Torrent Power Ltd

Torrent Power Summary Chart Analysis Peers Quarters Profit & Loss Balance Sheet Cash Flow Ratios Investors Documents

Torrent Power Ltd

₹ 1,479 -9.36%
20 Dec - close price
torrentpower.com BSE: 532779 NSE: TORNTPOWER
About

Torrent Power Ltd is a leading integrated power utility company in India with presence across generation, transmission and distribution of power. Its operations are spread across the states of Gujarat, Maharashtra, Uttar Pradesh and Karnataka.[1]

It is a part of Torrent Group which has presence across pharmaceutical, power and city gas distribution business.[2]

Key Points

Business Segments FY24

1) Transmission & Distribution (89%): [1]

Website BSE NSE
  • Market Cap ₹ 74,537 Cr.
  • Current Price ₹ 1,479
  • High / Low ₹ 2,037 / 894
  • Stock P/E 33.2
  • Book Value ₹ 277
  • Dividend Yield 1.08 %
  • ROCE 14.8 %
  • ROE 15.2 %
  • Face Value ₹ 10.0
Edit ratios

Pros

  • Company has been maintaining a healthy dividend payout of 65.4%

Cons

  • Promoter holding has decreased over last quarter: -2.48%

* 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.

Peer comparison

Sector: Power Generation & Distribution Industry: Power Generation And Supply

Part of Nifty Midcap150 Momentum 50 BSE Momentum Index Nifty Total Market Nifty Midcap 150 BSE 250 LargeMidCap Index

Edit Columns
Loading peers table ...

Quarterly Results

Consolidated Figures in Rs. Crores / View Standalone

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
3,648 3,767 3,744 6,510 6,703 6,443 6,038 7,328 6,961 6,366 6,529 9,034 7,176
2,709 2,833 2,753 5,450 5,539 4,999 4,947 6,143 5,740 5,322 5,420 7,176 5,968
Operating Profit 938 934 991 1,060 1,164 1,444 1,090 1,185 1,221 1,044 1,109 1,858 1,207
OPM % 26% 25% 26% 16% 17% 22% 18% 16% 18% 16% 17% 21% 17%
36 66 -1,203 108 94 84 96 86 108 54 97 76 125
Interest 157 157 151 186 215 228 189 227 247 235 233 260 272
Depreciation 332 334 340 312 319 322 329 332 342 349 355 359 371
Profit before tax 485 509 -703 671 725 977 668 711 741 513 617 1,315 689
Tax % 24% 27% -31% 25% 33% 29% 28% 25% 27% 27% 28% 24% 28%
369 369 -487 502 484 695 484 532 543 374 447 996 496
EPS in Rs 7.64 7.66 -10.15 10.45 10.02 14.24 9.34 10.76 10.94 7.49 8.95 20.23 10.01
Raw PDF

Profit & Loss

Consolidated Figures in Rs. Crores / View Standalone

Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 TTM
8,181 8,641 10,348 11,680 9,960 11,512 13,151 13,641 12,173 14,258 25,694 27,183 29,104
6,819 7,310 8,246 8,681 7,487 8,364 9,934 10,045 8,695 10,643 20,906 22,587 23,886
Operating Profit 1,362 1,331 2,103 2,999 2,472 3,148 3,217 3,596 3,477 3,615 4,789 4,596 5,218
OPM % 17% 15% 20% 26% 25% 27% 24% 26% 29% 25% 19% 17% 18%
132 233 320 337 179 232 172 -862 130 -1,089 352 307 351
Interest 438 705 962 1,131 1,058 848 899 955 776 628 818 943 1,001
Depreciation 427 585 720 916 1,006 1,132 1,227 1,304 1,280 1,334 1,281 1,378 1,434
Profit before tax 630 275 740 1,290 587 1,401 1,264 475 1,552 564 3,041 2,583 3,134
Tax % 39% 61% 51% 30% 27% 32% 28% -148% 16% 19% 29% 27%
387 108 363 902 430 952 904 1,179 1,296 459 2,165 1,896 2,313
EPS in Rs 8.19 2.23 7.61 18.73 8.92 19.61 18.70 24.43 26.86 9.45 44.06 38.14 46.68
Dividend Payout % 24% 22% 20% 24% 25% 26% 27% 47% 41% 95% 59% 42%
Compounded Sales Growth
10 Years: 12%
5 Years: 16%
3 Years: 31%
TTM: 9%
Compounded Profit Growth
10 Years: 35%
5 Years: 15%
3 Years: 11%
TTM: 3%
Stock Price CAGR
10 Years: 25%
5 Years: 39%
3 Years: 40%
1 Year: 62%
Return on Equity
10 Years: 13%
5 Years: 15%
3 Years: 15%
Last Year: 15%

Balance Sheet

Consolidated Figures in Rs. Crores / View Standalone

Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Sep 2024
Equity Capital 472 472 472 481 481 481 481 481 481 481 481 481 481
Reserves 5,631 5,733 6,083 5,990 6,411 7,239 8,490 8,673 9,704 9,463 10,529 11,581 12,835
8,050 9,463 9,355 8,515 8,768 9,298 9,715 8,908 7,817 9,143 10,541 11,632 11,567
3,125 3,457 3,722 4,626 5,132 5,571 5,865 5,541 5,513 5,902 8,320 9,633 10,690
Total Liabilities 17,278 19,126 19,632 19,612 20,793 22,589 24,550 23,603 23,514 24,988 29,872 33,326 35,574
7,758 10,185 15,088 15,139 16,804 17,871 18,014 17,569 17,326 17,097 19,269 21,802 22,724
CWIP 6,163 4,550 233 213 332 393 359 568 838 1,297 2,625 2,472 2,144
Investments 367 866 607 511 671 873 914 724 466 407 804 954 950
2,990 3,525 3,705 3,748 2,986 3,453 5,263 4,743 4,885 6,187 7,174 8,097 9,756
Total Assets 17,278 19,126 19,632 19,612 20,793 22,589 24,550 23,603 23,514 24,988 29,872 33,326 35,574

Cash Flows

Consolidated Figures in Rs. Crores / View Standalone

Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024
1,568 1,355 2,251 2,550 2,356 2,764 2,425 3,610 2,988 3,167 3,456 4,258
-3,725 -885 -1,158 -911 -2,122 -2,418 -1,828 -1,129 -910 -2,483 -3,216 -3,544
2,090 437 -1,206 -2,163 -674 -311 -617 -2,506 -2,061 -502 -341 -551
Net Cash Flow -67 908 -112 -523 -440 34 -20 -25 16 182 -101 163

Ratios

Consolidated Figures in Rs. Crores / View Standalone

Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024
Debtor Days 34 34 31 33 36 36 34 34 43 41 32 29
Inventory Days
Days Payable
Cash Conversion Cycle 34 34 31 33 36 36 34 34 43 41 32 29
Working Capital Days -98 -25 -31 9 -13 -11 -7 -23 -21 12 14 14
ROCE % 8% 6% 11% 15% 10% 13% 12% 13% 13% 13% 18% 15%

Shareholding Pattern

Numbers in percentages

4 Recently
Mar 2022Jun 2022Sep 2022Dec 2022Mar 2023Jun 2023Sep 2023Dec 2023Mar 2024Jun 2024Sep 2024Dec 2024
53.57% 53.57% 53.56% 53.56% 53.56% 53.56% 53.56% 53.56% 53.56% 53.56% 53.56% 51.09%
6.86% 6.79% 6.77% 6.73% 6.30% 6.04% 6.17% 6.13% 6.40% 8.43% 8.88% 10.06%
20.91% 21.18% 21.21% 21.31% 21.63% 21.68% 21.63% 21.62% 21.47% 19.53% 19.03% 21.18%
1.47% 1.47% 1.47% 1.47% 1.47% 1.47% 1.47% 1.47% 1.47% 1.47% 8.75% 8.35%
17.20% 17.00% 16.99% 16.94% 17.02% 17.25% 17.19% 17.23% 17.10% 17.02% 9.77% 9.33%
No. of Shareholders 1,34,0021,31,3571,26,4091,24,1061,25,7931,16,3181,19,9931,31,3931,40,1531,41,4791,53,4431,63,326

* The classifications might have changed from Sep'2022 onwards. The new XBRL format added more details from Sep'22 onwards.

Classifications such as banks and foreign portfolio investors were not available earlier. The sudden changes in FII or DII can be because of these changes.

Click on the line-items to see the names of individual entities.

Documents

Announcements

Annual reports

Credit ratings

Concalls