
Tata Consumer (TATACONSUM) | Financial Analysis & Statements
TL;DR: Financial Overview - Revenue, Profits & Key Metrics
Latest Quarterly: Jun 2025Income Metrics
Revenue
47.8B
Gross Profit
19.2B
40.10%
Operating Income
4.6B
9.58%
Net Income
3.3B
6.94%
EPS (Diluted)
₹3.37
Balance Sheet Metrics
Total Assets
319.8B
Total Liabilities
105.9B
Shareholders Equity
213.9B
Debt to Equity
0.49
Cash Flow Metrics
Revenue & Profitability Trend
Tata Consumer Income Statement From 2021 to 2025
Metric | 2025 | 2024 | 2023 | 2022 | 2021 |
---|---|---|---|---|---|
Revenue | 175.1B | 151.0B | 136.6B | 123.5B | 115.4B |
Cost of Goods Sold | 103.3B | 88.7B | 82.9B | 73.3B | 70.7B |
Gross Profit | 71.8B | 62.3B | 53.7B | 50.2B | 44.6B |
Gross Margin % | 41.0% | 41.2% | 39.3% | 40.7% | 38.7% |
Operating Expenses | |||||
Research & Development | - | - | - | - | - |
Selling, General & Administrative | 21.7B | 18.6B | 17.1B | 16.2B | 13.6B |
Other Operating Expenses | 11.2B | 8.6B | 7.3B | 6.3B | 5.9B |
Total Operating Expenses | 32.9B | 27.2B | 24.4B | 22.5B | 19.5B |
Operating Income | 18.8B | 19.1B | 15.5B | 14.6B | 12.9B |
Operating Margin % | 10.7% | 12.7% | 11.4% | 11.8% | 11.2% |
Non-Operating Items | |||||
Interest Income | 1.4B | 1.6B | 1.3B | 853.9M | 727.0M |
Interest Expense | 2.9B | 1.3B | 871.6M | 722.5M | 681.6M |
Other Non-Operating Income | - | - | - | - | - |
Pre-tax Income | 17.8B | 17.0B | 17.9B | 14.6B | 13.1B |
Income Tax | 4.0B | 3.9B | 4.5B | 3.8B | 3.2B |
Effective Tax Rate % | 22.3% | 23.3% | 24.9% | 25.9% | 24.2% |
Net Income | 12.9B | 12.2B | 13.2B | 10.2B | 9.3B |
Net Margin % | 7.4% | 8.0% | 9.7% | 8.2% | 8.1% |
Key Metrics | |||||
EBITDA | 26.5B | 24.9B | 20.1B | 18.4B | 16.4B |
EPS (Basic) | ₹13.06 | ₹12.17 | ₹12.86 | ₹10.03 | ₹9.19 |
EPS (Diluted) | ₹13.06 | ₹12.17 | ₹12.86 | ₹10.03 | ₹9.19 |
Basic Shares Outstanding | 978715461 | 945762375 | 936525854 | 933023127 | 933007253 |
Diluted Shares Outstanding | 978715461 | 945762375 | 936525854 | 933023127 | 933007253 |
Income Statement Trend
Tata Consumer Balance Sheet From 2021 to 2025
Metric | 2025 | 2024 | 2023 | 2022 | 2021 |
---|---|---|---|---|---|
Assets | |||||
Current Assets | |||||
Cash & Equivalents | 27.3B | 23.2B | 15.4B | 15.0B | 20.4B |
Short-term Investments | 3.8B | 3.7B | 20.4B | 13.3B | 13.6B |
Accounts Receivable | 8.7B | 9.0B | 8.0B | 8.4B | 7.6B |
Inventory | 36.0B | 27.7B | 27.0B | 22.7B | 22.5B |
Other Current Assets | 7.0B | 5.8B | 5.1B | 3.9B | 3.4B |
Total Current Assets | 89.7B | 74.3B | 83.1B | 71.4B | 70.5B |
Non-Current Assets | |||||
Property, Plant & Equipment | 833.7M | 659.2M | 535.8M | 336.6M | 257.9M |
Goodwill | 300.3B | 270.1B | 189.0B | 183.0B | 180.7B |
Intangible Assets | 73.7B | 63.4B | 28.5B | 27.9B | 28.7B |
Long-term Investments | - | - | - | - | - |
Other Non-Current Assets | 297.2M | 387.5M | 256.0M | 234.3M | 126.8M |
Total Non-Current Assets | 230.1B | 205.9B | 145.0B | 139.8B | 132.1B |
Total Assets | 319.8B | 280.2B | 228.1B | 211.2B | 202.6B |
Liabilities | |||||
Current Liabilities | |||||
Accounts Payable | 35.1B | 27.1B | 23.5B | 19.2B | 16.3B |
Short-term Debt | 17.3B | 28.5B | 10.3B | 8.2B | 9.6B |
Current Portion of Long-term Debt | - | - | - | - | - |
Other Current Liabilities | 1.2B | 1.1B | 1.2B | 879.7M | 951.5M |
Total Current Liabilities | 58.7B | 62.1B | 39.2B | 31.7B | 30.9B |
Non-Current Liabilities | |||||
Long-term Debt | 6.6B | 6.3B | 5.7B | 5.9B | 6.8B |
Deferred Tax Liabilities | 21.9B | 18.0B | 8.6B | 7.8B | 5.7B |
Other Non-Current Liabilities | 272.0M | 192.0M | - | - | - |
Total Non-Current Liabilities | 47.2B | 43.7B | 17.6B | 16.5B | 15.3B |
Total Liabilities | 105.9B | 105.8B | 56.8B | 48.2B | 46.3B |
Equity | |||||
Common Stock | 989.5M | 952.8M | 929.0M | 921.6M | 921.6M |
Retained Earnings | 75.8B | 69.0B | 73.7B | 69.7B | 64.0B |
Treasury Stock | - | - | - | - | - |
Other Equity | - | - | - | - | - |
Total Shareholders Equity | 213.9B | 174.4B | 171.3B | 162.9B | 156.3B |
Key Metrics | |||||
Total Debt | 23.9B | 34.8B | 16.0B | 14.1B | 16.3B |
Working Capital | 31.0B | 12.2B | 43.8B | 39.6B | 39.5B |
Balance Sheet Composition
Tata Consumer Cash Flow Statement From 2021 to 2025
Metric | 2025 | 2024 | 2023 | 2022 | 2021 |
---|---|---|---|---|---|
Operating Activities | |||||
Net Income | 17.8B | 17.0B | 17.9B | 14.6B | 13.1B |
Depreciation & Amortization | - | - | - | - | - |
Stock-Based Compensation | 126.8M | 95.3M | 40.4M | 4.6M | - |
Working Capital Changes | -7.0B | -484.1M | -4.0B | -1.5B | -3.5B |
Operating Cash Flow | 11.7B | 18.3B | 14.3B | 13.4B | 10.2B |
Investing Activities | |||||
Capital Expenditures | -4.1B | -3.1B | -1.4B | -2.5B | -1.8B |
Acquisitions | -19.3B | -38.8B | -2.1B | -7.4B | -2.2B |
Investment Purchases | -2.1B | -11.1B | -23.3B | -20.1B | -5.3B |
Investment Sales | 2.3B | 29.5B | 16.5B | 20.8B | 5.2B |
Investing Cash Flow | -23.3B | -23.5B | -10.2B | -9.1B | -4.1B |
Financing Activities | |||||
Share Repurchases | - | - | - | - | - |
Dividends Paid | -7.4B | -8.1B | -5.7B | -4.0B | -2.7B |
Debt Issuance | 601.2M | - | - | - | - |
Debt Repayment | -558.0M | -733.9M | -563.2M | -4.9B | - |
Financing Cash Flow | 7.9B | 4.5B | -5.8B | -8.8B | -2.5B |
Free Cash Flow | 16.0B | 16.0B | 11.5B | 12.4B | 14.5B |
Net Change in Cash | -3.7B | -761.6M | -1.6B | -4.5B | 3.7B |
Cash Flow Trend
Tata Consumer Key Financial Ratios
Valuation Ratios
P/E Ratio (TTM)
79.39
Forward P/E
71.26
Price to Book
5.27
Price to Sales
5.84
PEG Ratio
71.26
Profitability Ratios
Profit Margin
7.33%
Operating Margin
9.58%
Return on Equity
5.98%
Return on Assets
4.00%
Financial Health
Current Ratio
1.53
Debt to Equity
11.19
Beta
0.42
Per Share Data
EPS (TTM)
₹13.41
Book Value per Share
₹202.13
Revenue per Share
₹183.10
Peer Financial Comparison
Company | Market Cap | P/E Ratio | P/B Ratio | ROE | Profit Margin | Debt/Equity |
---|---|---|---|---|---|---|
tataconsum | 1.1T | 79.39 | 5.27 | 5.98% | 7.33% | 11.19 |
Nestle India | 2.2T | 70.11 | 54.51 | 79.99% | 15.21% | 29.11 |
Britannia Industries | 1.3T | 59.42 | 29.87 | 49.73% | 12.02% | 28.45 |
Patanjali Foods | 665.2B | 51.04 | 5.83 | 12.06% | 3.81% | 6.93 |
Ador Welding | 324.8B | 28.23 | 3.45 | 13.01% | 1.73% | 20.56 |
Hatsun Agro Product | 199.4B | 70.31 | 11.61 | 16.23% | 3.18% | 149.66 |
Financial data is updated regularly. All figures are in the company's reporting currency.