Talbros Automotive Components Limited has informed the Exchange about Investor Presentation
talb @ Talbros Automotive
Components Ltd. www.talbros.com
7% August, 2025
Listing Department National Stock Exchange of India Limited Exchange Plaza, Plot No. C-1, G Block Bandra Kurla Complex, Bandra (East) Mumbai — 400 051
Symbol: TALBROAUTO
Sub: Q1 FY26 Investor Presentation
Listing Department BSE Limited Phiroze Jeejeebhoy Towers Dalal Street Mumbai - 400 001
Serip Code: 505160
Dear Sir/ Madam,
Pursuant to Regulation 30 of the Securities and Exchange Board of India (Listing Obligations and Disclosure Requirements) Regulations, 2015, we enclose herewith Q1 FY26 Investor Presentation.
The Investor Presentation will https://www.talbros.com.
also
be
available
on
the website of
the Company at
This is for your information and records.
Thanking you,
Yours Sincerely For Talbros Automotive Components Limited
Seema Narang Company Secretary & Compliance Officer
Enel: as above
regd. Office : 14/1, mathura road, faridabad-121003 haryana, india . ph:
+ 91 129 2275434/35/36/37 . fax : +91 129 2277240, 2272263 . e-mail: talbros@talbros.com
CIN : L29199HR1956PLC033107
Driving Future Leadership
Q1 FY26 INVESTOR PRESENTATION August 2025
SAFE HARBOR
This presentation has been prepared by and is the sole responsibility of Talbros Automotive Components Limited (the “Company”). By accessing this presentation, you
are agreeing to be bound by the trailing restrictions.
This presentation does not constitute or form part of any offer or invitation or inducement to sell or issue, or any solicitation of any offer or recommendation to purchase or
subscribe for, any securities of the Company, nor shall it or any part of it or the fact of its distribution form the basis of, or be relied on in connection with, any contract or
commitment thereof. In particular, this presentation is not intended to be a prospectus or offer document under the applicable laws of any jurisdiction, including India. No
representation or warranty, express or implied, is made as to, and no reliance should be placed on, the fairness, accuracy, completeness or correctness of the information
or opinions contained in this presentation. Such information and opinions are in all events not current after the date of this presentation. There is no obligation to update,
modify or amend this communication or to otherwise notify the recipient if the information, opinion, projection, forecast or estimate set forth herein, changes or
subsequently becomes inaccurate.
Certain statements contained in this presentation that are not statements of historical fact constitute “forward-looking statements.” You can generally identify forward
looking statements by terminology such as “aim”, “anticipate”, “believe”, “continue”, “could”, “estimate”, “expect”, “intend”, “may”, “objective”, “goal”, “plan”, “potential”,
“project”, “pursue”, “shall”, “should”, “will”, “would”, or other words or phrases of similar import. These forward-looking statements involve known and unknown risks,
uncertainties, assumptions and other factors that may cause the Company’s actual results, performance or achievements to be materially different from any future
results, performance or achievements expressed or implied by such forward-looking statements or other projections. Important factors that could cause actual results,
performance or achievements to differ materially include, among others: (a) our ability to successfully implement our strategy, (b) our growth and expansion plans, (c)
changes in regulatory norms applicable to the Company, (d) technological changes, (e) investment income, (f) cash flow projections, and (g) other risks.
This presentation is for general information purposes only, without regard to any specific objectives, financial situations or informational needs of any particular person.
The Company may alter, modify or otherwise change in any manner the content of this presentation, without obligation to notify any person of such change or changes.
2
TALBROS AUTOMOTIVE COMPONENTS LTD (TACL) - GROUP
Product Portfolio
Entities
TACL Group Turnover*(Rs. Crs.)
Q1 FY25
Q1 FY26
Gaskets & Heat Shields
TACL Standalone
Forgings
TACL Standalone
Chassis Components
Anti Vibration Products & Hoses
Marelli Talbros Chassis Systems Pvt Ltd
Talbros Marugo Rubber Pvt Ltd
133
77
69
31
Q1 FY25 310
135
75
73
31
Q1 FY26 314
+1%
* Includes Other Income
Including Total Share of JV
3
Q1 FY26 CONSOLIDATED PERFORMANCE HIGHLIGHTS
Total Income from Operations^
EBITDA^
Profit After Tax
16.5%
16.5%
9.9%
10.5%
+1%
+1%
209.2
210.5
34.6
34.8
+8%
22.2
20.6
Q1FY25
Q1FY26
Q1FY25
Q1FY26
Q1FY25
Q1FY26
Rs. Crores
^ Includes Other Income
4
Q1 FY26 CONSOLIDATED PERFORMANCE HIGHLIGHTS
Gasket & Heat Shield
Forgings
+2%
-2%
MTCS
+6%
TMR
-3%
132.7
135.2
76.5
75.3
69.1
73.0
31.3
30.3
Q1FY25
Q1FY26
Q1FY25
Q1FY26
Q1FY25
Q1FY26
Q1FY25
Q1FY26
+5%
21.2
22.2
-5%
13.4
12.7
+30%
12.9
9.9
+25%
3.5
2.8
s e u n e v e R
A D T B E
I
Q1FY25
Q1FY26
Q1FY25
Q1FY26
Q1FY25
Q1FY26
Q1FY25
Q1FY26
Rs. Crores
Includes Other Income
5
REVENUES SPREAD ACROSS VARIED SEGMENTS
* p u k a e r B c i t s e m o D
f o e p y T ( p u k a e r B
* ) t e k r a M
13%
19%
14%
17%
13%
15%
10%
FY24
FY25
Q1 FY26
12%
14%
24%
34%
23%
34%
8%
4%
8%
3%
25%
8%
3%
2 & 3 Wheelers
Passenger Vehicle
HCV & LCV
Agri & Off Loaders
33%
Others
25%
FY24
27%
FY25
28%
Q1 FY26
63%
62%
61%
OEM
Exports
After Market
Others
*Proportionate Share of JV
6
EXPORT PROFILE
Region Wise Export Revenue Contribution %
UK
USA
52.7%
56.8%
55.8%
12.4%
11.9%
12.9%
FY24
FY25
Q1 FY26
FY24
FY25
Q1 FY26
Europe (Excl. UK)
Others
27.9%
24.3%
27.6%
7.0%
7.0%
3.7%
FY24
FY25
Q1 FY26
FY24
FY25
Q1 FY26
✓ Revenue from USA Region have
remained stable over the last two years (12.9% of export revenue; only 3.3% of overall revenues), and we do not anticipate any material impact from tariffs. This is because the Company supplies critical engine gaskets — components that are deeply integrated into OEM engine designs and have limited substitution potential
✓ Export momentum from UK region is
continuously , with forged components such as crankshafts and control arms driving growth amid rising demand for high-strength parts in European markets
7
STRONG BALANCE SHEET
Return on Capital Employed (RoCE)
Return on Equity (RoE)
Debt / Equity
20.4%
19.6%
20.2%
0.24
18.8%
16.5%
16.6%
0.16
0.13
FY23
FY24
FY25
FY23
FY24
FY25
Mar-23
Mar-24
Mar-25
RoE = PAT / Avg. Equity ; RoCE = EBIT / Avg. Capital Employed (Equity + Total Debt) (Excl. proceeds from sale of JV)
8
NEW MULTI YEAR ORDERS SECURED IN FY25 & FY26
Execution of Below Order Book to be implemented from FY26
November 2024
June 2025
Received new multi years orders worth ~Rs. 475 crores from both, domestic and overseas customers across its business divisions, product segments and JVs. These orders are to be executed over a period of next 5 years commencing from FY25 onwards covering the company's product lines – gaskets, heat- shields, forgings, chassis and rubber hoses.
Received new multi years orders worth ~Rs. 580 crores from both, domestic and overseas customers across its business divisions, product segments and JVs. These orders are to be executed over a period of next 5 years commencing from FY26 onwards covering the company's product lines – gaskets, heat- shields, forgings, chassis and rubber hoses.
✓ Includes Export Orders of ~Rs. 145
✓ Includes order worth ~Rs. 160 crores for
crores
EV segment
✓ Includes multiple EV Orders for ~Rs.
75 crores from leading OEMs
✓ Includes order worth ~Rs. 150 crores for
Exports
✓ In FY25, the Company had
secured orders worth Rs. 1,475 crores. In FY26, the Company has further strengthened its order book with significant new order worth Rs. 580 crores, with execution already underway for select projects
✓ This shift from order acquisition to
execution marks a crucial milestone, driving revenue generation and reinforcing the growth trajectory. Secured from leading OEMs across domestic and export markets, these orders reflect the strong market confidence in TACL and its joint ventures
9
Q1 FY26 CONSOLIDATED PROFIT & LOSS STATEMENT
Particulars (Rs. In crores)
Revenue from Operations
Other Income
Total Revenue from Operation
Raw Material
Employee Cost
Other Expenses
EBITDA
EBITDA Margin
Depreciation
EBIT
EBIT Margin
Finance cost
Share of Profit from JVs
Profit before Tax (Before Exceptional Items)
Tax
Profit After Tax (Before Exceptional Items)
PAT Margin %
Q1 FY26
206.8
Q1 FY25
204.3
3.8
210.5
108.1
24.3
43.3
34.8
16.5%
7.6
27.3
12.9%
3.3
4.0
27.9
5.7
22.2
10.5%
4.9
209.2
111.5
23.4
39.7
34.6
16.5%
7.9
26.7
12.8%
3.3
3.0
26.4
5.8
20.6
9.9%
Y-o-Y
1%
1%
1%
2%
6%
8%
10
HEDGED PORTFOLIO…
Q1 FY26 - Revenue Contribution
TMR 6%
Forgings 29%
Heatshields 4%
MTCS 14%
Gaskets
47%
Segments
Product Portfolio
Market Exposure
2 Wheelers
3Wheelers
▪ Gaskets
▪ OEMs
▪ Heat Shields
▪ After Market
▪
▪
▪
Passenger Vehicles
▪
Forgings
▪ Commercial Vehicles
▪ Chassis Systems
▪ Agri / Off-Loaders and Industrial
▪ Anti vibration
▪ Hoses
▪
Exports
▪ Others
Proportionate Share of JV
11
HAVING DIVERSIFIED CUSTOMER BASE - TOP 10 CUSTOMERS
FY25
Q1 FY26
1
2
3
4
5
6
7
8
9
Maruti Suzuki India
TATA Motors
Jaguar Land Rover
Bajaj Auto
TATA Cummins
JCB
BMW
VE Commercial
DANA ITALIA SRL
10 Cummins India
17%
9%
8%
7%
7%
4%
4%
3%
3%
2%
1
2
3
4
5
6
7
8
9
Maruti Suzuki India
Jaguar Land Rover
TATA Motors
Bajaj Auto
TATA Cummins
JCB
BMW
VE Commercial
DANA ITALIA SRL
10 Cummins India
17%
10%
8%
7%
6%
4%
4%
4%
3%
2%
12
~50% Market share in Gaskets 3x the nearest competitor Market Leader in – Two-Wheeler, Agri & Off Loaders, HCV & LCV segment Single Source Supplier for 5 of our customers
Signed up exclusive contract with SANWA for Light Weight Aluminium Heat Shields which is used for automotive applications specially in PV segment and is a futuristic product technology
287
Total Income
515
556
382
433
135
GASKET BUSINESS
Market Leader
Heat Shields
Order Book
▪ ▪ ▪
▪
▪
▪
▪
▪
Value added features like Noise Reduction, Emission Control, Heat Insulation at challenging temperatures and is a widely used on new generation engines including Hybrid and EV’s
Revenue from heat shield in Q1 FY26 stands Rs 11.84 Crs. and from EV in Q1 FY26 Stands at Rs 0.15 Crs.
Large Order Book for New Products
▪ ▪ ▪ ▪ ▪
MSIL – Heat Shields - ~Rs. 14 Crs. p.a. Kia & Hyundai - Heat Shields - ~Rs. 13.5 Crs. p.a. Cummins – Beagle CHG - ~Rs. 25 Crs. p.a. Escort Kubota – CHG - ~Rs. 9 Crs. p.a. CNH – Gaskets – ~Rs. 2 Crs p.a
Plan to grow revenues by 13% CAGR till FY27 to Rs. 700 crores
Growth Strategy
▪
▪
▪
Increased Revenues from Heat Shield Business (~Rs. 90 crores p.a. from the Heat Shield Business)
74%
Increased Focus on Exports (From 10% in FY18 to ~22% in FY27e)
Diversified Segment Portfolio (PV’s to increase from 2% in FY18 to ~11% in FY27e)
Export
OEM
After Market
Others
FY21
FY22
FY23
FY24
FY25
Q1 FY26
Segment wise Break Up
Q1 FY26 Breakup
5%
15%
6%
14%
20%
2&3 Wheeler
Passenger Vehicle
12%
15%
9%
MHCV
LCV
30%
Agri and Off Loader
Others
13
FORGINGS BUSINESS
One step Solution Provider
▪ One stop solution for Hot Forging (750 to 2,500 Ton Press)
▪ Strong presence in Overseas Market & Supplier to Top Tier I companies
▪ One Stop Solution for Die Design, Machine parts and Heat treatment
(Normalizing and Carbohydrizing)
▪
▪
▪
▪
▪
Order Book
Product Type
Growth Strategy
Large Order Book for New Products
▪ ▪
JCB UK – Dump End/ Eye End - ~Rs. 75 Crs. p.a. Dana Italy – Ring Gears - ~Rs. 17 Crs. p.a.
King Pins
Gear Blanks
Housing & Yoke Shafts
▪
▪
▪
Dump End
Retaining Plate
Companion Flange
Plan to grow revenues by 23% CAGR till FY27 to Rs. 500 crores
▪
▪
▪
Increased Focus On EV’s (Revenue of Rs. ~70 Crs. in FY27e with CAGR of 60%)
Increased Focus on Exports and expanding geographies (From 47% in FY18 to ~63% in FY27e)
Increased Revenues from Agri & Off-Highway (Agri & Off-Highway to increase from 37% in FY18 to ~43% in FY27e)
Total Income
277
290
204
220
170
75
FY21
FY22
FY23
FY24
FY25
Q1 FY26
Segment wise Break Up
Q1 FY26 Breakup
6%
35%
6%
3%
2&3 Wheeler
40%
Passenger Vehicle
59%
51%
Export
OEM
Others
Agri and Off Loader
Others
14
STRONG GLOBAL PARTNERSHIPS - JOINT VENTURES
Marelli Talbros Chassis Systems Pvt. Ltd. (MTC)
Talbros Marugo Rubber Pvt. Ltd. (TMR)
✓ Magneti Marelli S.p.a (Milano) - A Fiat group company with annual
✓ Marugo Rubber Industries Ltd (Japan) - Global leader in supply
revenue of over € 6 Bn
of Anti-Vibration Product and Hoses
✓ 50:50 partnership commenced production in April 2012
✓ 50:50 partnership commenced production in February 2013
✓ 100% Sales to OEMs
✓ 100% Sales to OEMs predominantly Maruti Suzuki
✓ Significant share of Control Arms business from Maruti Suzuki and Tata
✓ Products : Engine Mounts, Strut Mounts, Mufflers & Hangers,
✓ Products : Control Arms, Front Axle, Rear Axle
✓ Key Customers
•
•
•
•
Maruti Suzuki India
Jaguar Land Rover
Fiat India
Tata Motors
260.2
285.0
209.6
164.6
124.3
73.0
73%
20%
7%
FY21
FY22
FY23
FY24
FY25 Q1 FY26
OEM
Exports
Others
Suspension Bushes, Rubber Bushes, Hoses
✓ Key Customers
Maruti Suzuki
QH Talbros
Plastic Omnium Auto Inergy Mfg India Pvt .
•
•
•
•
SML ISUZU LIMITED
122.7
130.1
84.8
41.0
54.7
5%
43%
30.3
52%
FY21
FY22
FY23
FY24
FY25 Q1 FY26
Revenues (Rs. Crs.)
Revenue Split
Revenues (Rs. Crs.)
Revenue Split
Including Total Share of JV
OEM
Exports
Others
15
VENTURING INTO EV’s
FORGINGS Supplying parts for Plug-in hybrid Electric Vehicles to OEMs globally
o Marelli Talbros is working on new RFQ’s for several
Indian and global OEM’s for supporting development of future EV’s
o Marelli Talbros Supplies Critical Suspension
Components to EV’s
Increased Focus on EVs*
Revenue Breakup (FY25)
Revenue Breakup (Q1 FY26)
Revenue Breakup (FY27e)
7.4%
12.0%
6.1%
11.0%
4.0%
11.0%
15.0%
21.0%
7.0%
22.0%
8.0%
35.0%
35.0%
5.0%
15.0%
38.0%
15.0%
2.6%
15.0%
2.9%
12.0%
2 & 3 Wheeler
EVs
LCV
Others
Passenger Vehicle
MHCV
Agri & Off Highway
Image is for illustrative purpose only
*At Group level, includes full share of JV and Excluding other Income
16
CAPEX PLANS
Utilization Levels (FY25)
Addl. Capex to reach Revenues of FY27e
Gasket & Heat Shield
Forgings
85%
80%
Rs. 50 Crores
Rs. 60 Crores
To be funded by Internal Accruals
Capex of Rs. 25-30 Crs. per annum
Marelli Talbros Chassis Systems* (MTCS)
74%
Rs. 80 Crores
Talbros Marugo Rubber** (TMR)
AV – 82% Hose – 90%
Rs. 10 Crores
These amounts will be funded by respective Companies through internal accruals and some borrowings
* MTCS is a 50% Joint Venture with Marelli Suspension Systems SpA
** TMR is a 50% Joint Venture with Marugo Rubber
17
TALBROS 2.0 – THE WAY FORWARD
DRIVING FUTURE LEADERSHIP
Criteria
In FY23
Export Sales*
EBITDA Margins
Higher Returns - ROCE
25%
~14%
~16%
Increase exports by 10%
By FY27
35%
Increase margins by 200-400 basis points
~16-18%
Increase RoCE by 4%
~20%
Comfortable Debt Profile
~Rs. 80 crores
Total Debt to remain under Rs. 100 crores
*As a % of total revenue
18
TALBROS AT A GLANCE
Over 6 Decades of experience in Auto Component manufacturing
Diversified Product Portfolio – Gasket & Heat Shields, Forgings, Suspension Systems, Anti- vibration Products & Hoses
Diversified Auto Component Player Across Two Wheelers, PVs, CVs Off-Highway and Farm Equipments
Electric Vehicles – Supply to EV’s (Major OEM’s globally)
Wide Client Base; Orders from over 30 OEMs across products and geographies
International Technology Tie-ups including 2 JVs for Best- in-Class Products
One of the Most Hedged Auto Component Players
19
LEADERSHIP TEAM DRIVING GROWTH & PROFITABILITY
Mr. Anuj Talwar – Joint Managing Director
Is a Bachelor in Business Administration from college of William & Mary, Virgina, USA and Master of Business Administration from Boston University Graduate School of Management. He has been associated with the Company since 2008. He has over 16 years of rich experience in the Corporate Finance, Credit analysis and Auto Industry, coupled with his extensive knowledge, expertise in Business Development, International Marketing, General Management and focus on new tech
Mr. Anuj Talwar is looking after the performance and business growth of the Company and its Joint Ventures on regular basis
He has been successfully able to streamline – products, people perception and positioning of the Company.
Mr. Navin Juneja – Director & Group CFO
Is a B.Sc. (Mathematics) and Chartered Accountant (FCA). He is working as Finance Head of Talbros Group as its Group CFO. He is also a Director on Board of the Company. He advises the Company, its Joint Ventures and other Group Companies on Financial Management and Corporate Planning
He has more than 36 years of rich experience in Finance, Accounts, Treasury, Taxation and General Management
He has extensive experience in the development and implementation of strategic business plans
20
STRONG BOARD OF DIRECTORS
Mr. Naresh Talwar
Mr. Umesh Talwar
Mr. Varun Talwar
Mr. Anuj Talwar
Mr. Navin Juneja
Mr. Vidur Talwar
Chairman
Vice Chairman & MD
Joint Managing Director
Joint Managing Director
Director & Group CFO
Non-Executive Director
Mr. Deepak Jain
Mr Rakesh Vohra
Mr. Rajat Verma
Mr. Tarun Singhal
Mrs. Priyanka Gulati
Mr. Ajay Kumar Vij
Independent Director
Independent Director
Independent Director
Independent Director
Independent Director
Independent Director
21
EXECUTIVE MANAGEMENT
Mr. Manish Khanna
Mrs. Seema Narang
Chief Financial Officer A Qualified CA and MBA, he has over 18 years of experience with LeeBoy India Constructions, Doosan Infracore, Escorts Construction Equipment and Amforge Industries
Company Secretary She has over 30 years of experience in the secretarial department and has worked with Whirlpool of India and Aksh Optifibre Ltd
Mr. Suresh Sharma
Mr. Vivek Singh
President Operations – Gaskets Division He is an engineer and MBA (Operations). He has over 26 years of experience in the Auto Components sector and has worked with Munjal Showa, Endurance, JBM Auto and Omax Auto
President – Forging Division He holds a Mechanical Engineering degree and has a rich experience in manufacturing of more than two decades in varied sectors including Auto & Auto component, Railway signalling & Telecom, Geo Info Systems & IT technology and Powertrain.
Mr. Tadaaki Kondo
Mr. Ashish Gupta
Managing Director – Talbros Marugo Rubber Pvt. Ltd. Tadaaki KONDO (Mr.), with 25+ years of experience in Auto Industry, appointed as MD since April 2023, participating from Marugo Rubber Industry Co., Ltd. in Japan.
CEO – Magneti Marelli Talbros Chasis System Pvt. Ltd. He holds a BE degree and has over 25 years of experience with manufacturing companies in India, Europe & CIS
22
SCOPE OF JOINT VENTURES
Rear Twist Beam Axle
Fuel Hose
Steering Bush
Strut Mount
Front Cross Members
Engine Mount
Suspension Arms Bush
Air Hose
Control Arms
Knuckles
Exhaust Hanger
MMT Existing Business
MMT Planned for Future
TMR Existing Business
TMR Planned for Future
Wheel Group + Corner Module
23
EVOLVING PRODUCT PORTFOLIO
Revenue FY07
Gasket
100%
Market Leader in Gaskets
JV with Marugo Rubber
Evolution Continues...
JV with Magneti Marelli
Hoses
Hoses
Anti Vibration
Anti Vibration
Products
Products
Chassis Systems Chassis Systems Chassis Systems
Heat Shields
Heat Shields
Heat Shields
Revenue FY25
TA with SANWA
Acquired Sheet Metal, Entry into Forgings, JV with NLK - Gaskets
Heat Shields
TAA with Nippon Leakless
Sheet Metal
Sheet Metal
Antivibration &
Sheet Metal
Hose
6%
Gasket Sheet Metal 49%
Sheet Metal
Forgings
Forgings
Forgings
Forgings
Forgings
Forgings
Non Asbestos Gaskets
Non Asbestos Gaskets
Non Asbestos Gaskets
14% Non Asbestos Forgings Gaskets
Chassis
Gasket
Gasket
Gasket
Gasket
27%
Gasket
Non Asbestos Heat Shields Gaskets 4%
Non Asbestos Gaskets
Gasket
Gasket
1956
2005
2007
2009
2011
2013
2014
24
DIVERSIFIED CUSTOMER - OEM
e s a B r e m o t s u C d e g d e H
2 Wheeler
Passenger
HCV/LCV
Agri & Off Loader
Agri & Off Loader
25
CUSTOMER AWARDS FOR BEST PERFORMANCES
Appreciation Award for Overall Performance to MTCS - 2023
Response to New Product Development 2023
ACMA Atmanirbhar Excellence Awards 2022
Award from Jaguar Land Rover for Gasket Business 2022
Quality improvement contest award – Kirloskar Oil Engines Ltd 2021
JLKR-Q certificate-2021
Quality improvement contest award – Kirloskar Oil Engines Ltd. 2020
Appreciation certificate for NPD support – Cummins 2020
Appreciation award for NPD support – Cummins 2020
EEPC India – Star Performer for Miscellaneous Transport and Equipment Parts 2019
26
HISTORICAL CONSOLIDATED PROFIT & LOSS STATEMENT
Particulars (Rs. Crores)
Revenue from Operations
Other Income
Total revenue from Operation
Raw Material
Employee Cost
Other Expenses
EBITDA
EBITDA Margin
Depreciation
EBIT
EBIT Margin
Finance cost
Share of Profit from JVs
Profit before Tax (Before Exceptional Items)
Tax
Profit After Tax (Before Exceptional Items)
PAT Margin %
Exceptional items
Tax on Exceptional Items
Profit After Tax
PAT Margin %
FY25
827.1
17.7
844.7
429.4
92.3
175.9
147.3
17.4%
31.9
115.4
13.7%
13.7
17.7
119.4
25.0
94.4
11.2%
0.0
0.0
94.4
11.2%
FY24
778.3
12.6
790.9
422.5
81.1
160.0
127.2
16.1%
25.9
101.3
12.8%
13.3
16.2
104.2
21.3
82.9
10.5%
42.5
15.4
110.0
13.9%
FY23
647.2
6.2
653.4
351.1
70.7
138.1
93.5
14.3%
23.7
69.8
10.7%
11.4
11.9
70.3
14.7
55.6
8.5%
0.0
0.0
55.6
8.5%
27
HISTORICAL CONSOLIDATED BALANCE SHEET
ASSETS (Rs. Cr.)
Non-current assets
Property, plant and equipment
Capital work in progress
Investment property
Intangible assets Investments accounted for using the equity method Financial assets
Investments
Other financial assets
Current Tax Assets
Other non-current assets
Non-Current Assets
Current assets
Inventories
Financial assets
Trade receivables
Cash and cash equivalents Bank balances other than Cash and Cash equivalents Loans
Other financial assets
Other current assets
Current Assets
TOTAL - ASSETS
Mar-25
Mar-24
Mar-23
EQUITY AND LIABILITIES (Rs. Crs.)
Mar-25
Mar-24
Mar-23
217.7
22.7
2.5
0.3
64.0
145.4
3122
1.7
3.5
489.0
209.0
168.0
Equity Share capital
Equity
7.3
2.7
0.6
47.4
138.4
70.7
3.3
6.7
486.0
4.8
2.8
0.7
71.4
55.3
2.8
2.2
3.6
311.6
Other equity
Shareholders’ Funds
LIABILITIES
Non-current liabilities
Financial liabilities
Borrowings
Lease Liabilities
Other financial liabilities
Provisions
Deferred tax liabilities (net)
Other non-current liabilities
Non-Current Liabilities
125.9
126.8
132.5
245.7
14.8
48.2
1.6
1.9
23.5
461.5
950.5
210.3
168.5
2.4
2.8
2.7
1.6
24.2
370.8
856.7
5.3
2.8
3.9
1.4
29.8
344.2
655.8
Current liabilities
Financial liabilities
Borrowings
Lease Liabilities
Trade payables
Other financial liabilities
Other current liabilities
Provisions
Current tax liabilities (net)
Current Liabilities
TOTAL - EQUITY AND LIABILITIES
12.3
620.3
632.6
3.6
8.0
0.5
2.7
34.7
0.2
49.6
79.5
2.7
169.6
8.0
7.2
1.4
0.0
268.3
950.5
12.3
524.8
537.2
3.4
9.9
0.3
2.1
33.5
1.1
50.2
82.8
2.6
167.7
8.6
6.3
1.3
0.0
269.3
856.7
12.3
355.2
367.5
6.1
0.0
0.2
2.0
14.5
0.8
23.6
80.8
0.1
168.9
8.4
5.3
1.2
0.0
264.6
655.8
28
HISTORICAL CONSOLIDATED CASH FLOW STATEMENT
Particulars (Rs. Crores)
PBT
Adjustments
Operating profit before working capital changes
Changes in working capital
Cash generated from operations
Direct taxes paid (net of refund)
Net Cash from Operating Activities
Net Cash from Investing Activities
Net Cash from Financing Activities
Net Change in cash and cash equivalents
Opening Cash Balance
Closing Cash Balance
FY25
119.4
16.7
136.2
-32.3
103.8
-23.8
80.0
-44.7
-22.9
12.5
2.4
14.8
FY24
146.7
-23.5
123.2
-33.7
89.4
-22.7
66.7
-51.8
-17.9
-2.9
5.3
2.4
FY23
70.3
22.1
92.4
-20.5
71.9
-15.4
56.6
-37.0
-16.3
3.2
2.1
5.3
29
Driving Future Leadership
THA NK YO U !
For further information, please contact:
Company:
Talbros Automotive Components Limited CIN: L29199HR1956PLC033107
Ms. Seema Narang seema_narang@talbros.com
Tel: +91 98333 73300 / +91 98192 32889 www.talbros.com
Investor Relations Advisors:
Strategic Growth Advisors Pvt. Ltd. CIN: U74140MH2010PTC204285
Mr. Deven Dhruva/ Mr. Deep Hemani deven.dhruva@sgapl.net/deep.Hemani@sgapl.net
Tel: +91 98333 73300 / +91 98192 32889 www.sgapl.net