T

Texmaco Rail & Engineering Ltd
NSE:TEXRAIL

Watchlist Manager
Texmaco Rail & Engineering Ltd
NSE:TEXRAIL
Watchlist
Price: 125.91 INR -1.15% Market Closed
Market Cap: 51.2B INR
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

Revenue
+
3Y
+185%
5Y
+205%
10Y
+840%
Operating Income
+
3Y
+497%
5Y
+451%
10Y
+8 944%
Net Income
+
3Y
+10 562%
5Y
-
10Y
+1 179%

Earnings Waterfall
Texmaco Rail & Engineering Ltd

Revenue
48.4B INR
Cost of Revenue
-38.1B INR
Gross Profit
10.3B INR
Operating Expenses
-6.5B INR
Operating Income
3.8B INR
Other Expenses
-1.7B INR
Net Income
2.1B INR

Income Statement
Texmaco Rail & Engineering Ltd

Rotate your device to view
Income Statement
Currency: INR
Mar-2011 Jun-2011 Sep-2011 Dec-2011 Mar-2012 Jun-2012 Sep-2012 Dec-2012 Mar-2013 Jun-2013 Sep-2013 Dec-2013 Mar-2014 Jun-2014 Sep-2014 Dec-2014 Mar-2015 Jun-2015 Sep-2015 Dec-2015 Mar-2016 Jun-2018 Sep-2018 Dec-2018 Mar-2019 Jun-2019 Sep-2019 Dec-2019 Mar-2020 Jun-2020 Sep-2020 Dec-2020 Mar-2021 Jun-2021 Sep-2021 Dec-2021 Mar-2022 Jun-2022 Sep-2022 Dec-2022 Mar-2023 Jun-2023 Sep-2023 Dec-2023 Mar-2024 Jun-2024 Sep-2024 Dec-2024 Mar-2025 Jun-2025 Sep-2025
Revenue
Interest Expense
50
0
0
0
83
0
0
0
73
0
0
0
80
0
0
0
96
0
0
0
373
0
0
0
585
0
0
0
787
0
0
0
901
0
0
0
794
0
0
0
878
0
0
0
1 080
0
0
0
0
0
0
Revenue
9 386
N/A
9 839
+5%
9 438
-4%
8 587
-9%
7 674
-11%
6 711
-13%
7 068
+5%
8 529
+21%
8 294
-3%
8 231
-1%
7 095
-14%
5 547
-22%
4 464
-20%
3 449
-23%
3 481
+1%
3 865
+11%
4 386
+13%
4 864
+11%
5 151
+6%
6 438
+25%
11 567
+80%
3 609
-69%
7 373
+104%
12 020
+63%
18 582
+55%
18 894
+2%
19 889
+5%
20 543
+3%
18 318
-11%
16 581
-9%
15 887
-4%
15 169
-5%
16 888
+11%
18 013
+7%
17 685
-2%
17 807
+1%
16 217
-9%
15 896
-2%
17 003
+7%
18 547
+9%
22 433
+21%
26 014
+16%
29 220
+12%
31 936
+9%
35 029
+10%
39 342
+12%
44 751
+14%
49 048
+10%
51 066
+4%
49 290
-3%
48 412
-2%
Gross Profit
Cost of Revenue
(6 548)
(6 419)
(6 064)
(5 391)
(5 174)
(4 318)
(4 646)
(5 866)
(5 681)
(5 646)
(4 762)
(3 567)
(3 413)
(2 196)
(2 285)
(2 652)
(3 387)
(3 423)
(3 756)
(4 961)
(9 629)
(2 726)
(5 461)
(9 080)
(14 518)
(13 062)
(14 008)
(14 488)
(13 951)
(11 369)
(10 985)
(10 488)
(13 252)
(12 909)
(12 488)
(12 734)
(12 297)
(11 514)
(12 498)
(13 822)
(18 242)
(19 765)
(22 664)
(25 036)
(29 076)
(31 119)
(35 764)
(39 273)
(42 203)
(39 025)
(38 079)
Gross Profit
2 837
N/A
3 419
+21%
3 375
-1%
3 196
-5%
2 500
-22%
2 394
-4%
2 422
+1%
2 663
+10%
2 613
-2%
2 585
-1%
2 334
-10%
1 980
-15%
1 051
-47%
1 252
+19%
1 196
-4%
1 212
+1%
999
-18%
1 441
+44%
1 396
-3%
1 477
+6%
1 938
+31%
883
-54%
1 912
+117%
2 940
+54%
4 063
+38%
5 832
+44%
5 881
+1%
6 055
+3%
4 367
-28%
5 212
+19%
4 902
-6%
4 681
-4%
3 637
-22%
5 104
+40%
5 197
+2%
5 073
-2%
3 921
-23%
4 382
+12%
4 504
+3%
4 725
+5%
4 191
-11%
6 249
+49%
6 556
+5%
6 900
+5%
5 953
-14%
8 223
+38%
8 987
+9%
9 775
+9%
8 863
-9%
10 265
+16%
10 333
+1%
Operating Income
Operating Expenses
(1 199)
(1 673)
(1 732)
(1 720)
(1 244)
(1 434)
(1 399)
(1 420)
(1 420)
(1 589)
(1 641)
(1 640)
(904)
(1 350)
(1 313)
(1 323)
(884)
(1 351)
(1 354)
(1 371)
(1 564)
(661)
(1 407)
(2 043)
(2 680)
(4 378)
(4 409)
(4 562)
(3 130)
(4 477)
(4 212)
(3 997)
(2 758)
(3 781)
(3 832)
(3 839)
(2 789)
(3 794)
(3 869)
(3 895)
(3 016)
(4 873)
(4 852)
(4 932)
(3 595)
(5 101)
(5 326)
(5 652)
(4 498)
(6 386)
(6 534)
Selling, General & Administrative
(982)
(402)
(424)
(443)
(1 003)
(451)
(440)
(447)
(1 198)
(442)
(447)
(448)
(711)
(443)
(445)
(444)
(658)
(459)
(462)
(472)
(1 188)
(399)
(829)
(1 279)
(2 086)
(1 247)
(1 348)
(1 404)
(2 443)
(438)
(195)
4
(2 220)
(1 226)
(1 250)
(1 242)
(2 192)
(1 292)
(1 324)
(1 322)
(2 280)
(1 315)
(1 310)
(1 374)
(2 513)
(1 460)
(1 550)
(1 630)
(3 447)
(1 753)
(1 827)
Research & Development
(24)
0
0
0
(27)
0
0
0
(18)
0
0
0
(14)
0
0
0
(7)
0
0
0
(8)
0
0
0
(12)
0
0
0
(11)
0
0
0
(13)
0
0
0
(7)
0
0
0
0
0
0
0
0
0
0
0
0
0
0
Depreciation & Amortization
(90)
(87)
(90)
(90)
(95)
(94)
(96)
(98)
(99)
(96)
(98)
(100)
(117)
(124)
(127)
(139)
(149)
(147)
(146)
(139)
(175)
(65)
(132)
(205)
(291)
(312)
(333)
(346)
(352)
(368)
(373)
(376)
(366)
(372)
(370)
(371)
(351)
(356)
(353)
(352)
(343)
(382)
(383)
(383)
(373)
(370)
(391)
(410)
(422)
(435)
(436)
Other Operating Expenses
(103)
(1 184)
(1 218)
(1 188)
(119)
(890)
(863)
(874)
(105)
(1 050)
(1 096)
(1 092)
(62)
(783)
(741)
(740)
(69)
(745)
(745)
(760)
(194)
(197)
(446)
(559)
(291)
(2 820)
(2 728)
(2 811)
(325)
(3 671)
(3 645)
(3 626)
(159)
(2 182)
(2 212)
(2 226)
(239)
(2 146)
(2 191)
(2 221)
(392)
(3 176)
(3 159)
(3 175)
(709)
(3 271)
(3 385)
(3 612)
(629)
(4 198)
(4 270)
Operating Income
1 638
N/A
1 746
+7%
1 643
-6%
1 476
-10%
1 256
-15%
960
-24%
1 023
+7%
1 243
+22%
1 193
-4%
997
-16%
693
-30%
341
-51%
146
-57%
(98)
N/A
(117)
-19%
(111)
+5%
115
N/A
90
-22%
42
-53%
106
+153%
374
+252%
222
-41%
505
+128%
897
+78%
1 383
+54%
1 454
+5%
1 472
+1%
1 494
+2%
1 237
-17%
736
-41%
690
-6%
684
-1%
879
+29%
1 323
+51%
1 365
+3%
1 234
-10%
1 131
-8%
588
-48%
636
+8%
830
+31%
1 175
+42%
1 376
+17%
1 704
+24%
1 968
+16%
2 357
+20%
3 122
+32%
3 661
+17%
4 123
+13%
4 364
+6%
3 878
-11%
3 799
-2%
Pre-Tax Income
Interest Income Expense
111
(73)
(115)
(132)
112
(132)
(116)
(114)
38
(116)
(116)
(123)
26
(110)
(114)
(113)
34
(121)
(130)
(142)
(117)
(163)
(331)
(514)
(443)
(732)
(809)
(860)
(653)
(998)
(1 049)
(1 087)
(812)
(1 067)
(1 029)
(1 012)
(744)
(968)
(1 013)
(1 077)
(787)
(1 283)
(1 344)
(1 364)
(839)
(1 260)
(1 297)
(1 305)
(750)
(1 400)
(1 300)
Non-Reccuring Items
4
0
0
0
3
0
0
0
5
0
0
0
(4)
0
0
0
0
0
0
0
(4)
0
0
0
0
0
0
0
(1 499)
(1 499)
(1 499)
(1 499)
7
0
0
0
18
0
0
0
2
0
0
0
0
0
0
0
0
0
0
Gain/Loss on Disposition of Assets
18
0
0
0
6
0
0
0
2
0
0
0
1
0
0
0
1
0
0
0
2
0
0
0
15
0
0
0
8
0
0
0
0
0
0
0
1
0
0
0
2
0
0
0
2
0
0
0
12
0
0
Total Other Income
(14)
173
195
191
(15)
338
378
476
110
319
288
203
18
175
163
173
12
231
278
296
16
21
77
129
(98)
190
175
155
(113)
200
203
206
(40)
249
232
269
(142)
214
289
262
(189)
583
534
581
102
503
614
606
(180)
492
408
Pre-Tax Income
1 757
N/A
1 846
+5%
1 723
-7%
1 535
-11%
1 363
-11%
1 166
-14%
1 285
+10%
1 606
+25%
1 348
-16%
1 199
-11%
866
-28%
420
-51%
188
-55%
(33)
N/A
(68)
-105%
(50)
+25%
162
N/A
200
+23%
190
-5%
260
+37%
270
+4%
80
-70%
251
+212%
512
+104%
857
+67%
912
+6%
838
-8%
788
-6%
(1 020)
N/A
(1 562)
-53%
(1 656)
-6%
(1 697)
-2%
33
N/A
505
+1 432%
569
+13%
491
-14%
264
-46%
(167)
N/A
(88)
+47%
14
N/A
204
+1 317%
676
+231%
894
+32%
1 184
+33%
1 622
+37%
2 365
+46%
2 978
+26%
3 423
+15%
3 446
+1%
2 970
-14%
2 907
-2%
Net Income
Tax Provision
(542)
(568)
(533)
(461)
(432)
(359)
(380)
(459)
(405)
(355)
(255)
(127)
(18)
11
19
20
(25)
(25)
(25)
(25)
(77)
(28)
(53)
(104)
(129)
(147)
(128)
(140)
329
505
505
570
3
(147)
(175)
(267)
(142)
(1)
7
(7)
(89)
(232)
(366)
(490)
(660)
(961)
(1 102)
(1 106)
(1 191)
(1 013)
(1 054)
Income from Continuing Operations
1 215
1 278
1 190
1 074
931
806
905
1 147
943
844
611
293
170
(22)
(49)
(30)
137
175
165
235
193
53
198
408
728
765
710
648
(691)
(1 057)
(1 151)
(1 127)
36
358
394
224
122
(168)
(81)
8
115
444
527
695
962
1 404
1 876
2 317
2 255
1 958
1 853
Income to Minority Interest
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
(7)
1
4
6
0
3
(3)
(5)
1
(2)
1
(1)
21
22
22
25
0
(1)
(1)
(1)
2
2
2
2
2
8
(5)
(2)
3
3
23
Equity Earnings Affiliates
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
3
5
12
22
26
31
28
36
42
44
54
58
84
97
113
106
83
97
101
125
143
147
156
165
168
191
214
232
234
232
235
Net Income (Common)
1 215
N/A
1 278
+5%
1 190
-7%
1 074
-10%
931
-13%
806
-13%
905
+12%
1 147
+27%
943
-18%
844
-10%
611
-28%
293
-52%
170
-42%
(22)
N/A
(49)
-117%
(30)
+38%
137
N/A
175
+28%
165
-6%
235
+42%
190
-19%
59
-69%
213
+263%
436
+104%
754
+73%
798
+6%
736
-8%
678
-8%
(648)
N/A
(1 015)
-57%
(1 096)
-8%
(1 070)
+2%
142
N/A
477
+236%
529
+11%
355
-33%
205
-42%
(71)
N/A
20
N/A
132
+565%
260
+98%
593
+128%
685
+16%
862
+26%
1 132
+31%
1 603
+42%
2 085
+30%
2 547
+22%
2 492
-2%
2 193
-12%
2 111
-4%
EPS (Diluted)
6.01
N/A
6.34
+5%
5.9
-7%
5.32
-10%
4.6
-14%
3.99
-13%
4.48
+12%
5.68
+27%
4.66
-18%
4.18
-10%
3.05
-27%
1.46
-52%
0.84
-42%
-0.1
N/A
-0.24
-140%
-0.13
+46%
0.64
N/A
0.74
+16%
0.7
-5%
1
+43%
0.81
-19%
0.24
-70%
0.88
+267%
1.8
+105%
3.02
+68%
3.22
+7%
2.97
-8%
2.72
-8%
-2.62
N/A
-4.11
-57%
-4.49
-9%
-4.32
+4%
0.57
N/A
1.7
+198%
1.89
+11%
1.18
-38%
0.75
-36%
-0.22
N/A
0.06
N/A
0.41
+583%
0.81
+98%
1.84
+127%
2.12
+15%
2.6
+23%
3.29
+27%
4.01
+22%
5.2
+30%
6.34
+22%
6.21
-2%
5.33
-14%
5.24
-2%

See Also

Summary
TEXRAIL intrinsic value, competitors valuation, and company profile.
DCF Valuation
TEXRAIL stock valuation using Discount Cash Flow valuation method.
Relative Valuation
TEXRAIL stock valuation using valuation multiples.
Wall Street Estimates
TEXRAIL price targets and financial estimates made by Wall st analysts.
Profitability Analysis
Detailed analysis of the company's profitability.
Solvency Analysis
Analysis of the financial position and solvency of the company.
Financials
Income Statement, Balance Sheet, Cash Flow Statement.
Discount Rate
TEXRAIL stock discount rate: cost of equity and WACC.
Summary
DCF Valuation
Relative Valuation
Wall Street Estimates
Profitability Analysis
Solvency Analysis
Financials
Discount Rate
Discover More
ALPHA SPREAD
Follow us
Join more than 302,600+ value investors using Alpha Spread
Create Free Account
or see our plans & pricing

Company

About Us Careers Pricing Affiliate Program Terms of Service Privacy Policy

Help

What is Intrinsic Value? Help Center Contact Us

Tools

Stock Screener Intrinsic Value Calculator DCF Value Calculator Discount Rate Calculator

Stocks

Most Undervalued Stocks Wide Economic Moat Stocks High Profitability Stocks High Solvency Stocks Most Popular Stocks

© 2025 Alpha Spread Limited. All Rights Reserved.

www.alphaspread.com is not operated by a broker, a dealer, or a registered investment adviser. Under no circumstances does any information posted on www.alphaspread.com represent a recommendation to buy or sell a security. The information on this site, and in its related newsletters, is not intended to be, nor does it constitute, investment advice or recommendations. The information on this site is in no way guaranteed for completeness, accuracy or in any other way. In no event shall Alpha Spread Limited be liable to any member, guest or third party for any damages of any kind arising out of the use of any content or other material published or available on www.alphaspread.com, or relating to the use of, or inability to use, www.alphaspread.com or any content, including, without limitation, any investment losses, lost profits, lost opportunity, special, incidental, indirect, consequential or punitive damages. Past performance is a poor indicator of future performance.