
Transport (TCI) | Financial Analysis & Statements
TL;DR: Financial Overview - Revenue, Profits & Key Metrics
Latest Quarterly: Jun 2025Income Metrics
Revenue
11.4B
Gross Profit
1.3B
11.47%
Operating Income
922.0M
8.09%
Net Income
1.1B
9.41%
EPS (Diluted)
₹13.87
Balance Sheet Metrics
Total Assets
27.8B
Total Liabilities
5.9B
Shareholders Equity
21.9B
Debt to Equity
0.27
Cash Flow Metrics
Revenue & Profitability Trend
Transport Income Statement From 2021 to 2025
Metric | 2025 | 2024 | 2023 | 2022 | 2021 |
---|---|---|---|---|---|
Revenue | 44.9B | 40.2B | 37.8B | 32.6B | 28.0B |
Cost of Goods Sold | 40.2B | 36.2B | 33.8B | 28.8B | 25.5B |
Gross Profit | 4.7B | 4.0B | 4.0B | 3.8B | 2.5B |
Gross Margin % | 10.5% | 9.9% | 10.7% | 11.7% | 8.9% |
Operating Expenses | |||||
Research & Development | - | - | - | - | - |
Selling, General & Administrative | 239.0M | 254.3M | 177.4M | 117.8M | 111.6M |
Other Operating Expenses | 542.8M | 463.7M | 369.3M | 310.0M | 293.0M |
Total Operating Expenses | 781.8M | 718.0M | 546.7M | 427.8M | 404.5M |
Operating Income | 3.5B | 2.9B | 3.1B | 3.1B | 1.8B |
Operating Margin % | 7.8% | 7.1% | 8.3% | 9.4% | 6.4% |
Non-Operating Items | |||||
Interest Income | 234.4M | 260.9M | 104.9M | 18.6M | 62.2M |
Interest Expense | 190.0M | 117.8M | 85.4M | 114.4M | 251.9M |
Other Non-Operating Income | - | - | - | - | - |
Pre-tax Income | 4.6B | 3.9B | 3.6B | 3.3B | 1.7B |
Income Tax | 433.9M | 336.3M | 434.4M | 376.5M | 238.4M |
Effective Tax Rate % | 9.4% | 8.7% | 11.9% | 11.4% | 13.7% |
Net Income | 4.2B | 3.5B | 3.2B | 2.9B | 1.5B |
Net Margin % | 9.3% | 8.8% | 8.5% | 9.0% | 5.4% |
Key Metrics | |||||
EBITDA | 5.9B | 5.3B | 5.0B | 4.6B | 3.1B |
EPS (Basic) | ₹53.43 | ₹45.18 | ₹40.96 | ₹37.50 | ₹19.12 |
EPS (Diluted) | ₹53.32 | ₹45.06 | ₹40.83 | ₹37.34 | ₹19.07 |
Basic Shares Outstanding | 77175438 | 77643658 | 77470366 | 77233353 | 76940721 |
Diluted Shares Outstanding | 77175438 | 77643658 | 77470366 | 77233353 | 76940721 |
Income Statement Trend
Transport Balance Sheet From 2021 to 2025
Metric | 2025 | 2024 | 2023 | 2022 | 2021 |
---|---|---|---|---|---|
Assets | |||||
Current Assets | |||||
Cash & Equivalents | 510.1M | 830.7M | 1.7B | 678.9M | 340.5M |
Short-term Investments | 1.7B | 3.3B | 881.8M | 147.2M | -10.8M |
Accounts Receivable | 7.2B | 6.0B | 5.6B | 5.1B | 5.1B |
Inventory | 65.5M | 105.5M | 50.0M | 84.6M | 71.2M |
Other Current Assets | 576.0M | 771.0M | 469.3M | 1.5B | 1.3B |
Total Current Assets | 12.6B | 12.9B | 10.3B | 8.2B | 7.3B |
Non-Current Assets | |||||
Property, Plant & Equipment | 2.1B | 1.9B | 1.8B | 1.6B | 1.5B |
Goodwill | 25.1M | 26.3M | 28.4M | 30.2M | 31.1M |
Intangible Assets | 25.1M | 26.3M | 28.4M | 30.2M | 31.1M |
Long-term Investments | - | - | - | - | - |
Other Non-Current Assets | 543.0M | 206.8M | 413.6M | 204.5M | 375.6M |
Total Non-Current Assets | 15.2B | 12.1B | 10.7B | 10.1B | 10.1B |
Total Assets | 27.8B | 25.0B | 21.0B | 18.3B | 17.4B |
Liabilities | |||||
Current Liabilities | |||||
Accounts Payable | 1.1B | 657.2M | 759.9M | 971.0M | 942.5M |
Short-term Debt | 637.8M | 548.8M | 288.0M | 469.5M | 1.8B |
Current Portion of Long-term Debt | - | - | - | - | - |
Other Current Liabilities | 191.8M | 307.5M | 307.2M | 263.0M | 213.7M |
Total Current Liabilities | 3.6B | 2.8B | 2.7B | 2.9B | 4.1B |
Non-Current Liabilities | |||||
Long-term Debt | 1.8B | 1.4B | 630.8M | 492.7M | 1.2B |
Deferred Tax Liabilities | 363.5M | 327.9M | 300.2M | 275.6M | 273.2M |
Other Non-Current Liabilities | - | - | - | - | - |
Total Non-Current Liabilities | 2.2B | 1.8B | 1.0B | 833.2M | 1.5B |
Total Liabilities | 5.9B | 4.6B | 3.7B | 3.7B | 5.6B |
Equity | |||||
Common Stock | 153.2M | 155.5M | 155.1M | 154.7M | 154.2M |
Retained Earnings | 5.9B | 5.8B | 5.0B | 4.4B | 3.0B |
Treasury Stock | - | - | - | - | - |
Other Equity | - | - | - | - | - |
Total Shareholders Equity | 21.9B | 20.4B | 17.3B | 14.6B | 11.8B |
Key Metrics | |||||
Total Debt | 2.4B | 1.9B | 918.7M | 962.3M | 3.0B |
Working Capital | 8.9B | 10.1B | 7.7B | 5.3B | 3.3B |
Balance Sheet Composition
Transport Cash Flow Statement From 2021 to 2025
Metric | 2025 | 2024 | 2023 | 2022 | 2021 |
---|---|---|---|---|---|
Operating Activities | |||||
Net Income | 4.6B | 3.9B | 3.6B | 3.3B | 1.7B |
Depreciation & Amortization | - | - | - | - | - |
Stock-Based Compensation | 62.0M | 57.8M | 50.1M | 41.6M | 17.9M |
Working Capital Changes | -1.4B | -915.1M | -544.7M | -123.2M | -290.0M |
Operating Cash Flow | 3.2B | 2.9B | 3.1B | 3.3B | 1.7B |
Investing Activities | |||||
Capital Expenditures | -3.5B | -2.4B | -1.5B | -707.2M | -1.2B |
Acquisitions | 0 | - | - | 0 | 0 |
Investment Purchases | -119.4M | -2.5B | -814.7M | -183.8M | -46.7M |
Investment Sales | 1.7B | 126.0M | 11.1M | 8.4M | 29.7M |
Investing Cash Flow | -2.0B | -4.8B | -2.3B | -882.6M | -1.2B |
Financing Activities | |||||
Share Repurchases | -2.0B | - | - | - | - |
Dividends Paid | -774.2M | -548.8M | -547.8M | -409.6M | -95.8M |
Debt Issuance | 491.0M | 958.1M | 389.9M | 21.5M | 17.4M |
Debt Repayment | -400.7M | -223.6M | -258.2M | -1.1B | -486.7M |
Financing Cash Flow | -2.7B | 364.6M | -471.1M | -2.3B | -1.7B |
Free Cash Flow | 51.6M | 566.5M | 2.1B | 2.9B | 1.5B |
Net Change in Cash | -1.4B | -1.5B | 331.9M | 114.8M | -1.3B |
Cash Flow Trend
Transport Key Financial Ratios
Valuation Ratios
P/E Ratio (TTM)
20.41
Forward P/E
20.40
Price to Book
4.03
Price to Sales
1.89
PEG Ratio
1.09
Profitability Ratios
Profit Margin
9.31%
Operating Margin
8.09%
Return on Equity
18.82%
Return on Assets
14.84%
Financial Health
Current Ratio
3.45
Debt to Equity
11.04
Beta
0.02
Per Share Data
EPS (TTM)
₹55.49
Book Value per Share
₹281.27
Revenue per Share
₹597.94
Peer Financial Comparison
Company | Market Cap | P/E Ratio | P/B Ratio | ROE | Profit Margin | Debt/Equity |
---|---|---|---|---|---|---|
tci | 86.9B | 20.41 | 4.03 | 18.82% | 9.31% | 11.04 |
Delhivery Limited | 348.8B | 176.93 | 3.70 | 1.72% | 2.20% | 15.07 |
Blue Dart Express | 139.6B | 56.24 | 8.95 | 16.19% | 4.26% | 64.63 |
TVS Supply Chain | 59.2B | 117.62 | 3.28 | -0.74% | 0.50% | 113.76 |
Allcargo Logistics | 35.1B | 99.17 | 1.53 | 1.81% | 0.22% | 0.77 |
Gateway Distriparks | 33.4B | 8.74 | 1.51 | 15.12% | 20.37% | 29.36 |
Financial data is updated regularly. All figures are in the company's reporting currency.