Triveni Turbine Ltd

Triveni Turbine Ltd

₹ 456 -0.26%
26 Feb - close price
About

Triveni Turbine Ltd is primarily engaged in business of manufacture and supply of power generating equipment and solutions. [1]
It was a division of Triveni Engineering & Industries Ltd[2] since 1970s and was demerged w.e.f from Oct 2010 into a separate entity.[3]

Key Points

Product Portfolio and Services
The company's product portfolio includes a wide range of turbines of different types ranging from 1-100 MW in capacities. It manufactures turbines for various industries such as sugar, cement, chemicals, textiles, palm oil, paper, steel, biomass power, distillery, waste-to-energy, carbon black, oil & gas, food, district heating and defense. It also provides a wide range of aftermarket services to its own fleet of turbines as well as other turbines and other rotating equipment, such as compressors, rotors, etc. of other makes. {#https://www.bseindia.com/xml-data/corpfiling/Attachhis/20d4e2d9-21ca-4f68-9f76-4b28cc782d2a.pdf#page=17 #}

  • Market Cap 14,498 Cr.
  • Current Price 456
  • High / Low 498 / 291
  • Stock P/E 58.4
  • Book Value 27.9
  • Dividend Yield 0.29 %
  • ROCE 28.7 %
  • ROE 21.5 %
  • Face Value 1.00

Pros

  • Company is almost debt free.
  • Company is expected to give good quarter

Cons

  • Stock is trading at 16.3 times its book value
  • Promoter holding has decreased over last 3 years: -11.9%

* 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

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
174 179 184 206 225 237 259 293 326 370 376 388 432
139 154 148 171 180 195 210 237 263 303 306 314 348
Operating Profit 35 25 36 35 45 42 49 56 63 66 71 74 84
OPM % 20% 14% 19% 17% 20% 18% 19% 19% 19% 18% 19% 19% 19%
7 8 6 206 8 8 7 11 12 12 13 15 17
Interest 0 0 0 0 0 0 0 0 0 0 1 1 1
Depreciation 5 5 5 5 5 5 5 5 5 5 5 5 5
Profit before tax 36 28 37 236 48 44 51 61 70 73 79 83 95
Tax % 24% 16% 24% 26% 26% 25% 24% 25% 25% 24% 22% 23% 28%
28 23 28 174 36 33 38 46 53 56 61 64 68
EPS in Rs 0.85 0.72 0.86 5.37 1.10 1.02 1.18 1.43 1.63 1.75 1.91 2.02 2.15
Raw PDF

Profit & Loss

Consolidated Figures in Rs. Crores / View Standalone

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
630 665 518 651 713 745 751 840 818 703 852 1,248 1,566
481 503 410 526 553 577 594 687 660 553 692 1,012 1,271
Operating Profit 148 163 108 125 160 168 157 153 158 149 161 235 295
OPM % 24% 24% 21% 19% 22% 23% 21% 18% 19% 21% 19% 19% 19%
4 8 8 30 25 33 8 19 24 6 227 43 58
Interest 11 4 3 4 2 2 2 3 5 3 3 3 2
Depreciation 12 13 14 16 15 15 19 20 20 20 20 20 20
Profit before tax 130 153 100 136 167 185 144 149 156 132 365 256 330
Tax % 34% 33% 33% 32% 32% 33% 33% 33% 22% 22% 26% 25%
86 103 67 93 113 124 96 100 122 102 270 193 249
EPS in Rs 2.65 3.17 2.06 2.74 3.42 3.74 2.91 3.10 3.77 3.17 8.36 6.06 7.83
Dividend Payout % 25% 25% 36% 31% 32% 32% 34% 0% 13% 38% 23% 0%
Compounded Sales Growth
10 Years: 6%
5 Years: 11%
3 Years: 15%
TTM: 41%
Compounded Profit Growth
10 Years: 5%
5 Years: 13%
3 Years: 14%
TTM: 46%
Stock Price CAGR
10 Years: 23%
5 Years: 35%
3 Years: 65%
1 Year: 56%
Return on Equity
10 Years: 24%
5 Years: 20%
3 Years: 19%
Last Year: 22%

Balance Sheet

Consolidated Figures in Rs. Crores / View Standalone

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 33 33 33 33 33 33 33 32 32 32 32 32 32
Reserves 29 102 142 196 266 370 419 401 498 605 824 729 856
Preference Capital 3 3 0 0 0 0 0 0 0 0 0 0
17 1 19 13 1 0 0 0 1 4 2 4 3
242 263 302 333 278 242 303 311 295 307 493 593 702
Total Liabilities 322 399 496 575 578 646 755 744 826 948 1,352 1,357 1,593
127 119 111 155 132 232 226 254 246 248 247 269 282
CWIP 0 0 19 6 33 10 39 5 7 1 3 5 2
Investments 10 5 0 23 20 17 20 19 152 296 478 379 466
185 275 365 391 393 386 472 466 420 403 624 703 842
Total Assets 322 399 496 575 578 646 755 744 826 948 1,352 1,357 1,593

Cash Flows

Consolidated Figures in Rs. Crores / View Standalone

Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023
119 70 37 71 140 82 91 148 188 187 433 196
-34 1 -45 -34 -46 -75 -49 -8 -128 -214 -363 89
-74 -53 -14 -37 -70 -19 -48 -124 -21 -2 -75 -288
Net Cash Flow 10 18 -21 -1 24 -11 -6 15 39 -29 -5 -3

Ratios

Consolidated Figures in Rs. Crores / View Standalone

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 37 64 79 83 68 74 101 76 56 40 43 38
Inventory Days 75 62 144 129 143 138 174 171 146 170 138 122
Days Payable 69 108 175 126 82 88 139 91 51 76 85 64
Cash Conversion Cycle 43 19 48 85 129 124 136 157 151 134 97 96
Working Capital Days -36 -12 6 21 42 60 81 64 31 -5 -57 -47
ROCE % 230% 137% 59% 63% 57% 52% 34% 34% 32% 25% 21% 29%

Shareholding Pattern

Numbers in percentages

Mar 2021Jun 2021Sep 2021Dec 2021Mar 2022Jun 2022Sep 2022Dec 2022Mar 2023Jun 2023Sep 2023Dec 2023
67.78% 67.78% 67.78% 67.78% 67.78% 67.78% 55.94% 55.94% 55.84% 55.84% 55.84% 55.84%
13.10% 14.39% 14.50% 16.11% 16.40% 16.97% 22.30% 23.22% 24.38% 26.79% 27.68% 27.28%
14.51% 13.17% 13.32% 12.65% 12.23% 11.55% 16.09% 15.47% 15.13% 12.56% 11.66% 12.49%
4.61% 4.66% 4.39% 3.46% 3.59% 3.69% 5.67% 5.38% 4.66% 4.82% 4.82% 4.39%
No. of Shareholders 31,83135,17034,47344,97149,09749,95056,50971,70469,58982,72888,41883,605

* 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