Texmaco Rail & Engineering logo

Texmaco Rail & Engineering financials and balance sheet

NSE: TEXRAILBSE: 533326Industrial ManufacturingSmall Cap

Last close ₹98.50down ₹6.11 (5.84%)BSE ₹98.70

Share price at the NSE close on 23 Oct 2026. Previous close ₹104.61.

52-week range of traded prices to 23 Oct 2026
₹78.05Low, 30 Mar 2026₹142.95High, 26 Dec 2025
Market cap
₹4,008 Cr822nd largest listed
P/E
18.6
P/B
1.7
Dividend yield
0.76%
ROE
8.3%
ROCE
10.0%
Debt to equity
0.36
Volume, NSE
25,61,61247.8% delivered

10 years at a glance

Consolidated: the company and its subsidiaries together. ₹ crore, years to March.Texmaco Rail & Engineering annual reports

Revenue, net profit and borrowings, ₹ crore

  • Revenue
  • Net profit
  • Borrowings
  • Loss
A loss in 1 of the 10 years shown

Operating and net margin, per cent

  • Operating margin
  • Net margin

From Apr 2019 leases sit on the balance sheet: rent is charged as depreciation and interest instead, so operating profit and total assets step up with nothing about the business having changed. Borrowings here leave lease liabilities out. Lease payments were 0.0% of operating profit in the first full year.

The years either side of a change of basis do not compare. From the year to Mar 2025, the company's revenue for that year, ₹5,107 Cr, differs from its quarters added, ₹4,910 Cr.

Results for the year to Mar 2026

Consolidated: the company and its subsidiaries together. ₹ crore.

From revenue to net profit

  1. Revenue4,377
  2. Materials and goods−3,555
  3. Employee costs−184
  4. Other expenses−247
  5. Operating profit390
  6. Depreciation−47
  7. Other income+37
  8. One-off items−3.1
  9. Finance costs−123
  10. Profit before tax255
  11. Tax−84
  12. Joint ventures+23
  13. Net profit194

What the company owns

  • Plant, investments and other assets₹2,509 Cr
  • Receivables₹1,248 Cr
  • Inventory₹868 Cr
  • Cash and bank₹232 Cr
  • Current investments₹197 Cr

What pays for it: net worth and liabilities

  • Net worth₹2,412 Cr
  • Other liabilities₹1,166 Cr
  • Borrowings₹873 Cr
  • Owed to suppliers₹603 Cr

Texmaco Rail & Engineering business segments, year to Mar 2026

A reportable segment is a line of business the company must report on its own. Consolidated, ₹ crore, as the company reports them. A segment at a loss has no share of profit.Texmaco Rail & Engineering segment results by quarter

Revenue by segment

₹4,377 CrTotal
  • Freight Car Division₹3,419 Cr78.1% of total
  • Infra-Electrical₹610 Cr13.9% of total
  • Infra- Rail & Green Energy₹348 Cr8.0% of total

Profit by segment

  • Freight Car Division₹284 Cr81.1% of total
  • Infra-Electrical₹66 Cr18.9% of total

Segment results by year

Consolidated, ₹ crore, years to March.

  • Freight Car Division

    Revenue, ₹ crore
    Profit, ₹ crore
  • Infra-Electrical

    Revenue, ₹ crore
    Profit, ₹ crore
  • Infra- Rail & Green Energy

    Revenue, ₹ crore
    Profit, ₹ crore
  • Real Estate

    Revenue, ₹ crore
    Profit, ₹ crore
₹ croreMar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025Mar 2026
Revenue of all businesses2,0052,0201,8291,8142,6003,5035,1074,377
Company revenue, as in its results1,8581,8321,6891,6222,2433,5035,1074,377
Revenue–––––2,7504,3013,419
Revenue growth––––––56.4%−20.5%
Profit–––––212389284
Profit growth––––––83.4%−27.0%
Margin–––––7.7%9.0%8.3%
Return on capital–––––19.7%27.6%18.1%
Assets–––––2,1953,0593,047
Liabilities–––––1,1171,6501,477
Capital employed–––––1,0781,4091,570
Revenue–––––226367610
Revenue–––––527438348
–––––––0
Revenue951824778758735–––
Revenue7858487327201,319–––
Revenue269348320336546–––
0–––––––
Profit is before tax and finance costs, the way companies report their segments.

Profit and loss

Consolidated, ₹ crore, years to March.Texmaco Rail & Engineering quarterly results

₹ croreMar 2017Mar 2018Mar 2019Filed 15 MayMar 2020Filed 19 JunMar 2021Filed 15 MayMar 2022Filed 24 MayMar 2023Filed 13 MayMar 2024Filed 17 MayMar 2025Filed 12 JunMar 2026Filed 12 May
Revenue from operations1,3571,1511,8581,8321,6891,6222,2433,5035,1074,377
1,2831,0871,6881,6721,5701,4822,0983,2394,6393,987
Materials and goods bought1,0438621,4281,3901,3271,2221,7992,8654,1823,555
Employee costs––113128117126130139171184
Other expenses––147153127133169235287247
Operating profit before depreciation7464170160119140145264467390
Operating margin5.5%5.5%9.1%8.7%7.0%8.6%6.5%7.5%9.2%8.9%
Materials, % of revenue––76.9%75.9%78.6%75.4%80.2%81.8%81.9%81.2%
Employee costs, % of revenue––6.1%7.0%6.9%7.8%5.8%4.0%3.3%4.2%
Other expenses, % of revenue––7.9%8.4%7.5%8.2%7.5%6.7%5.6%5.6%
Depreciation and amortisation22252936373635384347
Operating profit after depreciation523914112481104110225424343
Other income46481521252226705837
Finance costs58617097103100116133137123
Profit before one-off items and tax3926864832620162345258
One-off items000−15000000−3
Profit before tax392686−10232620162345255
121213−3301496611984
Share of profit of joint ventures and associates2−1348814172323
291375−65122126113249194
Other comprehensive income––0−14231021−15
Total comprehensive income––75−79353128114248198
Net margin2.2%1.1%4.1%−3.5%0.7%1.3%1.2%3.2%4.9%4.4%
Net margin without joint ventures and associates2.0%1.2%3.9%−3.8%0.2%0.8%0.5%2.7%4.4%3.9%
Materials, employee costs and other expenses are shown for the years they add up to operating expenses; for the years to Mar 2017 and Mar 2018 they do not, so they are left blank.

Balance sheet

Consolidated, ₹ crore, at 31 March.

₹ croreMar 2019Filed 15 MayMar 2020Filed 19 JunMar 2021Filed 15 MayMar 2022Filed 24 MayMar 2023Filed 13 MayMar 2024Filed 17 MayMar 2025Filed 12 JunMar 2026Filed 12 May
1,1391,0271,1391,3281,3902,5302,8302,412
1,1391,0271,1411,3311,3922,5332,7972,374
Share capital2222253232404041
Reserves1,1171,0051,1161,2981,3602,4932,7572,333
Belonging to outside owners of subsidiaries00−2−2−2−33338
574750763710982630925873
1,4561,6221,3381,1481,7321,3331,5702,236
57239165188264322436406
Total assets2,6512,8882,6422,6643,3854,1854,8375,054
5356196115656587091,2541,388
2,1162,2702,0312,0992,7273,4763,5833,666
Net debt456631622537829−68632444
Borrowings are counted again inside the liabilities due within a year and after a year. No balance sheet is on record for the years to Mar 2017 and Mar 2018, so its lines and the ratios worked from it are blank there.

Cash flow

Consolidated, ₹ crore, years to March.

₹ croreMar 2021Filed 15 MayMar 2022Filed 24 MayMar 2023Filed 13 MayMar 2024Filed 17 MayMar 2025Filed 12 JunMar 2026Filed 12 May
4027−10396−47363
−5049−9884−11422
−89−111−268−238−53613
Receivables4837−337−208−43080
Inventories228−52−315−47−128−16
Payables−365−973841723−51
Other working capital000000
Tax paid−9−22−512−44−56
Interest paid10300000
Capital spending0165382533167
Free cash flow4011−15614−579196
−2320−76−633−96−231
−13−12151533172−101
Dividends paid23352030
Shares bought back000000
Shares issued7916101,0310143
Net change in cash436−28−43031
Capital spending is part of cash from investing, and dividends paid, shares bought back and shares issued are part of cash from financing. Each is shown as an amount on a line of its own, and the section's other items are in its total only. No cash flow statement is on record for the years to Mar 2017, Mar 2018, Mar 2019 and Mar 2020.

Per share

Consolidated, ₹ per share, years to March.Texmaco Rail & Engineering dividend history

₹ per shareMar 2017Mar 2018Mar 2019Filed 15 MayMar 2020Filed 19 JunMar 2021Filed 15 MayMar 2022Filed 24 MayMar 2023Filed 13 MayMar 2024Filed 17 MayMar 2025Filed 12 JunMar 2026Filed 12 May
Earnings per share₹1.23₹0.58₹3.43−₹2.88₹0.53₹0.75₹0.81₹3.29₹6.24₹4.84
Diluted earnings per share₹1.23₹0.58₹3.35−₹2.88₹0.53₹0.75₹0.81₹3.29₹6.21₹4.84
Dividend per share₹0.25₹0.25₹0.35₹0.10₹0.10₹0.10₹0.15₹0.50₹0.75₹0.75
Book value per share––₹51.75₹45.69₹45.59₹41.34₹43.25₹63.41₹70.02₹58.35
Dividend payout20.3%43.5%10.2%–17.7%15.7%18.7%17.6%12.0%15.6%
Shareholder yield––––−12.8%−11.8%0.2%−16.2%0.4%−3.5%
Market cap at the year end (₹ crore)1,9521,8311,5184386001,3421,3666,3175,3813,206
RatioMar 2017Mar 2018Mar 2019Filed 15 MayMar 2020Filed 19 JunMar 2021Filed 15 MayMar 2022Filed 24 MayMar 2023Filed 13 MayMar 2024Filed 17 MayMar 2025Filed 12 JunMar 2026Filed 12 May
Revenue growth42.3%−15.2%61.5%−1.4%−7.8%−4.0%38.3%56.1%–−14.3%
Operating profit growth111.8%−13.8%166.1%−5.9%−25.7%18.1%3.7%81.2%–−16.4%
Net profit growth122.1%−57.0%496.4%––70.7%25.7%337.8%–−22.2%
Earnings per share growth–−52.8%491.4%––41.5%8.0%306.2%–−22.4%
––6.6%−6.0%1.3%1.7%1.9%5.8%9.3%7.5%
–––−12.6 pts7.3 pts0.4 pts0.2 pts3.9 pts3.6 pts−1.8 pts
From the net margin–––−12.4 pts7.4 pts0.7 pts−0.1 pts3.4 pts2.9 pts−0.8 pts
From asset turnover–––0.3 pts−0.1 pts0.0 pts0.3 pts1.3 pts1.9 pts−1.9 pts
From borrowing–––−0.5 pts0.0 pts−0.3 pts0.1 pts−0.9 pts−1.3 pts0.9 pts
Return on capital employed––8.2%7.0%4.3%5.1%4.6%7.1%11.3%10.5%
Cash conversion––––335.3%132.4%−398.5%84.8%−18.7%187.4%
Interest cover0.90.62.01.30.81.00.91.73.12.8
Debt to equity––0.500.730.670.530.710.250.330.36
Receivable days––1611281321281289298104
Inventory days––11514185108137927489
Payable days––14214511893115865662
Cash conversion cycle, days––1341249914315098116131
Working capital days––209244276321270191164130
Asset turnover––0.700.660.610.610.740.931.130.89
Assets per rupee of net worth––2.332.562.552.152.221.931.691.91
Sales per rupee of plant––4.754.534.504.525.608.185.784.82
Capital spending to depreciation––––0.000.441.502.1512.343.55
Plant being built, % of plant in use––3.5%1.8%1.0%0.7%2.3%5.2%7.2%18.1%
Revenue growth, operating profit growth, net profit growth and earnings per share growth are left blank for the year to Mar 2025: between the two periods the company restated its earlier figures, so the two are on different bases and the change is not worked out. No balance sheet is on record for the years to Mar 2017 and Mar 2018, so its lines and the ratios worked from it are blank there.

Growth and returns over 3, 5 and 10 years

Consolidated: the company and its subsidiaries together. Each window ends with the year to Mar 2026.

Return on assets, latest year
3.9%
Cash from operations against operating profit
92.9%
Measure10 years5 years3 years
Revenue growth, yearly rate16.5%21.0%25.0%
Profit growth, yearly rate30.9%69.0%96.3%
Return on equity, average–5.2%7.6%
Return on capital employed, average–7.7%9.6%
Operating margin, average7.7%8.1%8.5%
Net margin, average1.9%3.0%4.2%
Asset turnover, average–0.860.98
Cash conversion cycle, days, average–128115
Interest cover, average1.51.92.5
Debt to equity, average–0.440.31

Where the cash came from and went

Consolidated: the company and its subsidiaries together. ₹ crore, added up over each window, which ends with the year to Mar 2026.

₹ crore5 years3 yearsLatest year
Cash from operations336412363
Cash from investing−1,015−959−231
Cash from financing743604−101
Capital spending850782167
Dividends paid605530
Shares bought back000
Shares issued for cash1,3351,174143
Borrowings raised6583740
Borrowings repaid56448352

Accounting checks

Consolidated, years to March. Published tests of whether reported profit is backed by cash and the balance sheet.

CheckMar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025Mar 2026
Piotroski score, out of 9Published threshold 3 points out of 9––––674545
Altman Z-scorePublished threshold 1.81––2.391.531.952.482.124.914.292.83
Beneish M-scorePublished threshold −1.78––––−2.50−2.65−1.89−2.11−1.57−2.67
Profit not backed by cash, % of assetsPublished threshold 10 per cent of average total assets––––−0.19−1.026.7717.178.671.25
Cash from operations to profit, 3 yearsPublished threshold 0.7 times––––––−0.610.13−0.140.74
Receivables growth less revenue growthOur threshold 0 percentage points–––−19.992.68−2.82−0.61−43.829.215.60
Inventory growth less cost-of-goods growthOur threshold 0 percentage points–––21.97−37.8224.5940.15−52.28−28.2216.84
Other current assets growth less revenue growthOur threshold 5 per cent of revenue–––12.68−0.241.375.562.00−1.971.15
Assets under construction, years of additionsOur threshold 2 years of additions–––0.150.470.120.120.340.132.28
Effective tax ratePublished threshold 17.16 per cent31.2947.6015.08–−8.1753.7243.5040.7034.5632.88
Tax charged less tax paid, % of profitOur threshold 10 percentage points–––––−29.2017.5633.5621.7210.95
A threshold marked as ours has no published figure; it is the line we read the check against.

Credit ratings

An agency's view of the chance the company repays a borrowing on time, from AAA, the highest, down to D, in default.

DateAgencyBorrowing ratedRatingOutlookAmount, ₹ Cr
7 Jul 2026CARE Ratings Limited (opens in a new tab)Fund-based - LT-Term LoanCARE AReview, Re-affirmStable315.29
7 Jul 2026CARE Ratings Limited (opens in a new tab)Fund-based - LT-Cash CreditCARE AReview, Re-affirmStable1,065
7 Jul 2026CARE Ratings Limited (opens in a new tab)Non-fund-based - LT/ ST-BG/LCCARE A / CARE A1Review, Re-affirmStable2,950
7 Jul 2026CARE Ratings Limited (opens in a new tab)Fund-based/Non-fund-based-Short TermCARE A1Review, Re-affirm70
The latest rating on each borrowing. The agency's name opens its reasoning for the rating.