Shree Tirupati Balajee Agro Trading Company Ltd

26.880.41%

2026-08-21

tirupatibalajee.netBSE: 544249NSE: BALAJEE
Market Cap₹ 214 Cr.
Current Price₹ 27
High / Low₹ 60 / 21
Stock P/E23.2
Book Value₹ 38
Price to Book1.23
Dividend Yield0.00 %
ROCE14.4 %
ROE13.8 %
Face Value₹ 10

Add ratio to table

ABOUT

KEY POINTS

PROS

  • Company has consistently been profitable over the last 5 years
  • Attractively priced for its growth - PEG of 0.7

CONS

  • Operating cash flow has been negative in recent years
  • Recent results are weak - TTM profit is down 63.6% versus prior year
  • A large part of profit comes from other income (35.1% of PBT)
  • Poor cash conversion - profits are not backed by operating cash flow (CFO/PAT -0.34x)
  • Equity base is being diluted - shares outstanding up 7019.7%
  • Working capital days have increased from 105 to 163 days

* The pros and cons are machine generated based on quantitative rules.

Peer comparison

EDIT COLUMNS
S.No.NameCMP Rs.P/EMar Cap Rs.Cr.Div Yld %NP Qtr Rs.Cr.Qtr Profit Var %Sales Qtr Rs.Cr.Qtr Sales Var %ROCE %OPM %
1.SUPREMEIND3610.5044.4245863.051.00280.7238.762717.664.1621.4917.33
2.ASTRAL1539.0071.8441345.260.26120.2051.771578.0015.9319.9514.65
3.GRWRHITECH7048.1542.2216374.540.17132.6559.78633.0827.9020.4127.17
4.SHAILY3367.7587.6115490.050.0948.0116.75280.6713.7719.5529.59
5.FINPIPE158.2015.959815.941.74114.5216.67883.58-15.3017.4012.09
6.TIMETECHNO190.9019.249423.500.791178.601120.7116927.101151.4018.1613.25
7.KINGFA5772.150.007822.060.0080.21101.58688.5749.0630.7016.12
8.RESPONIND156.7041.244177.760.062.74-94.51192.87-43.0610.7612.09
9.POLYPLEX1174.3523.743686.570.26171.07386.022253.6229.621.5113.15
10.PRINCEPIPE283.050.003129.430.35337.496900.416094.18949.973.9212.66
11.NILKAMAL2030.7024.313030.320.9824.4059.20819.73-7.1810.769.44
12.BALAJEE26.2423.21214.040.003.75-41.04139.5611.2814.427.55
Detailed Comparison with:

Quarterly Results

Consolidated Figures in Rs. Crores / View Standalone

Jun 2023
85
74
Operating Profit
OPM %
Other Income
3
Interest
5
Depreciation
1
8
Tax %
15.45%
Net Profit
0
1
Equity Capital
1
Reserves
0
Promoter Pledge %
0.00%
Equity Capital
1
Reserves
0
Promoter Pledge %
0.00%
Sep 2023
115
94
Operating Profit
OPM %
Other Income
2
Interest
5
Depreciation
1
17
Tax %
22.72%
Net Profit
0
2
Equity Capital
59
Reserves
0
Promoter Pledge %
0.00%
Equity Capital
59
Reserves
0
Promoter Pledge %
0.00%
Dec 2023
157
148
Operating Profit
OPM %
Other Income
5
Interest
5
Depreciation
2
7
Tax %
26.26%
Net Profit
0
1
Equity Capital
82
Reserves
0
Promoter Pledge %
0.00%
Equity Capital
82
Reserves
0
Promoter Pledge %
0.00%
Mar 2024
182
162
Operating Profit
OPM %
Other Income
3
Interest
6
Depreciation
2
15
Tax %
28.89%
Net Profit
0
2
Equity Capital
67
Reserves
0
Promoter Pledge %
0.00%
Equity Capital
67
Reserves
0
Promoter Pledge %
0.00%
Jun 2024
144
128
Operating Profit
OPM %
Other Income
2
Interest
5
Depreciation
2
11
Tax %
25.28%
Net Profit
8
1
Equity Capital
67
Reserves
0
Promoter Pledge %
0.00%
Equity Capital
67
Reserves
0
Promoter Pledge %
0.00%
Sep 2024
156
139
Operating Profit
OPM %
Other Income
2
Interest
6
Depreciation
2
11
Tax %
20.39%
Net Profit
9
1
Equity Capital
82
Reserves
0
Promoter Pledge %
0.00%
Equity Capital
82
Reserves
0
Promoter Pledge %
0.00%
Dec 2024
143
126
Operating Profit
OPM %
Other Income
2
Interest
6
Depreciation
2
11
Tax %
24.28%
Net Profit
8
1
Equity Capital
82
Reserves
0
Promoter Pledge %
0.00%
Equity Capital
82
Reserves
0
Promoter Pledge %
0.00%
Mar 2025
139
129
Operating Profit
OPM %
Other Income
9
Interest
5
Depreciation
2
12
Tax %
42.76%
Net Profit
7
1
Equity Capital
82
Reserves
0
Promoter Pledge %
0.00%
Equity Capital
82
Reserves
0
Promoter Pledge %
0.00%
Jun 2025
125
115
Operating Profit
OPM %
Other Income
5
Interest
6
Depreciation
2
8
Tax %
23.65%
Net Profit
6
1
Equity Capital
82
Reserves
0
Promoter Pledge %
0.00%
Equity Capital
82
Reserves
0
Promoter Pledge %
0.00%
Sep 2025
143
136
Operating Profit
OPM %
Other Income
4
Interest
5
Depreciation
2
3
Tax %
41.32%
Net Profit
2
0
Equity Capital
82
Reserves
0
Promoter Pledge %
0.00%
Equity Capital
82
Reserves
0
Promoter Pledge %
0.00%
Dec 2025
171
165
Operating Profit
OPM %
Other Income
2
Interest
6
Depreciation
2
1
Tax %
48.60%
Net Profit
1
0
Equity Capital
82
Reserves
0
Promoter Pledge %
0.00%
Equity Capital
82
Reserves
0
Promoter Pledge %
0.00%
Mar 2026
130
119
Operating Profit
OPM %
Other Income
2
Interest
5
Depreciation
2
5
Tax %
25.05%
Net Profit
4
0
Equity Capital
82
Reserves
0
Promoter Pledge %
0.00%
Equity Capital
82
Reserves
0
Promoter Pledge %
0.00%
Jun 2026
140
136
Operating Profit
OPM %
Other Income
1
Interest
5
Depreciation
2
5
Tax %
25.67%
Net Profit
4
0
Equity Capital
82
Reserves
0
Promoter Pledge %
0.00%
Equity Capital
82
Reserves
0
Promoter Pledge %
0.00%

Profit & Loss

Consolidated Figures in Rs. Crores / View Standalone

Mar 2021
344
315
Operating Profit
34
OPM %
10
Other Income
4
Interest
13
Depreciation
6
15
Tax %
19
Net Profit
12
EPS
2
Dividend Payout %
0
Minority Interest
-3
Share of Associates
0
Adjusted EPS
2
Minority Interest
-3
Share of Associates
0
Adjusted EPS
2
Mar 2022
444
413
Operating Profit
41
OPM %
9
Other Income
10
Interest
16
Depreciation
7
17
Tax %
21
Net Profit
14
EPS
2
Dividend Payout %
0
Minority Interest
-3
Share of Associates
0
Adjusted EPS
2
Minority Interest
-3
Share of Associates
0
Adjusted EPS
2
Mar 2023
475
427
Operating Profit
51
OPM %
11
Other Income
3
Interest
18
Depreciation
6
27
Tax %
24
Net Profit
21
EPS
4
Dividend Payout %
0
Minority Interest
-4
Share of Associates
0
Adjusted EPS
3
Minority Interest
-4
Share of Associates
0
Adjusted EPS
3
Mar 2024
540
478
Operating Profit
75
OPM %
14
Other Income
13
Interest
21
Depreciation
7
47
Tax %
24
Net Profit
36
EPS
4
Dividend Payout %
0
Minority Interest
-7
Share of Associates
0
Adjusted EPS
4
Minority Interest
-7
Share of Associates
0
Adjusted EPS
4
Mar 2025
579
522
Operating Profit
73
OPM %
13
Other Income
16
Interest
21
Depreciation
8
45
Tax %
29
Net Profit
32
EPS
3
Dividend Payout %
0
Minority Interest
-7
Share of Associates
0
Adjusted EPS
3
Minority Interest
-7
Share of Associates
0
Adjusted EPS
3
TTM
583
557
Operating Profit
OPM %
Other Income
9
Interest
21
Depreciation
7
14
Tax %
30
Net Profit
10
EPS
Dividend Payout %
Minority Interest
0
Share of Associates
0
Adjusted EPS
Minority Interest
0
Share of Associates
0
Adjusted EPS

COMPOUNDED SALES GROWTH

10 Years:
5 Years:
3 Years:
9%

COMPOUNDED PROFIT GROWTH

10 Years:
5 Years:
3 Years:
35%

STOCK PRICE CAGR

10 Years:
5 Years:
3 Years:
1 Year:
-47%

RETURN ON EQUITY

10 Years:
5 Years:
18%
3 Years:
20%
Last Year:
14%

Balance Sheet

Consolidated Figures in Rs. Crores / View Standalone

Corporate actions

No bonus data found

Mar 2021
Equity Capital
1
80
139
Trade Payables
42
87
Total Liabilities
349
52
Capital Work in Progress
8
0
179
0
Cash & Bank
9
100
Total Assets
349
Total Debt
191
Net Working Capital
72
Contingent Liabilities
61
Book Value per Share
712.22
Face Value
10.00
Total Debt
191
Net Working Capital
72
Contingent Liabilities
61
Book Value per Share
712.22
Face Value
10.00
Mar 2022
Equity Capital
1
91
162
Trade Payables
17
121
Total Liabilities
392
58
Capital Work in Progress
14
1
194
0
Cash & Bank
11
114
Total Assets
392
Total Debt
240
Net Working Capital
88
Contingent Liabilities
67
Book Value per Share
805.01
Face Value
10.00
Total Debt
240
Net Working Capital
88
Contingent Liabilities
67
Book Value per Share
805.01
Face Value
10.00
Mar 2023
Equity Capital
1
109
154
Trade Payables
9
119
Total Liabilities
392
53
Capital Work in Progress
22
1
201
0
Cash & Bank
9
106
Total Assets
392
Total Debt
224
Net Working Capital
105
Contingent Liabilities
73
Book Value per Share
951.74
Face Value
10.00
Total Debt
224
Net Working Capital
105
Contingent Liabilities
73
Book Value per Share
951.74
Face Value
10.00
Mar 2024
Equity Capital
67
106
186
Trade Payables
34
123
Total Liabilities
517
73
Capital Work in Progress
16
1
252
93
Cash & Bank
8
74
Total Assets
517
Total Debt
244
Net Working Capital
155
Contingent Liabilities
96
Book Value per Share
25.93
Face Value
10.00
Total Debt
244
Net Working Capital
155
Contingent Liabilities
96
Book Value per Share
25.93
Face Value
10.00
Mar 2025
Equity Capital
82
212
189
Trade Payables
33
76
Total Liabilities
591
86
Capital Work in Progress
0
1
309
105
Cash & Bank
6
83
Total Assets
591
Total Debt
200
Net Working Capital
258
Contingent Liabilities
91
Book Value per Share
35.93
Face Value
10.00
Total Debt
200
Net Working Capital
258
Contingent Liabilities
91
Book Value per Share
35.93
Face Value
10.00

Cash Flows

Consolidated Figures in Rs. Crores / View Standalone

Mar 2021
-17
Cash from Investing
-27
Cash from Financing
27
-16
Free Cash Flow
-17
OCF / Net Profit
-1.38
Cumulative 5-Year FCF
0
OCF / Net Profit
-1.38
Cumulative 5-Year FCF
0
Mar 2022
-22
Cash from Investing
-7
Cash from Financing
33
4
Free Cash Flow
-41
OCF / Net Profit
-1.62
Cumulative 5-Year FCF
0
OCF / Net Profit
-1.62
Cumulative 5-Year FCF
0
Mar 2023
37
Cash from Investing
-8
Cash from Financing
-32
-4
Free Cash Flow
29
OCF / Net Profit
1.78
Cumulative 5-Year FCF
0
OCF / Net Profit
1.78
Cumulative 5-Year FCF
0
Mar 2024
-26
Cash from Investing
-11
Cash from Financing
33
-5
Free Cash Flow
-45
OCF / Net Profit
-0.73
Cumulative 5-Year FCF
0
OCF / Net Profit
-0.73
Cumulative 5-Year FCF
0
Mar 2025
-40
Cash from Investing
12
Cash from Financing
30
3
Free Cash Flow
-43
OCF / Net Profit
-1.25
Cumulative 5-Year FCF
0
OCF / Net Profit
-1.25
Cumulative 5-Year FCF
0

Ratios

Consolidated Figures in Rs. Crores / View Standalone

Mar 2021
EPS (₹)
81.82
Book Value (₹)
712.22
Dividend per Share (₹)
0.00
Cash EPS (₹)
3.10
Operating Margin %
9.75%
Net Margin %
3.50%
ROE %
14.74%
ROCE %
10.07%
3.45%
Debtor Days
50
Inventory Days
190
Payable Days
68
172
Debt to Equity (x)
2.34x
Interest Coverage (x)
2.18x
1.36x
Revenue Growth %
0.00%
Operating Profit Growth %
0.00%
Net Profit Growth %
0.00%
0.00%
P/E (x)
0.00x
P/B (x)
0.00x
Dividend Yield %
0.00%
0.00x
Mar 2022
EPS (₹)
89.06
Book Value (₹)
805.01
Dividend per Share (₹)
0.00
Cash EPS (₹)
3.56
Operating Margin %
9.12%
Net Margin %
3.08%
ROE %
15.72%
ROCE %
11.03%
3.69%
Debtor Days
39
Inventory Days
153
Payable Days
35
157
Debt to Equity (x)
2.60x
Interest Coverage (x)
2.08x
1.43x
Revenue Growth %
29.21%
Operating Profit Growth %
20.85%
Net Profit Growth %
13.55%
0.00%
P/E (x)
0.00x
P/B (x)
0.00x
Dividend Yield %
0.00%
0.00x
Mar 2023
EPS (₹)
140.84
Book Value (₹)
951.74
Dividend per Share (₹)
0.00
Cash EPS (₹)
4.49
Operating Margin %
10.69%
Net Margin %
4.36%
ROE %
20.47%
ROCE %
13.51%
5.28%
Debtor Days
38
Inventory Days
152
Payable Days
15
175
Debt to Equity (x)
2.03x
Interest Coverage (x)
2.51x
1.54x
Revenue Growth %
7.04%
Operating Profit Growth %
25.40%
Net Profit Growth %
51.68%
0.00%
P/E (x)
0.00x
P/B (x)
0.00x
Dividend Yield %
0.00%
0.00x
Mar 2024
EPS (₹)
4.38
Book Value (₹)
25.93
Dividend per Share (₹)
0.00
Cash EPS (₹)
6.43
Operating Margin %
11.47%
Net Margin %
6.68%
ROE %
25.45%
ROCE %
18.15%
7.93%
Debtor Days
49
Inventory Days
153
Payable Days
21
181
Debt to Equity (x)
1.41x
Interest Coverage (x)
3.29x
1.59x
Revenue Growth %
13.51%
Operating Profit Growth %
47.71%
Net Profit Growth %
74.11%
-96.89%
P/E (x)
0.00x
P/B (x)
0.00x
Dividend Yield %
0.00%
4.03x
Mar 2025
EPS (₹)
3.11
Book Value (₹)
35.93
Dividend per Share (₹)
0.00
Cash EPS (₹)
4.89
Operating Margin %
9.95%
Net Margin %
5.54%
ROE %
13.76%
ROCE %
14.42%
5.79%
Debtor Days
62
Inventory Days
177
Payable Days
31
208
Debt to Equity (x)
0.68x
Interest Coverage (x)
3.16x
2.09x
Revenue Growth %
7.36%
Operating Profit Growth %
-2.19%
Net Profit Growth %
-11.03%
-29.04%
P/E (x)
14.20x
P/B (x)
1.23x
Dividend Yield %
0.00%
7.55x

Shareholding Pattern

Numbers in percentages

TRADES
Jun 2024
65.42
4.45
6.78
Government
0.00
23.34
Sep 2024
65.42
3.64
3.99
Government
0.00
26.94
Dec 2024
65.42
2.09
1.83
Government
0.00
30.66
Mar 2025
65.42
0.78
1.79
Government
0.00
32.01
Jun 2025
65.42
0.23
1.02
Government
0.00
33.33
Sep 2025
65.42
0.02
1.02
Government
0.00
33.54
Dec 2025
65.42
0.01
0.69
Government
0.00
33.87
Mar 2026
65.42
0.10
0.48
Government
0.00
34.00
Jun 2026
65.42
0.01
0.35
Government
0.00
34.21

Documents

Announcements

  • Copy of Newspaper Publication

    2026-08-13 - Shree Tirupati Balajee Agro Trading Company Limited has informed the Exchange about Copy of Newspaper Publication

  • Resignation of Director/KMP/SMP

    2026-08-12 - Shree Tirupati Balajee Agro Trading Company Limited has informed the Exchange about Resignation of Director/KMP/SMP

Annual Reports

Credit Ratings

  • Credit Rating

    2026-06-06 - Shree Tirupati Balajee Agro Trading Company Limited has informed the Exchange about Credit Rating

Concalls

Nothing filed yet.