Torrent Power Ltd

Torrent Power Ltd

₹ 1,599 0.08%
14 Jun - close price
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

Project Portfolio
As per FY22, the company has a total operational power generation capacity of ~4,100 MW through its gas-based and coal-based thermal generation power plants situated in the state of Gujarat and through its solar and wind farm projects located across Gujarat, Karnataka and Maharashtra. [1]

  • Market Cap 76,855 Cr.
  • Current Price 1,599
  • High / Low 1,633 / 588
  • Stock P/E 41.9
  • Book Value 251
  • Dividend Yield 1.00 %
  • ROCE 15.2 %
  • ROE 15.9 %
  • Face Value 10.0

Pros

  • Company has been maintaining a healthy dividend payout of 72.4%

Cons

* 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.

Loading peers table ...

Quarterly Results

Consolidated Figures in Rs. Crores / View Standalone

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
3,084 3,099 3,648 3,767 3,744 6,510 6,703 6,443 6,038 7,328 6,961 6,366 6,529
2,170 2,371 2,709 2,833 2,753 5,450 5,539 4,999 4,947 6,143 5,740 5,322 5,420
Operating Profit 914 728 938 934 991 1,060 1,164 1,444 1,090 1,185 1,221 1,044 1,109
OPM % 30% 24% 26% 25% 26% 16% 17% 22% 18% 16% 18% 16% 17%
32 36 36 66 -1,203 108 94 84 96 86 108 54 97
Interest 164 163 157 157 151 186 215 228 189 227 247 235 233
Depreciation 328 329 332 334 340 312 319 322 329 332 342 349 355
Profit before tax 455 273 485 509 -703 671 725 977 668 711 741 513 617
Tax % 13% 24% 24% 27% 31% 25% 33% 29% 28% 25% 27% 27% 28%
398 208 369 369 -487 502 484 695 484 532 543 374 447
EPS in Rs 8.26 4.30 7.64 7.66 -10.15 10.45 10.02 14.24 9.34 10.76 10.94 7.49 8.95
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
8,181 8,641 10,348 11,680 9,960 11,512 13,151 13,641 12,173 14,258 25,694 27,183
6,819 7,310 8,246 8,681 7,487 8,364 9,934 10,045 8,695 10,643 20,906 22,624
Operating Profit 1,362 1,331 2,103 2,999 2,472 3,148 3,217 3,596 3,477 3,615 4,789 4,559
OPM % 17% 15% 20% 26% 25% 27% 24% 26% 29% 25% 19% 17%
132 233 320 337 179 232 172 -862 130 -1,089 352 344
Interest 438 705 962 1,131 1,058 848 899 955 776 628 818 943
Depreciation 427 585 720 916 1,006 1,132 1,227 1,304 1,280 1,334 1,281 1,378
Profit before tax 630 275 740 1,290 587 1,401 1,264 475 1,552 564 3,041 2,583
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
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
Dividend Payout % 24% 22% 20% 24% 25% 26% 27% 47% 41% 95% 59% 63%
Compounded Sales Growth
10 Years: 12%
5 Years: 16%
3 Years: 31%
TTM: 6%
Compounded Profit Growth
10 Years: 36%
5 Years: 16%
3 Years: 13%
TTM: -11%
Stock Price CAGR
10 Years: 26%
5 Years: 46%
3 Years: 51%
1 Year: 138%
Return on Equity
10 Years: 13%
5 Years: 15%
3 Years: 15%
Last Year: 16%

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
Equity Capital 472 472 472 481 481 481 481 481 481 481 481 481
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
8,050 9,463 9,355 8,515 8,768 9,298 9,715 8,908 7,817 9,143 10,541 11,632
3,125 3,457 3,722 4,626 5,132 5,571 5,865 5,541 5,513 5,902 8,320 9,699
Total Liabilities 17,278 19,126 19,632 19,612 20,793 22,589 24,550 23,603 23,514 24,988 29,872 33,392
7,758 10,185 15,088 15,139 16,804 17,871 18,014 17,569 17,326 17,097 19,269 21,802
CWIP 6,163 4,550 233 213 332 393 359 568 838 1,297 2,625 2,472
Investments 367 866 607 511 671 873 914 724 466 407 804 954
2,990 3,525 3,705 3,748 2,986 3,453 5,263 4,743 4,885 6,187 7,174 8,163
Total Assets 17,278 19,126 19,632 19,612 20,793 22,589 24,550 23,603 23,514 24,988 29,872 33,392

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 12 12 14 26
ROCE % 8% 6% 11% 15% 10% 13% 12% 13% 13% 13% 18%

Shareholding Pattern

Numbers in percentages

Jun 2021Sep 2021Dec 2021Mar 2022Jun 2022Sep 2022Dec 2022Mar 2023Jun 2023Sep 2023Dec 2023Mar 2024
53.57% 53.57% 53.57% 53.57% 53.57% 53.56% 53.56% 53.56% 53.56% 53.56% 53.56% 53.56%
8.14% 7.33% 6.86% 6.86% 6.79% 6.77% 6.73% 6.30% 6.04% 6.17% 6.13% 6.40%
19.03% 20.13% 20.87% 20.91% 21.18% 21.21% 21.31% 21.63% 21.68% 21.63% 21.62% 21.47%
1.47% 1.47% 1.47% 1.47% 1.47% 1.47% 1.47% 1.47% 1.47% 1.47% 1.47% 1.47%
17.80% 17.50% 17.24% 17.20% 17.00% 16.99% 16.94% 17.02% 17.25% 17.19% 17.23% 17.10%
No. of Shareholders 1,25,4191,24,6311,25,9671,34,0021,31,3571,26,4091,24,1061,25,7931,16,3181,19,9931,31,3931,40,153

* 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

Concalls