India Power Corporation Ltd

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

India Power Corporation Ltd

₹ 17.8 1.14%
26 Apr - close price
Company website NSE : DPSCLTD
About

Incorporated in 1919, India Power Corporation Ltd is engaged in business of Power Distribution, Renewable Power Generation and Smart Grid.

Key Points

Business Overview
IPCL is among the top 10 power distribution companies in India. [1] The company's business activities consist of two segments viz.,
a) Regulated Business (96%), which consists of power distribution business (including thermal power generation which exclusively supplies power for distribution business) in Asansol, West Bengal (licensed area) regulated by West Bengal Electricity Regulatory Commission
b) Non-Regulated business (4%), consists of all business that is independent and has no bearing with the Regulated business. [2]

Website NSE
  • Market Cap ₹ 1,733 Cr.
  • Current Price ₹ 17.8
  • High / Low ₹ 28.0 / 9.75
  • Stock P/E 119
  • Book Value ₹ 10.4
  • Dividend Yield 0.28 %
  • ROCE 3.77 %
  • ROE 1.14 %
  • Face Value ₹ 1.00
Edit ratios

Pros

  • Company has reduced debt.
  • Company has been maintaining a healthy dividend payout of 28.1%

Cons

  • Company has low interest coverage ratio.
  • The company has delivered a poor sales growth of 4.49% over past five years.
  • Company has a low return on equity of 1.16% over last 3 years.
  • Promoters have pledged 67.2% of their holding.
  • Earnings include an other income of Rs.52.8 Cr.

* 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

Edit Columns
Loading peers table ...

Quarterly Results

Standalone Figures in Rs. Crores / View Consolidated

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
140.93 140.20 117.80 138.47 147.23 156.54 143.71 158.27 144.92 152.32 172.18 161.22 135.90
122.10 126.68 110.82 125.03 155.00 165.05 156.53 160.63 142.06 151.10 157.60 154.78 123.77
Operating Profit 18.83 13.52 6.98 13.44 -7.77 -8.51 -12.82 -2.36 2.86 1.22 14.58 6.44 12.13
OPM % 13.36% 9.64% 5.93% 9.71% -5.28% -5.44% -8.92% -1.49% 1.97% 0.80% 8.47% 3.99% 8.93%
3.89 6.27 12.98 4.70 25.68 36.15 34.58 23.70 17.84 20.54 7.55 15.02 9.67
Interest 9.14 7.79 8.68 8.86 9.01 6.43 10.23 9.16 8.73 9.75 9.31 8.32 7.76
Depreciation 7.55 7.05 7.12 7.20 7.21 7.13 7.22 7.24 7.22 7.36 8.33 8.12 8.48
Profit before tax 6.03 4.95 4.16 2.08 1.69 14.08 4.31 4.94 4.75 4.65 4.49 5.02 5.56
Tax % -187.89% 34.55% 25.00% 25.00% 23.67% 27.63% 26.22% 26.32% 26.32% 29.25% 25.61% 24.90% 25.36%
17.37 3.23 3.12 1.56 1.28 10.19 3.18 3.64 3.51 3.28 3.34 3.76 4.15
EPS in Rs 0.18 0.03 0.03 0.02 0.01 0.10 0.03 0.04 0.04 0.03 0.03 0.04 0.04
Raw PDF

Profit & Loss

Standalone Figures in Rs. Crores / View Consolidated

Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 TTM
541 650 695 627 562 450 481 523 481 500 560 599 622
509 587 603 533 477 355 392 450 429 430 551 610 587
Operating Profit 33 63 91 95 85 95 89 74 52 69 9 -11 34
OPM % 6% 10% 13% 15% 15% 21% 19% 14% 11% 14% 2% -2% 6%
2 9 3 2 18 42 40 45 51 19 74 96 53
Interest 11 19 35 45 41 58 78 74 46 38 33 38 35
Depreciation 6 11 15 15 18 18 17 16 29 30 29 29 32
Profit before tax 17 42 45 37 44 61 35 28 28 21 22 19 20
Tax % 32% 35% 35% 34% 27% 36% 38% 33% 41% -29% 27% 27%
12 28 29 24 32 39 21 19 17 27 16 14 15
EPS in Rs 0.12 0.28 0.30 0.25 0.33 0.40 0.22 0.19 0.17 0.27 0.17 0.14 0.14
Dividend Payout % 41% 18% 17% 20% 15% 12% 23% 26% 29% 18% 30% 36%
Compounded Sales Growth
10 Years: -1%
5 Years: 4%
3 Years: 8%
TTM: 3%
Compounded Profit Growth
10 Years: -7%
5 Years: -9%
3 Years: -5%
TTM: -29%
Stock Price CAGR
10 Years: 3%
5 Years: 8%
3 Years: 13%
1 Year: 70%
Return on Equity
10 Years: 2%
5 Years: 1%
3 Years: 1%
Last Year: 1%

Balance Sheet

Standalone Figures in Rs. Crores / View Consolidated

Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Sep 2023
Equity Capital 97 97 97 97 97 97 97 97 97 97 97 97 97
Reserves 29 879 847 933 983 1,022 1,044 1,066 1,527 1,551 1,280 916 920
155 238 392 538 853 589 645 338 342 299 328 282 231
228 292 377 308 308 366 372 412 606 561 602 729 804
Total Liabilities 510 1,506 1,713 1,877 2,241 2,075 2,158 1,913 2,573 2,508 2,307 2,024 2,053
154 305 308 385 367 343 341 348 902 950 907 897 881
CWIP 103 16 51 18 9 15 38 68 84 22 21 15 24
Investments 6 7 208 318 605 322 116 107 101 102 101 3 3
247 1,179 1,146 1,157 1,260 1,394 1,663 1,390 1,486 1,435 1,277 1,109 1,145
Total Assets 510 1,506 1,713 1,877 2,241 2,075 2,158 1,913 2,573 2,508 2,307 2,024 2,053

Cash Flows

Standalone Figures in Rs. Crores / View Consolidated

Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023
7 -4 152 36 25 136 63 139 94 33 -2 70
-57 -63 -257 -126 -245 307 -7 254 -19 9 -15 -1
28 54 110 92 222 -448 -54 -397 -36 -84 15 -64
Net Cash Flow -22 -13 5 2 3 -5 2 -4 39 -42 -2 5

Ratios

Standalone Figures in Rs. Crores / View Consolidated

Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023
Debtor Days 41 40 48 45 60 48 42 36 49 45 54 62
Inventory Days
Days Payable
Cash Conversion Cycle 41 40 48 45 60 48 42 36 49 45 54 62
Working Capital Days 12 31 33 43 108 131 331 132 100 132 74 4
ROCE % 12% 8% 6% 6% 5% 5% 6% 6% 4% 3% 3% 4%

Shareholding Pattern

Numbers in percentages

Jun 2021Sep 2021Dec 2021Mar 2022Jun 2022Sep 2022Dec 2022Mar 2023Jun 2023Sep 2023Dec 2023Mar 2024
59.49% 59.49% 59.49% 59.49% 59.49% 59.49% 59.49% 59.49% 59.49% 59.49% 59.49% 59.47%
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.01% 0.00% 0.25%
0.12% 0.12% 0.14% 0.12% 0.12% 0.12% 0.12% 0.12% 0.12% 0.12% 0.12% 0.12%
40.38% 40.38% 40.37% 40.38% 40.38% 40.38% 40.38% 40.38% 40.38% 40.37% 40.38% 40.16%
No. of Shareholders 9,74311,17925,54631,84133,52434,11734,44734,52334,66141,04959,23392,956

* 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