1.42 | 0.96 | 1.26 | 1.01 | 1.17 |
| Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | TTM | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Sales | 77.06 | 71.89 | 96.79 | 103 | 79.86 | 73.50 | 103 | 102 | 104 | 106 | 95.02 | 94.96 |
| Expenses | 67.86 | 64.20 | 87.98 | 93.12 | 70.27 | 65.59 | 93.34 | 92.01 | 94.64 | 97.46 | 87.25 | 87.29 |
| Operating Profit | 9.04 | 7.53 | 8.55 | 9.67 | 9.34 | 7.69 | 9.01 | 9.25 | 8.98 | 8.15 | 7.36 | 7.31 |
| OPM % | 11.7% | 10.4% | 8.8% | 9.4% | 11.7% | 10.4% | 8.7% | 9.1% | 8.6% | 7.7% | 7.7% | 7.7% |
| Other Income | 0.33 | 0.72 | 0.59 | 0.36 | 0.58 | 0.08 | 0.25 | 0.43 | 0.53 | 0.49 | 0.36 | 0.34 |
| Interest | 4.79 | 3.88 | 4.00 | 4.59 | 5.13 | 4.72 | 4.46 | 4.83 | 4.76 | 4.20 | 3.71 | 3.67 |
| Depreciation | 2.30 | 1.96 | 1.92 | 1.79 | 1.68 | 1.55 | 2.31 | 2.27 | 2.02 | 1.68 | 1.47 | 1.49 |
| Profit before tax | 2.32 | 2.47 | 3.27 | 3.70 | 3.17 | 1.56 | 2.55 | 2.65 | 2.77 | 2.83 | 2.56 | 2.59 |
| Tax % | 33.4% | 34.2% | 32.9% | 28.2% | 25.1% | 29.7% | 28.0% | 28.1% | 24.0% | 24.5% | 25.4% | — |
| Exceptional items | 0.00 | 0.00 | 0.00 | 0.00 | 0.16 | 0.00 | 0.00 | 0.00 | 0.00 | 0.23 | 0.01 | — |
| Net Profit | 1.52 | 1.61 | 2.17 | 2.64 | 2.36 | 1.08 | 1.82 | 1.89 | 2.09 | 2.13 | 1.91 | 1.88 |
| EPS (Rs) | 3.48 | 3.69 | 4.96 | 6.02 | 5.39 | 2.48 | 4.16 | 4.32 | 4.78 | 4.87 | 4.37 | 4.40 |
| Dividend payout % | 58.0% | 54.8% | 40.7% | 25.1% | 0.0% | 0.0% | 24.2% | 0.0% | 21.1% | 20.7% | 23.1% | — |
| Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Equity Capital | 4.43 | 4.44 | 4.43 | 4.43 | 4.44 | 4.44 | 4.44 | 4.43 | 4.44 | 4.43 | 4.43 | 4.43 |
| Reserves | 13.83 | 14.31 | 16.00 | 17.11 | 18.71 | 20.27 | 21.38 | 23.22 | 24.71 | 26.37 | 28.10 | 29.64 |
| Borrowings | 39.65 | 32.31 | 34.23 | 36.52 | 43.51 | 48.48 | 55.05 | 45.56 | 46.46 | 40.34 | 39.41 | 36.52 |
| Other Liabilities | 11.53 | 8.65 | 14.46 | 11.54 | 9.76 | 12.28 | 14.17 | 17.74 | 11.72 | 14.15 | 15.80 | 17.82 |
| Total Liabilities | 69.44 | 59.71 | 69.12 | 69.60 | 76.42 | 85.47 | 95.04 | 90.95 | 87.33 | 85.29 | 87.74 | 88.41 |
| Fixed Assets | 24.86 | 23.11 | 22.63 | 21.45 | 30.77 | 33.29 | 36.90 | 39.85 | 38.61 | 36.68 | 34.44 | 33.00 |
| CWIP | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 4.29 | 1.92 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Investments | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.02 | 0.02 | 0.00 | 0.02 | 0.00 | 0.00 |
| Other Assets | 44.58 | 36.60 | 46.49 | 48.15 | 45.65 | 47.89 | 56.20 | 51.08 | 48.72 | 48.59 | 53.30 | 55.41 |
| Inventories | 12.66 | 7.62 | 15.65 | 17.33 | 14.96 | 15.55 | 22.30 | 23.42 | 23.88 | 27.72 | 29.95 | 34.13 |
| Trade receivables | 29.66 | 26.68 | 24.68 | 24.02 | 27.07 | 27.60 | 27.19 | 23.55 | 20.23 | 17.82 | 18.76 | 18.20 |
| Cash & equivalents | 0.26 | 0.30 | 3.11 | 2.54 | 0.53 | 0.60 | 2.63 | 2.27 | 2.56 | 0.57 | 2.45 | 0.51 |
| Total Assets | 69.44 | 59.71 | 69.12 | 69.60 | 76.42 | 85.47 | 95.04 | 90.95 | 87.33 | 85.29 | 87.74 | 88.41 |
| Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash from operating activity | 10.53 | 13.18 | 6.08 | 2.55 | 4.61 | 9.28 | 6.48 | 15.04 | 5.25 | 8.98 | 6.25 | 4.73 |
| Cash from investing activity | −1.07 | −0.19 | −1.08 | −1.72 | −7.71 | −5.72 | −2.29 | −1.32 | −0.60 | 0.12 | 1.22 | 0.44 |
| Cash from financing activity | −10.26 | −12.99 | −3.04 | −2.75 | 3.12 | −3.42 | −2.15 | −13.87 | −4.37 | −11.35 | −5.48 | −7.04 |
| Net cash flow | −0.79 | 0.00 | 1.98 | −1.95 | 0.05 | 0.15 | 2.05 | −0.13 | 0.29 | −2.23 | 2.02 | −1.87 |
| Capex | 1.45 | 0.53 | 1.45 | 0.73 | 10.13 | 6.38 | 2.37 | 1.79 | 1.00 | 0.08 | 0.18 | 0.09 |
| Free cash flow | 9.14 | 12.70 | 4.66 | 1.84 | −5.54 | 3.16 | 4.13 | 13.33 | 4.27 | 8.95 | 6.10 | 4.77 |
| CFO / OP % | 113.9% | 161.9% | 91.9% | 39.9% | 61.0% | 110.9% | 90.9% | 171.0% | 64.9% | 108.0% | 84.9% | 73.0% |
| Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Debtor days | 125 | 126 | 124 | 90 | 95 | 125 | 134 | 83 | 72 | 62 | 64 | 69 |
| Inventory days | 69 | 49 | 102 | 81 | 68 | 99 | 145 | 103 | 108 | 125 | 134 | 172 |
| Days payable | 49 | 42 | 84 | 47 | 38 | 70 | 84 | 71 | 45 | 54 | 63 | 82 |
| Cash conversion cycle | 144 | 133 | 143 | 123 | 125 | 154 | 195 | 115 | 134 | 133 | 135 | 160 |
| Working capital days | 50 | 41 | 37 | 39 | 42 | 46 | 53 | 40 | 30 | 30 | 29 | 48 |
| ROCE % | 12.0% | 13.0% | 11.9% | 12.8% | 13.2% | 11.5% | 8.1% | 9.0% | 10.0% | 10.2% | 9.5% | 8.8% |
For the Mar 2026 quarter, Tirupati Foam reported sales of ₹24.39 Cr, down 12.0% year on year and net profit of ₹0.50 Cr, down 18.0% year on year. The operating margin was 7.3%.
Tirupati Foam's sales for the year to Mar 2026 were ₹95.02 Cr; over the last twelve months they were ₹94.96 Cr.
Net profit for the year to Mar 2026 was ₹1.91 Cr, and ₹1.88 Cr over the last twelve months. Earnings per share over the same trailing period were ₹4.40.
Tirupati Foam reported borrowings of ₹36.52 Cr at Mar 2026, against cash and equivalents of ₹0.51 Cr.
Cash from operations was ₹4.73 Cr in the year to Mar 2026; after capital spending, free cash flow was ₹4.77 Cr.