Tata Power

₹222.7 2.1 | 0.9%

WEBSITE BSE:500400 NSE : TATA POWER 09 Jun, 12:43

Market Cap ₹71144 Cr.

Stock P/E 21.3

P/B 2.5

Current Price ₹222.7

Book Value ₹ 90.1

Face Value 1

52W High ₹251

Dividend Yield 0.9%

52W Low ₹ 182.4

Edit Ratio

Tata Power Research see more...

Overview Inc. Year: 1919Industry: Power Generation/Distribution

The Tata Power Company Limited is an India-based incorporated power business enterprise. The Company is engaged in electric powered electricity generation, transmission and distribution, electronic products, and provider agencies. The Company's segments are Transmission,Generation, Renewables and Distribution, and Others. The Generation section contains of generation of energy from hydroelectric assets and thermal sources (coal, gas, and oil) from plant owned and operated underneath rent arrangements and related ancillary offerings. The Renewables section incorporates generation of power from renewable energy resources i.e. wind and solar and related ancillary services. The Transmission and Distribution segment contains of transmission and distribution network, sale of power to retail customers through distribution community and related ancillary services. The Others section comprises of task control contracts/infrastructure control offerings,property improvement and lease rent of oil tanks.

Tata Power Share Price

Volume

Price

Price: NSE50 DMA200 DMAVolume

Quarterly Price

Quarterly Monthly

Show Value Show %

Peer Comparison

Tata Power Quarterly Results

#(Fig in Cr.)	Dec 2020	Mar 2021	Jun 2021	Sep 2021	Dec 2021	Mar 2022	Jun 2022	Sep 2022	Dec 2022	Mar 2023
Net Sales	7598	10127	9968	9810	10913	11960	14495	14031	14129	12454
Other Income	105	95	178	377	106	259	143	150	273	872
Total Income	7703	10222	10146	10187	11019	12219	14639	14181	14402	13325
Total Expenditure	5706	8554	7781	8455	9178	9966	12532	12138	11584	10224
Operating Profit	1997	1668	2365	1732	1841	2253	2107	2043	2818	3101
Interest	966	890	945	946	953	1015	1026	1052	1098	1196
Depreciation	738	663	747	771	758	846	822	838	853	926
Exceptional Income / Expenses	-109	0	0	0	0	-150	0	0	0	0
Profit Before Tax	184	114	672	15	130	243	259	153	866	979
Provision for Tax	103	-108	573	132	237	-562	179	438	812	219
Profit After Tax	81	222	100	-117	-106	804	81	-284	54	760
Adjustments	167	171	291	539	532	-301	714	1103	891	18
Profit After Adjustments	248	393	391	422	426	503	795	819	945	778
Adjusted Earnings Per Share	0.8	1.2	1.2	1.3	1.3	1.6	2.5	2.6	3	2.4

Tata Power Profit & Loss

#(Fig in Cr.)	Mar 2013	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	TTM
Net Sales	33025	35718	33593	29494	27588	26840	29881	29136	32703	42816	55109	55109
Other Income	531	258	439	754	696	434	419	586	439	966	1468	1438
Total Income	33556	35976	34032	30248	28283	27274	30300	29722	33143	43782	56577	56547
Total Expenditure	26736	28831	27314	23010	21789	20568	23168	21216	25701	35346	47433	46478
Operating Profit	6820	7145	6718	7238	6495	6706	7131	8506	7442	8436	9145	10069
Interest	2642	3440	3699	3236	3365	3761	4170	4495	4010	3864	4372	4372
Depreciation	2052	2730	2174	1649	1956	2346	2393	2634	2745	3122	3439	3439
Exceptional Income / Expenses	-850	0	639	-1073	-953	693	1849	37	427	-390	924	0
Profit Before Tax	1277	975	1484	1281	1447	2845	3819	2368	1987	3003	5457	2257
Provision for Tax	1178	1008	1075	680	350	162	1088	641	502	380	1647	1648
Profit After Tax	99	-33	409	600	1097	2683	2732	1727	1485	2623	3810	611
Adjustments	-184	-227	-242	62	-200	-274	-375	-709	-357	-882	-473	2726
Profit After Adjustments	-85	-260	168	662	897	2408	2356	1017	1127	1741	3336	3337
Adjusted Earnings Per Share	-0.3	-1.1	0.6	2.4	3.3	8.9	8.7	3.8	3.5	5.5	10.4	10.5

Growth Rates

#	1 Year	3 Year	5 Year	10 Year
Sales CAGR	29%	24%	15%	5%
Operating Profit CAGR	8%	2%	6%	3%
PAT CAGR	45%	30%	7%	44%

#	1 Year	3 Year	5 Year	10 Year
Share Price CAGR	-4%	73%	23%	10%
ROE Average	15%	12%	12%	9%
ROCE Average	13%	11%	11%	10%

Tata Power Balance Sheet

#(Fig in Cr.)	Mar 2013	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023
Shareholder's Funds	12336	12401	14319	11633	13215	14900	16806	18066	20822	22442	28787
Minority's Interest	2065	2273	2493	1750	1869	2015	2167	2332	2927	3587	5417
Borrowings	33099	31970	33893	23914	26643	23856	32639	34195	31545	32730	30708
Other Non-Current Liabilities	3114	3012	3391	6669	5599	3212	3888	7497	11965	14424	17855
Total Current Liabilities	16643	21727	21090	26091	35504	37005	27581	26521	31256	39255	45215
Total Liabilities	67257	71383	75185	70057	82829	81892	84073	89674	98655	112550	128096
Fixed Assets	41353	43394	44726	36414	46592	44656	44305	47666	52179	57389	61747
Other Non-Current Assets	13753	14629	15561	23859	16411	16560	18713	18253	20866	23718	26824
Total Current Assets	12150	13361	14899	8662	17906	15896	15953	17502	22562	28396	36225
Total Assets	67257	71383	75185	70057	82829	81892	84073	89674	98655	112550	128096

Tata Power Cash Flow

#(Fig in Cr.)	Mar 2013	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023
Opening Cash & Cash Equivalents	3122	1790	1385	813	294	819	945	62	1834	3570	2829
Cash Flow from Operating Activities	3286	6483	5981	7415	7014	6364	4574	7375	8345	6693	7159
Cash Flow from Investing Activities	-4286	-3742	-3875	-1818	-7419	-1518	-319	-543	668	-6277	-7375
Cash Flow from Financing Activities	-593	-3265	-2239	-6183	937	-4726	-5184	-5110	-7603	-1183	1341
Net Cash Inflow / Outflow	-1593	-524	-133	-586	533	120	-930	1723	1410	-767	1125
Closing Cash & Cash Equivalent	1790	1398	1262	240	819	945	62	1834	3570	2829	4072

Tata Power Ratios

#	Mar 2013	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023
Earnings Per Share (Rs)	-0.35	-1.1	0.62	2.45	3.32	8.91	8.71	3.76	3.53	5.45	10.44
CEPS(Rs)	8.75	11.37	9.55	8.32	11.29	18.59	18.95	16.12	13.24	17.98	22.69
DPS(Rs)	1.15	1.25	1.3	1.3	1.3	1.3	1.3	1.55	1.55	1.75	2
Book NAV/Share(Rs)	46.09	46.73	47.81	43.02	48.86	55.09	62.14	66.8	65.17	70.24	90.1
Core EBITDA Margin(%)	19.03	19.27	18.69	21.98	21.02	23.37	22.46	27.18	21.41	17.45	13.93
EBIT Margin(%)	11.86	12.35	15.43	15.31	17.44	24.61	26.74	23.55	18.34	16.04	17.84
Pre Tax Margin(%)	3.86	2.73	4.42	4.34	5.25	10.6	12.78	8.13	6.08	7.01	9.9
PAT Margin (%)	0.3	-0.09	1.22	2.04	3.97	9.99	9.14	5.93	4.54	6.13	6.91
Cash Profit Margin (%)	6.51	7.54	7.69	7.62	11.06	18.74	17.15	14.96	12.93	13.42	13.15
ROA(%)	0.15	-0.05	0.56	0.83	1.43	3.26	3.29	1.99	1.58	2.48	3.17
ROE(%)	0.79	-0.27	3.12	4.67	8.83	19.08	17.23	9.9	7.64	12.13	14.87
ROCE(%)	7.86	8.36	9.42	8.35	8.33	10.28	12.12	10.19	8.99	10.13	13.3
Receivable days	30.8	40.07	54.9	56.32	48.77	45.02	44.18	55.57	53.72	47.65	42.83
Inventory Days	20.5	20.94	21.28	19.9	19.67	21.91	20.34	21.66	20.3	26.07	27.07
Payable days	-4173.1	0	0	0	0	0	0	0	0	0	0
PER(x)	0	0	124.23	26.4	27.3	8.91	8.47	8.73	29.25	43.82	18.21
Price/Book(x)	1.85	1.65	1.48	1.5	1.85	1.44	1.19	0.49	1.58	3.4	2.11
Dividend Yield(%)	1.19	1.47	1.69	2.01	1.44	1.64	1.76	4.72	1.5	0.73	1.05
EV/Net Sales(x)	1.82	1.69	1.83	1.94	2.68	2.62	2.32	1.94	2.19	2.74	1.79
EV/Core EBITDA(x)	8.84	8.43	9.15	7.9	11.37	10.49	9.7	6.66	9.64	13.9	10.78
Net Sales Growth(%)	27.01	8.15	-5.95	-12.2	-6.46	-2.71	11.33	-2.49	12.24	30.92	28.71
EBIT Growth(%)	92.61	12.67	17.4	-12.86	6.54	37.28	20.94	-14.1	-12.61	14.51	43.13
PAT Growth(%)	110.2	-133.74	1329.15	46.64	82.64	144.63	1.82	-36.79	-14	76.68	45.22
EPS Growth(%)	92.15	-215.37	156.63	294.59	35.38	168.61	-2.16	-56.82	-6.2	54.47	91.59
Debt/Equity(x)	3.19	3.42	2.99	3.47	3.81	3.36	2.98	2.76	2.15	2.12	1.7
Current Ratio(x)	0.73	0.61	0.71	0.33	0.5	0.43	0.58	0.66	0.72	0.72	0.8
Quick Ratio(x)	0.61	0.52	0.62	0.28	0.46	0.39	0.52	0.59	0.66	0.62	0.71
Interest Cover(x)	1.48	1.28	1.4	1.4	1.43	1.76	1.92	1.53	1.5	1.78	2.25
Total Debt/Mcap(x)	1.72	1.82	2.02	2.31	2.06	2.33	2.51	5.61	1.35	0.62	0.81

Tata Power Shareholding Pattern

#	Dec 2020	Mar 2021	Jun 2021	Sep 2021	Dec 2021	Mar 2022	Jun 2022	Sep 2022	Dec 2022	Mar 2023
Promoter	46.86	46.86	46.86	46.86	46.86	46.86	46.86	46.86	46.86	46.86
FII	12.44	12.17	11.26	11.06	10.84	10.82	10.1	10.28	9.63	9.45
DII	24.52	20.87	17.15	20.44	15.9	16.2	15.02	14.52	14.64	14.48
Public	16.17	20.09	24.72	21.63	26.4	26.11	28.01	28.33	28.86	29.2
Others	0.01	0.01	0.01	0.01	0.01	0.01	0.01	0.01	0.01	0.01
Total	100	100	100	100	100	100	100	100	100	100

#	Dec 2020	Mar 2021	Jun 2021	Sep 2021	Dec 2021	Mar 2022	Jun 2022	Sep 2022	Dec 2022	Mar 2023
Promoter	149.73	149.73	149.73	149.73	149.73	149.73	149.73	149.73	149.73	149.73
FII	39.74	38.88	35.98	35.34	34.63	34.58	32.27	32.86	30.77	30.2
DII	78.36	66.69	54.81	65.32	50.79	51.77	47.99	46.39	46.8	46.27
Public	51.67	64.21	78.98	69.12	84.35	83.42	89.51	90.53	92.2	93.31
Others	0.04	0.04	0.04	0.04	0.04	0.04	0.04	0.04	0.04	0.03
Total	319.53	319.53	319.53	319.53	319.53	319.53	319.53	319.53	319.53	319.53

Pros

Company has reduced debt.

Cons

Promoter holding is low: 46.86%.
Company has a low return on equity of 12% over the last 3 years.
The company has delivered a poor profit growth of 7% over past five years.

* The pros and cons are machine generated. Pros / cons are based on a checklist to highlight important points. Please exercise caution and do your own analysis.