TATA POWER | ADANI POWER | TATA POWER/ ADANI POWER |
|||
---|---|---|---|---|---|
P/E (TTM) | x | 112.4 | 16.9 | 665.6% | View Chart |
P/BV | x | 3.3 | 8.5 | 39.0% | View Chart |
Dividend Yield | % | 0.8 | 0.0 | - |
![]() ![]() |
EQUITY SHARE DATA | |||||
---|---|---|---|---|---|
TATA POWER Mar-22 |
ADANI POWER Mar-22 |
TATA POWER/ ADANI POWER |
5-Yr Chart Click to enlarge
|
||
High | Rs | 270 | 188 | 143.8% | |
Low | Rs | 90 | 70 | 128.6% | |
Sales per share (Unadj.) | Rs | 134.0 | 71.8 | 186.5% | |
Earnings per share (Unadj.) | Rs | 2.1 | 12.7 | 16.7% | |
Cash flow per share (Unadj.) | Rs | 11.9 | 20.8 | 57.2% | |
Dividends per share (Unadj.) | Rs | 1.75 | 0 | - | |
Avg Dividend yield | % | 1.0 | 0 | - | |
Book value per share (Unadj.) | Rs | 70.2 | 48.5 | 144.8% | |
Shares outstanding (eoy) | m | 3,195.34 | 3,856.94 | 82.8% | |
Bonus / Rights / Conversions | 0 | 0 | - | ||
Price / Sales ratio | x | 1.3 | 1.8 | 74.9% | |
Avg P/E ratio | x | 84.4 | 10.1 | 834.9% | |
P/CF ratio (eoy) | x | 15.1 | 6.2 | 244.3% | |
Price / Book Value ratio | x | 2.6 | 2.7 | 96.4% | |
Dividend payout | % | 82.2 | 0 | - | |
Avg Mkt Cap | Rs m | 574,602 | 496,677 | 115.7% | |
No. of employees | `000 | NA | NA | - | |
Total wages/salary | Rs m | 36,116 | 4,703 | 767.9% | |
Avg. sales/employee | Rs Th | 0 | 0 | - | |
Avg. wages/employee | Rs Th | 0 | 0 | - | |
Avg. net profit/employee | Rs Th | 0 | 0 | - |
INCOME DATA | |||||
---|---|---|---|---|---|
Net Sales | Rs m | 428,157 | 277,112 | 154.5% | |
Other income | Rs m | 11,072 | 39,753 | 27.9% | |
Total revenues | Rs m | 439,229 | 316,865 | 138.6% | |
Gross profit | Rs m | 69,394 | 98,142 | 70.7% | |
Depreciation | Rs m | 31,222 | 31,175 | 100.1% | |
Interest | Rs m | 38,642 | 40,948 | 94.4% | |
Profit before tax | Rs m | 10,602 | 65,771 | 16.1% | |
Minority Interest | Rs m | 0 | 0 | - | |
Prior Period Items | Rs m | 0 | 0 | - | |
Extraordinary Inc (Exp) | Rs m | 0 | 0 | - | |
Tax | Rs m | 3,796 | 16,656 | 22.8% | |
Profit after tax | Rs m | 6,806 | 49,116 | 13.9% | |
Gross profit margin | % | 16.2 | 35.4 | 45.8% | |
Effective tax rate | % | 35.8 | 25.3 | 141.4% | |
Net profit margin | % | 1.6 | 17.7 | 9.0% |
BALANCE SHEET DATA | |||||
---|---|---|---|---|---|
Current assets | Rs m | 314,428 | 162,281 | 193.8% | |
Current liabilities | Rs m | 393,683 | 171,437 | 229.6% | |
Net working cap to sales | % | -18.5 | -3.3 | 560.2% | |
Current ratio | x | 0.8 | 0.9 | 84.4% | |
Inventory Days | Days | 166 | 32 | 527.4% | |
Debtors Days | Days | 5 | 13 | 40.5% | |
Net fixed assets | Rs m | 811,072 | 657,530 | 123.4% | |
Share capital | Rs m | 3,196 | 38,569 | 8.3% | |
"Free" reserves | Rs m | 221,220 | 148,465 | 149.0% | |
Net worth | Rs m | 224,416 | 187,034 | 120.0% | |
Long term debt | Rs m | 327,297 | 378,713 | 86.4% | |
Total assets | Rs m | 1,125,500 | 819,810 | 137.3% | |
Interest coverage | x | 1.3 | 2.6 | 48.9% | |
Debt to equity ratio | x | 1.5 | 2.0 | 72.0% | |
Sales to assets ratio | x | 0.4 | 0.3 | 112.5% | |
Return on assets | % | 4.0 | 11.0 | 36.8% | |
Return on equity | % | 3.0 | 26.3 | 11.5% | |
Return on capital | % | 8.9 | 18.9 | 47.3% | |
Exports to sales | % | 0 | 0 | - | |
Imports to sales | % | 10.9 | 0 | - | |
Exports (fob) | Rs m | NA | NA | - | |
Imports (cif) | Rs m | 46,780 | NA | - | |
Fx inflow | Rs m | 46,560 | 0 | - | |
Fx outflow | Rs m | 47,140 | 51 | 91,890.8% | |
Net fx | Rs m | -580 | -51 | 1,130.6% |
CASH FLOW | |||||
---|---|---|---|---|---|
From Operations | Rs m | 66,927 | 102,327 | 65.4% | |
From Investments | Rs m | -62,766 | 5,721 | -1,097.1% | |
From Financial Activity | Rs m | -11,832 | -103,379 | 11.4% | |
Net Cashflow | Rs m | -7,409 | 6,693 | -110.7% |
Indian Promoters | % | 46.9 | 46.6 | 100.5% | |
Foreign collaborators | % | 0.0 | 28.3 | - | |
Indian inst/Mut Fund | % | 25.1 | 17.6 | 143.1% | |
FIIs | % | 10.1 | 12.5 | 80.6% | |
ADR/GDR | % | 0.0 | 0.0 | - | |
Free float | % | 53.1 | 25.0 | 212.3% | |
Shareholders | 3,882,482 | 1,502,713 | 258.4% | ||
Pledged promoter(s) holding | % | 1.4 | 40.7 | 3.4% |
Compare TATA POWER With: NTPC POWER GRID RELIANCE POWER JAIPRAKASH POWER CESC
After opening the day on a flat note, Indian share markets turned volatile during the afternoon session and fell hard as selling was seen in banking and auto stocks.