Helping You Build Wealth With Honest Research
Since 1996. Try Now

MEMBER'S LOGINX

     
Login Failure
   
     
   
     
 
 
 
(Please do not use this option on a public machine)
 
     
 
 
 
  Sign Up | Forgot Password?  

TATA POWER vs ADANI POWER - Comparison Results

Rs 100 invested in...

Loading...
DO YOU LIKE THESE REPORTS? TELL US!

Current Valuations

    TATA POWER ADANI POWER TATA POWER/
ADANI POWER
 
P/E (TTM) x 104.6 15.3 682.9% View Chart
P/BV x 3.1 7.7 40.0% View Chart
Dividend Yield % 0.8 0.0 -  

Financials

 TATA POWER   ADANI POWER
EQUITY SHARE DATA
    TATA POWER
Mar-22
ADANI POWER
Mar-22
TATA POWER/
ADANI POWER
5-Yr Chart
Click to enlarge
High Rs270188 143.8%   
Low Rs9070 128.6%   
Sales per share (Unadj.) Rs134.071.8 186.5%  
Earnings per share (Unadj.) Rs2.112.7 16.7%  
Cash flow per share (Unadj.) Rs11.920.8 57.2%  
Dividends per share (Unadj.) Rs1.750-  
Avg Dividend yield %1.00-  
Book value per share (Unadj.) Rs70.248.5 144.8%  
Shares outstanding (eoy) m3,195.343,856.94 82.8%   
Bonus / Rights / Conversions 00-  
Price / Sales ratio x1.31.8 74.9%   
Avg P/E ratio x84.410.1 834.9%  
P/CF ratio (eoy) x15.16.2 244.3%  
Price / Book Value ratio x2.62.7 96.4%  
Dividend payout %82.20-   
Avg Mkt Cap Rs m574,602496,677 115.7%   
No. of employees `000NANA-   
Total wages/salary Rs m36,1164,703 767.9%   
Avg. sales/employee Rs Th00-  
Avg. wages/employee Rs Th00-  
Avg. net profit/employee Rs Th00-  
INCOME DATA
Net Sales Rs m428,157277,112 154.5%  
Other income Rs m11,07239,753 27.9%   
Total revenues Rs m439,229316,865 138.6%   
Gross profit Rs m69,39498,142 70.7%  
Depreciation Rs m31,22231,175 100.1%   
Interest Rs m38,64240,948 94.4%   
Profit before tax Rs m10,60265,771 16.1%   
Minority Interest Rs m00-   
Prior Period Items Rs m00-   
Extraordinary Inc (Exp) Rs m00-   
Tax Rs m3,79616,656 22.8%   
Profit after tax Rs m6,80649,116 13.9%  
Gross profit margin %16.235.4 45.8%  
Effective tax rate %35.825.3 141.4%   
Net profit margin %1.617.7 9.0%  
BALANCE SHEET DATA
Current assets Rs m314,428162,281 193.8%   
Current liabilities Rs m393,683171,437 229.6%   
Net working cap to sales %-18.5-3.3 560.2%  
Current ratio x0.80.9 84.4%  
Inventory Days Days16632 527.4%  
Debtors Days Days513 40.5%  
Net fixed assets Rs m811,072657,530 123.4%   
Share capital Rs m3,19638,569 8.3%   
"Free" reserves Rs m221,220148,465 149.0%   
Net worth Rs m224,416187,034 120.0%   
Long term debt Rs m327,297378,713 86.4%   
Total assets Rs m1,125,500819,810 137.3%  
Interest coverage x1.32.6 48.9%   
Debt to equity ratio x1.52.0 72.0%  
Sales to assets ratio x0.40.3 112.5%   
Return on assets %4.011.0 36.8%  
Return on equity %3.026.3 11.5%  
Return on capital %8.918.9 47.3%  
Exports to sales %00-   
Imports to sales %10.90-   
Exports (fob) Rs mNANA-   
Imports (cif) Rs m46,780NA-   
Fx inflow Rs m46,5600-   
Fx outflow Rs m47,14051 91,890.8%   
Net fx Rs m-580-51 1,130.6%   
CASH FLOW
From Operations Rs m66,927102,327 65.4%  
From Investments Rs m-62,7665,721 -1,097.1%  
From Financial Activity Rs m-11,832-103,379 11.4%  
Net Cashflow Rs m-7,4096,693 -110.7%  

Share Holding

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%  
NM: Not Meaningful
Source: Company Annual Reports, Regulatory Filings, Equitymaster

Compare TATA POWER With:   NTPC    POWER GRID    RELIANCE POWER    CESC    BF UTILITIES    


More on Tata Power vs ADANI POWER

No comparison is complete without understanding how the stock prices have performed over a period of time.

Here's a brief comparison:

Tata Power vs ADANI POWER Share Price Performance

Period Tata Power ADANI POWER S&P BSE POWER
1-Day 2.00% 1.37% 1.94%
1-Month -8.61% -9.35% -9.16%
1-Year 36.42% 284.77% 48.46%
3-Year CAGR 51.31% 79.81% 34.90%
5-Year CAGR 22.86% 66.74% 16.68%

* Compound Annual Growth Rate

Here are more details on the Tata Power share price and the ADANI POWER share price.

Moving on to shareholding structures...

The promoters of Tata Power hold a 46.9% stake in the company. In case of ADANI POWER the stake stands at 75.0%.

To review how promoter stakes have changed over time, and how much of the promoter stake is pledged, please see the shareholding pattern of Tata Power and the shareholding pattern of ADANI POWER.

Finally, a word on dividends...

In the most recent financial year, Tata Power paid a dividend of Rs 1.8 per share. This amounted to a Dividend Payout ratio of 82.2%.

ADANI POWER paid Rs 0.0, and its dividend payout ratio stood at 0.0%.

You may visit here to review the dividend history of Tata Power, and the dividend history of ADANI POWER.

For a sector overview, read our power sector report.



Today's Market

3 Reasons Why Sensex Rallied 1,016 Points Today(Closing)

After opening the day on a strong note, Indian share markets extended gains as the session progressed and ended near day's high.