First Time Loading...

Tata Power Company Ltd
NSE:TATAPOWER

Watchlist Manager
Tata Power Company Ltd Logo
Tata Power Company Ltd
NSE:TATAPOWER
Watchlist
Price: 455.5 INR -0.5% Market Closed
Updated: May 4, 2024
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

580.6B
+0.9%
Revenue
Growth Rates:
1 Year
+6%
3 Years
+100%
5 Years
+94%
7 Years
+109%
10 Years
+62%
71.6B
-0.1%
Operating Income
Growth Rates:
1 Year
+47%
3 Years
+42%
5 Years
+77%
7 Years
+72%
10 Years
+40%
35.8B
+0.2%
Net Income
Growth Rates:
1 Year
+18%
3 Years
+265%
5 Years
+7%
7 Years
+241%
10 Years
-

Earnings Waterfall
Tata Power Company Ltd

Revenue
580.6B INR
Cost of Revenue
-257.9B INR
Gross Profit
322.7B INR
Operating Expenses
-251B INR
Operating Income
71.6B INR
Other Expenses
-35.8B INR
Net Income
35.8B INR

Income Statement
Tata Power Company Ltd

Rotate your device to view
Income Statement
Currency: INR
Dec-2013 Mar-2014 Jun-2014 Sep-2014 Dec-2014 Mar-2015 Jun-2015 Sep-2015 Dec-2015 Mar-2016 Jun-2016 Sep-2016 Dec-2016 Mar-2017 Jun-2017 Sep-2017 Dec-2017 Mar-2018 Jun-2018 Sep-2018 Dec-2018 Mar-2019 Jun-2019 Sep-2019 Dec-2019 Mar-2020 Jun-2020 Sep-2020 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
Revenue
Revenue
358 367
N/A
358 731
+0%
352 411
-2%
350 604
-1%
348 888
0%
337 276
-3%
322 037
-5%
312 860
-3%
301 108
-4%
295 009
-2%
291 603
-1%
285 518
-2%
277 731
-3%
275 876
-1%
271 595
-2%
269 754
-1%
267 611
-1%
268 403
+0%
277 660
+3%
282 457
+2%
298 681
+6%
298 811
+0%
303 325
+2%
306 569
+1%
297 453
-3%
291 364
-2%
278 226
-5%
284 346
+2%
289 615
+2%
324 681
+12%
361 475
+11%
376 679
+4%
409 831
+9%
428 157
+4%
471 788
+10%
513 993
+9%
546 153
+6%
551 091
+1%
558 269
+1%
575 342
+3%
580 561
+1%
Gross Profit
Cost of Revenue
(131 066)
(132 862)
(129 341)
(131 100)
(131 731)
(125 888)
(115 331)
(112 086)
(105 183)
(113 681)
(111 144)
(108 367)
(103 177)
(99 077)
(83 581)
(73 614)
(70 966)
(72 092)
(74 862)
(78 964)
(81 349)
(82 249)
(76 469)
(77 665)
(75 823)
(79 177)
(71 998)
(78 411)
(84 195)
(120 247)
(143 007)
(160 440)
(184 545)
(202 095)
(213 370)
(228 308)
(236 427)
(254 529)
(244 315)
(252 215)
(257 904)
Gross Profit
227 301
N/A
225 869
-1%
223 070
-1%
219 504
-2%
217 157
-1%
211 388
-3%
206 706
-2%
200 774
-3%
195 925
-2%
181 328
-7%
180 459
0%
177 151
-2%
174 554
-1%
176 799
+1%
188 014
+6%
196 140
+4%
196 645
+0%
196 311
0%
202 798
+3%
203 493
+0%
217 332
+7%
216 562
0%
226 856
+5%
228 904
+1%
221 630
-3%
212 187
-4%
206 228
-3%
205 935
0%
205 420
0%
204 434
0%
218 468
+7%
216 239
-1%
225 286
+4%
226 062
+0%
258 418
+14%
285 685
+11%
309 726
+8%
296 562
-4%
313 953
+6%
323 127
+3%
322 657
0%
Operating Income
Operating Expenses
(175 973)
(175 601)
(183 041)
(179 973)
(179 135)
(163 653)
(158 580)
(153 064)
(148 682)
(136 098)
(139 015)
(136 779)
(132 849)
(138 845)
(149 406)
(158 946)
(161 805)
(159 940)
(168 058)
(167 634)
(176 941)
(170 614)
(178 142)
(178 422)
(173 295)
(159 812)
(153 589)
(151 569)
(155 054)
(155 836)
(170 277)
(176 457)
(186 173)
(182 896)
(221 406)
(243 967)
(260 867)
(241 400)
(250 365)
(251 392)
(251 029)
Selling, General & Administrative
(12 384)
(30 420)
(13 900)
(14 619)
(15 065)
(32 939)
(14 797)
(14 088)
(13 395)
(18 883)
(12 343)
(12 173)
(12 049)
(18 427)
(12 676)
(13 543)
(14 070)
(18 991)
(13 981)
(13 613)
(13 619)
(19 118)
(13 527)
(13 710)
(13 996)
(18 790)
(14 983)
(16 987)
(18 144)
(27 016)
(26 313)
(28 733)
(33 600)
(43 891)
(36 711)
(37 855)
(37 325)
(51 560)
(36 599)
(37 384)
(38 028)
Depreciation & Amortization
(24 218)
(27 296)
(26 213)
(24 681)
(23 447)
(21 742)
(20 295)
(18 919)
(17 615)
(16 487)
(16 903)
(17 248)
(18 372)
(19 555)
(20 925)
(22 390)
(22 989)
(23 461)
(23 855)
(24 032)
(24 219)
(23 931)
(24 232)
(24 806)
(25 498)
(26 365)
(26 581)
(27 026)
(27 690)
(27 449)
(28 477)
(29 200)
(29 398)
(31 276)
(31 970)
(32 634)
(33 586)
(34 429)
(35 106)
(35 989)
(36 719)
Operations Maintenance
0
(11 107)
0
0
0
(10 682)
0
0
0
(5 740)
0
0
0
(6 114)
0
0
0
(6 930)
0
0
0
(7 056)
0
0
0
(8 384)
0
0
0
(10 057)
0
0
0
(14 531)
0
0
0
(18 263)
0
0
0
Purchased Fuel Power Gas
(99 892)
(98 956)
(96 916)
(93 620)
(95 614)
(92 610)
(87 232)
(85 371)
(80 303)
(79 311)
(76 601)
(78 219)
(81 065)
(86 924)
(90 414)
(94 545)
(96 616)
(100 099)
(104 419)
(105 659)
(112 646)
(116 400)
(117 509)
(114 278)
(107 355)
(99 224)
(94 453)
(94 365)
(91 891)
(90 750)
(85 222)
(81 231)
(83 618)
(82 909)
(108 678)
(129 578)
(142 180)
(137 636)
(130 212)
(125 826)
(124 020)
Other Operating Expenses
(39 478)
(7 821)
(46 012)
(47 054)
(45 009)
(5 682)
(36 256)
(34 688)
(37 371)
(15 677)
(33 169)
(29 139)
(21 363)
(7 825)
(25 392)
(28 468)
(28 129)
(10 459)
(25 805)
(24 330)
(26 457)
(4 109)
(22 874)
(25 629)
(26 446)
(7 048)
(17 572)
(13 191)
(17 329)
(565)
(30 265)
(37 293)
(39 558)
(10 289)
(44 047)
(43 900)
(47 776)
488
(48 446)
(52 192)
(52 262)
Operating Income
51 329
N/A
50 268
-2%
40 031
-20%
39 533
-1%
38 023
-4%
47 734
+26%
48 126
+1%
47 710
-1%
47 242
-1%
45 230
-4%
41 443
-8%
40 371
-3%
41 705
+3%
37 954
-9%
38 609
+2%
37 194
-4%
34 840
-6%
36 370
+4%
34 739
-4%
35 859
+3%
40 391
+13%
45 948
+14%
48 714
+6%
50 482
+4%
48 335
-4%
52 375
+8%
52 639
+1%
54 366
+3%
50 366
-7%
48 598
-4%
48 190
-1%
39 781
-17%
39 112
-2%
43 166
+10%
37 012
-14%
41 719
+13%
48 860
+17%
55 162
+13%
63 589
+15%
71 735
+13%
71 629
0%
Pre-Tax Income
Interest Income Expense
(39 515)
(38 941)
(33 149)
(32 581)
(26 854)
(31 634)
(35 113)
(36 196)
(39 617)
(36 146)
(36 809)
(30 479)
(26 162)
(19 141)
(20 290)
(20 164)
(20 422)
(19 900)
(22 312)
(22 695)
(26 326)
(26 595)
(30 273)
(33 528)
(35 263)
(32 266)
(35 263)
(34 683)
(33 467)
(28 179)
(28 040)
(22 585)
(17 398)
(12 981)
(15 597)
(10 685)
(8 743)
(5 233)
(18 199)
(29 178)
(36 527)
Non-Reccuring Items
0
(500)
0
(1 357)
(1 357)
(71)
0
0
(716)
(978)
(978)
0
0
(6 855)
(6 515)
(8 003)
(7 942)
10 965
29 997
31 485
31 424
17 483
(2 454)
(2 454)
0
2 262
0
0
2 108
(1 093)
0
0
0
(1 503)
0
0
0
0
(2 347)
(2 347)
(2 347)
Gain/Loss on Disposition of Assets
0
0
0
0
0
0
0
0
0
221
0
0
0
(189)
0
0
0
45
0
0
0
(301)
0
0
0
(218)
0
0
0
60
0
0
0
(411)
0
0
0
(300)
0
0
0
Total Other Income
2 563
(1 077)
2 484
2 728
3 010
(1 186)
5 102
5 952
6 261
4 481
6 224
6 228
6 382
2 700
6 184
5 801
5 311
965
3 781
3 496
2 733
1 655
4 043
5 164
5 664
1 529
5 324
4 675
5 076
482
5 297
7 550
7 557
1 759
8 854
6 587
8 259
4 941
15 662
17 073
20 776
Pre-Tax Income
14 376
N/A
9 751
-32%
9 365
-4%
8 322
-11%
12 821
+54%
14 844
+16%
18 113
+22%
17 465
-4%
13 170
-25%
12 807
-3%
9 881
-23%
16 120
+63%
21 925
+36%
14 471
-34%
17 988
+24%
14 828
-18%
11 787
-21%
28 446
+141%
46 206
+62%
48 146
+4%
48 223
+0%
38 191
-21%
20 031
-48%
19 665
-2%
18 737
-5%
23 682
+26%
22 699
-4%
24 357
+7%
24 083
-1%
19 867
-18%
25 448
+28%
24 747
-3%
29 271
+18%
30 030
+3%
30 269
+1%
37 621
+24%
48 376
+29%
54 570
+13%
58 705
+8%
57 283
-2%
53 531
-7%
Net Income
Tax Provision
(11 248)
(10 084)
(9 876)
(10 360)
(11 725)
(10 749)
(9 879)
(10 006)
(8 458)
(6 803)
(5 836)
(6 158)
(5 193)
(3 505)
(4 628)
(4 262)
(2 117)
(1 620)
(5 597)
(5 003)
(8 665)
(10 876)
(7 904)
(8 534)
(7 405)
(8 007)
(6 472)
(7 791)
(7 922)
(5 019)
(8 850)
(6 995)
(8 334)
(3 796)
144
(2 912)
(8 665)
(16 473)
(18 034)
(15 790)
(11 798)
Income from Continuing Operations
3 128
(333)
(511)
(2 038)
1 095
4 094
8 234
7 459
4 712
6 004
4 044
9 961
16 731
10 966
13 360
10 566
9 670
26 826
40 609
43 143
39 558
27 315
12 126
11 131
11 332
15 674
16 229
16 567
16 162
14 849
16 597
17 752
20 937
26 234
30 413
34 708
39 710
38 097
40 671
41 493
41 733
Income to Minority Interest
(2 769)
(2 720)
(2 612)
(2 650)
(2 966)
(2 894)
(2 824)
(2 567)
(1 297)
(1 242)
(1 317)
(1 442)
(2 488)
(2 031)
(2 015)
(1 868)
(1 444)
(2 026)
(2 097)
(2 330)
(2 735)
(2 495)
(2 647)
(2 877)
(2 766)
(2 991)
(2 810)
(2 917)
(2 951)
(3 113)
(3 245)
(3 174)
(3 733)
(4 142)
(4 285)
(4 604)
(4 414)
(4 732)
(5 528)
(5 785)
(5 946)
Equity Earnings Affiliates
309
454
558
596
505
478
413
749
4 581
1 860
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
Net Income (Common)
(1 399)
N/A
(3 819)
-173%
(3 784)
+1%
(5 312)
-40%
(2 586)
+51%
450
N/A
4 593
+921%
4 412
-4%
6 768
+53%
5 504
-19%
3 398
-38%
8 630
+154%
10 489
+22%
8 966
-15%
11 528
+29%
9 037
-22%
8 753
-3%
22 965
+162%
36 186
+58%
38 058
+5%
33 569
-12%
21 852
-35%
6 656
-70%
5 704
-14%
6 218
+9%
8 464
+36%
9 162
+8%
9 256
+1%
9 805
+6%
9 564
-2%
11 407
+19%
12 826
+12%
14 602
+14%
17 119
+17%
21 155
+24%
25 131
+19%
30 323
+21%
33 364
+10%
35 143
+5%
35 708
+2%
35 788
+0%
EPS (Diluted)
-0.57
N/A
-1.55
-172%
-1.39
+10%
-1.96
-41%
-0.95
+52%
0.17
N/A
1.7
+900%
1.64
-4%
2.51
+53%
2.03
-19%
1.26
-38%
3.15
+150%
3.87
+23%
3.3
-15%
4.26
+29%
3.34
-22%
3.23
-3%
8.48
+163%
13.14
+55%
12.54
-5%
11.66
-7%
8.06
-31%
2.02
-75%
1.57
-22%
1.8
+15%
3.12
+73%
2.7
-13%
3.42
+27%
2.56
-25%
3.16
+23%
3.29
+4%
4.01
+22%
4.56
+14%
5.35
+17%
6.6
+23%
7.88
+19%
9.46
+20%
10.43
+10%
10.99
+5%
11.16
+2%
11.19
+0%

See Also

Summary
TATAPOWER intrinsic value, competitors valuation, and company profile.
DCF Valuation
TATAPOWER stock valuation using Discount Cash Flow valuation method.
Relative Valuation
TATAPOWER stock valuation using valuation multiples.
Wall Street Estimates
TATAPOWER price targets and financial estimates made by Wall st analysts.
Profitability Analysis
Detailed analysis of the company's profitability.
Solvency Analysis
Analysis of the financial position and solvency of the company.
Financials
Income Statement, Balance Sheet, Cash Flow Statement.
Discount Rate
TATAPOWER stock discount rate: cost of equity and WACC.
Summary
DCF Valuation
Relative Valuation
Wall Street Estimates
Profitability Analysis
Solvency Analysis
Financials
Discount Rate
Discover More
ALPHA SPREAD
Join more than 134,100+ value investors using Alpha Spread
Create a free account
or see our plans & pricing

Company

About Us Careers Pricing Affiliate Program Terms of Service Privacy Policy

Help

What is Intrinsic Value? Help Center Contact Us

Tools

Stock Screener Intrinsic Value Calculator DCF Value Calculator Discount Rate Calculator

Stocks

Most Undervalued Stocks High Profitability Stocks High Solvency Stocks Most Popular Stocks

© 2024 Alpha Spread Limited. All Rights Reserved.

www.alphaspread.com is not operated by a broker, a dealer, or a registered investment adviser. Under no circumstances does any information posted on www.alphaspread.com represent a recommendation to buy or sell a security. The information on this site, and in its related newsletters, is not intended to be, nor does it constitute, investment advice or recommendations. The information on this site is in no way guaranteed for completeness, accuracy or in any other way. In no event shall Alpha Spread Limited be liable to any member, guest or third party for any damages of any kind arising out of the use of any content or other material published or available on www.alphaspread.com, or relating to the use of, or inability to use, www.alphaspread.com or any content, including, without limitation, any investment losses, lost profits, lost opportunity, special, incidental, indirect, consequential or punitive damages. Past performance is a poor indicator of future performance.