Delayed
Other stock markets
|
5-day change | 1st Jan Change | ||
372.25 INR | +0.89% | +4.50% | -5.11% |
02/01 | TATA Power Names Sonia Sarin as Head of Brand and Marketing | CI |
27/12 | India extends mandate for imported coal-based power plants to run at full capacity | RE |
Fiscal Period: March | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
---|---|---|---|---|---|---|---|---|---|---|
Revenues - (Utility Template) | 29TCr | 32TCr | 43TCr | 55TCr | 61TCr | |||||
Total Revenues | 29TCr | 32TCr | 43TCr | 55TCr | 61TCr | |||||
Fuel & Purchased Power | 16TCr | 17TCr | 23TCr | 33TCr | 34TCr | |||||
Operations And Maintenance | 838.37Cr | 1.01TCr | 1.45TCr | 1.83TCr | 2.01TCr | |||||
Selling General & Admin Expenses, Total | 29Cr | 60Cr | 117.32Cr | 159.89Cr | 154.62Cr | |||||
Depreciation & Amortization - (IS) - (Collected) | 2.63TCr | 2.74TCr | 3.12TCr | 3.44TCr | 3.79TCr | |||||
Provision for Bad Debts | - | - | - | - | - | |||||
Other Operating Expenses | 4.07TCr | 7TCr | 11TCr | 12TCr | 14TCr | |||||
Total Operating Expenses | 24TCr | 28TCr | 38TCr | 51TCr | 54TCr | |||||
Operating Income (REIT / Utility Template) | 5.43TCr | 4.25TCr | 4.56TCr | 4.59TCr | 7.05TCr | |||||
Interest Expense, Total | -4.32TCr | -3.79TCr | -3.59TCr | -4.04TCr | -4.25TCr | |||||
Interest and Investment Income | 223.79Cr | 160.68Cr | 299.29Cr | 1.04TCr | 1.59TCr | |||||
Net Interest Expenses | -4.1TCr | -3.63TCr | -3.29TCr | -3.01TCr | -2.66TCr | |||||
Income (Loss) on Equity Invest. | 952.55Cr | 873.39Cr | 1.94TCr | 3.2TCr | 1.18TCr | |||||
Currency Exchange Gains (Loss) | -115.33Cr | -94Cr | 38Cr | -324.76Cr | -57Cr | |||||
Other Non Operating Income (Expenses) | -316.49Cr | 570.29Cr | -283.02Cr | 929.49Cr | -154.98Cr | |||||
EBT, Excl. Unusual Items | 1.85TCr | 1.97TCr | 2.96TCr | 5.39TCr | 5.36TCr | |||||
Impairment of Goodwill | - | - | - | - | -100.85Cr | |||||
Gain (Loss) on Sale of Investments | 820.13Cr | 39Cr | -131.31Cr | 92Cr | 314.68Cr | |||||
Gain (Loss) on Sale of Assets | -22Cr | 5.97Cr | -41Cr | -30Cr | 144.89Cr | |||||
Asset Writedown | - | - | - | - | - | |||||
Legal Settlements | -276.35Cr | -109.29Cr | - | - | - | |||||
Other Unusual Items | -21Cr | - | 72Cr | 4.76Cr | 15Cr | |||||
EBT, Incl. Unusual Items | 2.35TCr | 1.9TCr | 2.86TCr | 5.46TCr | 5.73TCr | |||||
Income Tax Expense | 622.18Cr | 420.08Cr | 238.61Cr | 1.65TCr | 1.45TCr | |||||
Earnings From Continuing Operations | 1.73TCr | 1.48TCr | 2.62TCr | 3.81TCr | 4.28TCr | |||||
Earnings Of Discontinued Operations | -410.23Cr | -46Cr | -467.83Cr | - | - | |||||
Net Income to Company | 1.32TCr | 1.44TCr | 2.16TCr | 3.81TCr | 4.28TCr | |||||
Minority Interest | -299.06Cr | -311.27Cr | -414.15Cr | -473.23Cr | -583.85Cr | |||||
Net Income - (IS) | 1.02TCr | 1.13TCr | 1.74TCr | 3.34TCr | 3.7TCr | |||||
Preferred Dividend and Other Adjustments | 171Cr | 171Cr | 30Cr | - | - | |||||
Net Income to Common Incl Extra Items | 846.38Cr | 956.38Cr | 1.71TCr | 3.34TCr | 3.7TCr | |||||
Net Income to Common Excl. Extra Items | 1.26TCr | 1TCr | 2.18TCr | 3.34TCr | 3.7TCr | |||||
Per Share Items | ||||||||||
Net EPS - Basic | 3.13 | 3.17 | 5.35 | 10.43 | 11.56 | |||||
Basic EPS - Continuing Operations | 4.64 | 3.32 | 6.82 | 10.43 | 11.56 | |||||
Basic Weighted Average Shares Outstanding | 270.76Cr | 301.81Cr | 319.82Cr | 319.82Cr | 319.82Cr | |||||
Net EPS - Diluted | 3.13 | 3.17 | 5.35 | 10.43 | 11.56 | |||||
Diluted EPS - Continuing Operations | 4.64 | 3.32 | 6.82 | 10.43 | 11.56 | |||||
Diluted Weighted Average Shares Outstanding | 270.76Cr | 301.81Cr | 319.82Cr | 319.82Cr | 319.84Cr | |||||
Normalized Basic EPS | 3.16 | 3.05 | 4.49 | 9.05 | 8.65 | |||||
Normalized Diluted EPS | 3.16 | 3.05 | 4.49 | 9.05 | 8.64 | |||||
Dividend Per Share | 1.55 | 1.55 | 1.75 | 2 | 2 | |||||
Payout Ratio | 66.01 | 61.87 | 34.2 | 16.76 | 17.29 | |||||
American Depositary Receipts Ratio (ADR) | 900 | 900 | 900 | 900 | 900 | |||||
Supplemental Items | ||||||||||
Utility Revenues | 26TCr | 28TCr | 37TCr | 48TCr | 53TCr | |||||
Non Utility Revenues | 3.26TCr | 4.9TCr | 6.31TCr | 6.82TCr | 8.64TCr | |||||
EBITDA | 7.86TCr | 6.76TCr | 7.49TCr | 7.83TCr | 11TCr | |||||
EBITA | 5.43TCr | 4.31TCr | 4.56TCr | 4.59TCr | 7.05TCr | |||||
EBIT | 5.43TCr | 4.25TCr | 4.56TCr | 4.59TCr | 7.05TCr | |||||
EBITDAR | 7.9TCr | 6.81TCr | 7.61TCr | 7.99TCr | 11TCr | |||||
Total Revenues (As Reported) | 30TCr | 33TCr | 44TCr | 57TCr | 63TCr | |||||
Effective Tax Rate - (Ratio) | 26.49 | 22.05 | 8.34 | 30.19 | 25.33 | |||||
Total Current Taxes | 494.3Cr | 647.57Cr | 475.19Cr | 751.96Cr | 808.79Cr | |||||
Total Deferred Taxes | 127.88Cr | -227.49Cr | -236.58Cr | 895.37Cr | 643.13Cr | |||||
Normalized Net Income | 856.08Cr | 919.42Cr | 1.44TCr | 2.9TCr | 2.76TCr | |||||
Interest Capitalized | 52Cr | 89Cr | 45Cr | 161.55Cr | 455.64Cr | |||||
Interest on Long-Term Debt | 1.39TCr | 1.57TCr | 1.67TCr | 1.42TCr | 1.17TCr | |||||
Non-Cash Pension Expense | 29Cr | 22Cr | 77Cr | 245.78Cr | 665.48Cr | |||||
Supplemental Operating Expense Items | ||||||||||
Marketing Expenses | 3.11Cr | 3.07Cr | 3.25Cr | 1.33Cr | 9.11Cr | |||||
Selling and Marketing Expenses | 3.11Cr | 3.07Cr | 3.25Cr | 1.33Cr | 9.11Cr | |||||
General and Administrative Expenses | - | - | - | - | - | |||||
Research And Development Expense From Footnotes | - | - | 2.54Cr | - | - | |||||
Net Rental Expense, Total | 33Cr | 57Cr | 114.07Cr | 160.62Cr | 145.88Cr | |||||
Imputed Operating Lease Interest Expense | 23Cr | 36Cr | 67Cr | 102.66Cr | 101.58Cr | |||||
Imputed Operating Lease Depreciation | 10Cr | 21Cr | 47Cr | 58Cr | 44Cr | |||||
Maintenance & Repair Expenses, Total | 838.37Cr | 1.01TCr | 1.45TCr | 1.83TCr | 2.01TCr | |||||
Stock-Based Comp., Other (Total) | - | - | - | - | 8.27Cr | |||||
Total Stock-Based Compensation | - | - | - | - | 8.27Cr |