Tube Investments of India Ltd. | Large-cap | Industrials

TL;DR: Financial Overview - Revenue, Profits & Key Metrics

Latest Quarterly: Jun 2025

Income Metrics

Revenue 51.7B
Gross Profit 16.9B 32.64%
Operating Income 3.9B 7.62%
Net Income 3.0B 5.86%
EPS (Diluted) ₹10.27

Balance Sheet Metrics

Total Assets 159.6B
Total Liabilities 82.7B
Shareholders Equity 76.9B
Debt to Equity 1.08

Cash Flow Metrics

Revenue & Profitability Trend

Tube Investments of Income Statement From 2021 to 2025

Metric20252024202320222021
Revenue i189.2B163.3B144.3B119.8B58.3B
Cost of Goods Sold i131.8B113.8B102.3B86.2B38.6B
Gross Profit i57.4B49.5B42.1B33.6B19.6B
Gross Margin % i30.3%30.3%29.1%28.1%33.7%
Operating Expenses
Research & Development i834.9M374.8M175.8M--
Selling, General & Administrative i9.7B7.6B5.8B5.4B2.9B
Other Operating Expenses i13.4B12.0B9.7B7.6B5.2B
Total Operating Expenses i24.0B20.0B15.7B13.0B8.1B
Operating Income i16.0B15.6B15.6B11.5B4.3B
Operating Margin % i8.5%9.6%10.8%9.6%7.3%
Non-Operating Items
Interest Income i1.2B969.4M380.8M247.6M210.1M
Interest Expense i616.9M515.6M419.0M582.5M458.7M
Other Non-Operating Income-----
Pre-tax Income i16.5B16.8B15.8B11.3B3.6B
Income Tax i6.0B5.0B4.2B1.6B787.6M
Effective Tax Rate % i36.2%29.5%26.7%14.3%21.6%
Net Income i10.5B17.2B13.2B9.9B2.9B
Net Margin % i5.6%10.5%9.2%8.3%4.9%
Key Metrics
EBITDA i22.3B21.3B19.9B15.1B7.2B
EPS (Basic) i₹34.83₹62.12₹49.50₹39.87₹29.06
EPS (Diluted) i₹34.80₹62.04₹49.39₹39.78₹14.51
Basic Shares Outstanding i193440925193299701193029669192856763189224350
Diluted Shares Outstanding i193440925193299701193029669192856763189224350

Income Statement Trend

Tube Investments of Balance Sheet From 2021 to 2025

Metric20252024202320222021
Assets
Current Assets
Cash & Equivalents i6.6B5.4B8.4B4.1B5.1B
Short-term Investments i22.9B21.1B7.7B3.5B3.4B
Accounts Receivable i33.1B27.3B21.3B17.9B12.4B
Inventory i22.2B17.9B13.5B13.3B11.1B
Other Current Assets6.4B5.0B4.0B3.1B3.9B
Total Current Assets i94.3B79.2B58.8B45.9B44.0B
Non-Current Assets
Property, Plant & Equipment i100.0K26.6B22.2B22.4B23.1B
Goodwill i32.8B28.8B22.2B17.4B18.3B
Intangible Assets i7.8B6.8B5.2B4.2B5.0B
Long-term Investments-----
Other Non-Current Assets2.4B1.0B10.3M564.9M123.3M
Total Non-Current Assets i65.4B52.6B44.1B42.9B42.4B
Total Assets i159.6B131.8B102.9B88.8B86.4B
Liabilities
Current Liabilities
Accounts Payable i31.2B27.7B23.0B23.4B22.3B
Short-term Debt i4.2B7.2B6.0B4.7B10.0B
Current Portion of Long-term Debt-----
Other Current Liabilities2.0B3.1B2.6B6.7B7.1B
Total Current Liabilities i52.3B48.9B47.5B47.1B49.3B
Non-Current Liabilities
Long-term Debt i26.8B13.9B5.3B4.0B9.7B
Deferred Tax Liabilities i2.4B743.1M279.2M72.3M21.3M
Other Non-Current Liabilities26.9M14.1M9.6M--
Total Non-Current Liabilities i30.4B15.4B5.8B4.5B10.1B
Total Liabilities i82.7B64.3B53.3B51.6B59.4B
Equity
Common Stock i193.5M193.4M193.1M192.9M192.8M
Retained Earnings i47.2B43.0B31.8B23.1B15.6B
Treasury Stock i-----
Other Equity-----
Total Shareholders Equity i76.9B67.4B49.6B37.3B27.0B
Key Metrics
Total Debt i31.0B21.0B11.3B8.7B19.7B
Working Capital i42.0B30.3B11.3B-1.2B-5.3B

Balance Sheet Composition

Tube Investments of Cash Flow Statement From 2021 to 2025

Metric20252024202320222021
Operating Activities
Net Income i16.5B16.8B15.8B11.3B3.6B
Depreciation & Amortization i-----
Stock-Based Compensation i296.5M239.2M135.4M23.6M13.2M
Working Capital Changes i-7.8B-15.6B-3.3B-5.9B-5.4B
Operating Cash Flow i7.6B966.8M12.4B5.7B-1.5B
Investing Activities
Capital Expenditures i63.2M285.6M136.4M111.8M55.1M
Acquisitions i-3.9B-3.7B-1.6B-1.6B0
Investment Purchases i-6.2B-6.1B-3.3B-916.7M-3.1B
Investment Sales i5.4B17.8M0140.3M944.1M
Investing Cash Flow i-5.0B-8.7B-4.9B1.4B-2.1B
Financing Activities
Share Repurchases i-----
Dividends Paid i-1.6B-1.6B-1.7B-723.7M-422.5M
Debt Issuance i250.3M85.9M0811.0M7.5B
Debt Repayment i-34.6M-24.8M-3.6B-6.5B-6.1B
Financing Cash Flow i6.4B7.1B-242.7M-8.2B3.3B
Free Cash Flow i4.6M-1.8B9.7B6.5B1.1B
Net Change in Cash i9.0B-634.5M7.3B-1.1B-214.6M

Cash Flow Trend

Tube Investments of Key Financial Ratios

Valuation Ratios

P/E Ratio (TTM) 86.22
Forward P/E 59.10
Price to Book 10.09
Price to Sales 2.84
PEG Ratio 59.10

Profitability Ratios

Profit Margin 3.29%
Operating Margin 7.62%
Return on Equity 8.76%
Return on Assets 4.22%

Financial Health

Current Ratio 1.80
Debt to Equity 40.27
Beta -0.10

Per Share Data

EPS (TTM) ₹33.47
Book Value per Share ₹286.09
Revenue per Share ₹1,016.13

Peer Financial Comparison

CompanyMarket CapP/E RatioP/B RatioROEProfit MarginDebt/Equity
tiindia558.4B86.2210.098.76%3.29%40.27
SRF 860.8B59.186.729.91%9.51%37.43
Godrej Industries 373.9B37.733.6510.19%4.68%178.42
Thermax 368.7B54.957.4712.84%6.48%34.75
3M India 356.3B71.5919.2923.84%10.71%5.39
Dcm Shriram 209.3B34.133.098.63%4.95%36.10

Financial data is updated regularly. All figures are in the company's reporting currency.