Torrent Power Ltd - Stock Valuation and Financial Performance

BSE: 532779 | NSE: TORNTPOWER | Power Generation/Distribution | Mid Cap

Torrent Power Share Price

1,343 -74.70 -5.27%
as on 28-Mar'24 16:01

DeciZen - make an informed investing decision on Torrent Power

Overall Rating
Bole Toh

1. Quality

2. Valuation

Overvalued

3. Price Trend

Torrent Power stock performance -

mw4me loader
P/E Ratio (SA):
38.07
Market Cap:
68,137 Cr.
52-wk low:
485.6
52-wk high:
1,515

Is Torrent Power Ltd an attractive stock to invest in?

1. Is Torrent Power Ltd a good quality company?

Past 10 year's financial track record analysis by Moneyworks4me indicates that Torrent Power Ltd is a average quality company.

2. Is Torrent Power Ltd undervalued or overvalued?

The key valuation ratios of Torrent Power Ltd's currently when compared to its past seem to suggest it is in the Overvalued zone.

3. Is Torrent Power Ltd a good buy now?

The Price Trend analysis by MoneyWorks4Me indicates it is Strong which suggest that the price of Torrent Power Ltd is likely to Rise in the short term. However, please check the rating on Quality and Valuation before investing

10 Year X-Ray of Torrent Power:

Analysis of Financial Track Record

Data adjusted to bonus, split, extra-ordinary income, rights issue and change in financial year end
Data adjusted to bonus, split, extra-ordinary income, rights issue and change in financial year end

Data adjusted to bonus, split, extra-ordinary income, rights issue and change in financial year end.

Financial track record gives insight into the company's performance on key parameters over the past ten years. MoneyWorks4me’s proprietary colour codes make it easy for retail investors to gauge the company’s past performance.
Torrent Power Ltd has performed well in some of the past ten years indicating its past ten year financial track record is somewhat good

Value Creation

Value Creation Index Colour Code Guide

Mar'14Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23TTM
ROCE % 5%9.9%12.4%7.7%9.3%8.7%10.6%10.5%4.6%13.8%-
Value Creation
Index
-0.7-0.3-0.1-0.4-0.3-0.4-0.2-0.2-0.60.2-

Growth Parameters

Growth Parameters Colour Code Guide

Sales 8,57610,24711,6269,92111,43912,97813,44211,77713,71618,83619,471
Sales YoY Gr.-19.5%13.5%-14.7%15.3%13.5%3.6%-12.4%16.5%37.3%-
Adj EPS 2.315.519.1919.318.72627.78.443.737.2
YoY Gr.-589.8%22.7%-52.7%114.2%-3.3%39.4%6.4%-69.6%419.2%-
BVPS (₹) 130.7146.2134.4139.9160.1185.9191.2213.3207.4229.3253.3
Adj Net
Profit
1067339164349298981,2511,3324052,1011,790
Cash Flow from Ops. 1,2721,6402,5022,3122,8032,3343,4692,6702,9813,118-
Debt/CF from Ops. 4.83.43.43.83.33.92.42.72.62.7-

CAGR

CAGR Colour Code Guide

9 Years 5 Years 3 Years 1 Years
Sales 9.1%10.5%11.9%37.3%
Adj EPS 39.1%17.7%18.9%419.2%
BVPS6.4%7.5%6.3%10.6%
Share Price 30.7% 40% 47.9% 162.8%

Key Financial Parameters

Performance Ratio Colour Code Guide

Mar'14Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23TTM
Return on
Equity %
1.711.213.76.512.710.813.813.742015.4
Op. Profit
Mgn %
14.420.126.224.727.323.625.627.72422.519.6
Net Profit
Mgn %
1.27.27.94.48.16.99.311.3311.29.2
Debt to
Equity
10.81.31.31.210.90.70.80.8-
Working Cap
Days
697382999812113916515812963
Cash Conv.
Cycle
141214191923181513128

Recent Performance Summary

Return on Equity has increased versus last 3 years average to 15.40%

Sales growth is growing at healthy rate in last 3 years 11.90%

Net Profit is growing at healthy rate in last 3 years 18.85%

Debt to equity has declined versus last 3 years average to 0.76

Sales growth is not so good in last 4 quarters at 8.02%

Latest Financials - Torrent Power Ltd.

Standalone Consolidated
TTM EPS (₹) 37.2 38.5
TTM Sales (₹ Cr.) 19,471 26,693
BVPS (₹.) 253.3 254.4
Reserves (₹ Cr.) 11,694 11,745
P/BV 5.60 5.57
PE 38.07 36.79
From the Market
52 Week Low / High (₹) 485.55 / 1515.00
All Time Low / High (₹) 50.00 / 1288.45
Market Cap (₹ Cr.) 68,137
Equity (₹ Cr.) 480.6
Face Value (₹) 10
Industry PE 20.2

Management X-Ray of Torrent Power:

Shareholding Pattern

Promoter's Holding & Share Pledging

Pledged *0.000.000.000.000.000.000.000.000.000.00
* Pledged shares as % of Promoter's holding (%)

Event Update

Login/Register to view analysis.

Analyst's Notes

Key Ratios of Torrent Power

Adj EPS (Rs.)

Sales (Cr.)

ROE (%)

ROCE (%)

Profit And Loss

(All Figures are in Crores.)
PARTICULARSMar'14Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23
Sales8,57610,24711,6269,92111,43912,97813,44211,77713,71618,836
Operating Expenses 7,3598,2118,6217,4948,3819,94210,0378,54510,45114,644
Manufacturing Costs6,8127,6037,9416,8787,6129,1768,9477,6569,60713,776
Material Costs007-41-201000
Employee Cost 270338390416465484528522514514
Other Costs 277270283204301302560367330354
Operating Profit 1,2162,0373,0052,4273,0583,0363,4053,2323,2654,192
Operating Profit Margin (%) 14.2%19.9%25.8%24.5%26.7%23.4%25.3%27.4%23.8%22.3%
Other Income 242350291193268268263250365467
Interest 6777061,1161,047840892892719582668
Depreciation 5355488999891,1111,1631,2301,1801,2341,059
Exceptional Items 0-23-7000-1,0000-1,3000
Profit Before Tax 2461,1091,2735841,3761,2485461,5835142,931
Tax 152367374152454359-692258105828
Profit After Tax 957428994329228891,2381,3254102,104
PAT Margin (%) 1.1%7.2%7.7%4.4%8.1%6.9%9.2%11.3%3.0%11.2%
Adjusted EPS (₹)2.015.718.79.019.218.525.827.68.543.8
Dividend Payout Ratio (%)25%10%24%24%26%27%45%40%106%59%

Balance Sheet

(All Figures are in Crores.)
PARTICULARSMar'14Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23

Equity and Liabilities

Shareholders Fund 6,1776,9096,4586,8847,6938,9379,18710,2519,96611,020
Share Capital 472472481481481481481481481481
Reserves 5,7046,4365,9786,4047,2128,4568,7079,7719,48510,539
Minority Interest0000000000
Debt5,5945,0198,0968,1888,5028,3337,2966,0716,8237,045
Long Term Debt5,5945,0198,0968,1128,5028,0337,2966,0716,1207,045
Short Term Debt000770300007030
Trade Payables6336217357336578041,0279711,1081,081
Others Liabilities 2,8913,3074,2114,8095,2505,7505,3695,4855,7086,842
Total Liabilities 15,29415,85619,50120,61522,10223,82522,88022,77823,60525,988

Fixed Assets

Gross Block12,10112,43615,80818,48819,79921,15922,15523,07824,29025,774
Accumulated Depreciation2,8033,3369001,8902,9934,1466,3647,4969,99611,018
Net Fixed Assets9,2989,10114,90716,59816,80617,01215,79115,58214,29414,756
CWIP 1181662043233933595688381,1861,609
Investments 2,6122,6586957549891,1621,0217811,4142,494
Inventories283253420369454627598386438646
Trade Receivables7848741,0499691,1241,1711,1811,2761,3641,516
Cash Equivalents 1,5271,580778269270326224189207282
Others Assets6721,2241,4471,3322,0663,1683,4983,7274,7024,686
Total Assets 15,29415,85619,50120,61522,10223,82522,88022,77823,60525,988

Cash Flow

(All Figures are in Crores.)
PARTICULARSMar'14Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23
Cash Flow From Operating Activity 1,2721,6402,5022,3122,8032,3343,4692,6702,9813,118
PBT 2461,1091,2735841,3761,2485461,5835142,931
Adjustment 1,0068211,5971,8361,7431,7773,0781,6842,7781,313
Changes in Working Capital 39-176-57-5-4-413135-343-82-660
Tax Paid -19-115-312-104-311-279-290-254-229-466
Cash Flow From Investing Activity -1,225-357-913-2,111-2,493-1,231-1,096-595-2,512-2,137
Capex -706-537-1,302-2,526-1,663-1,482-671-1,273-1,493-1,843
Net Investments -2610156957-16619269224-494-349
Others -49378-181358-664233-695454-52555
Cash Flow From Financing Activity 532-1,161-2,126-640-278-1,123-2,408-2,059-402-1,004
Net Proceeds from Shares 0000000000
Net Proceeds from Borrowing 1,197-5306,957188625-405-522-1,14141,229
Interest Paid -676-715-1,167-1,022-820-896-807-763-600-679
Dividend Paid -94-24-2840-106-240-798-264-697-1,057
Others 106107-7,63119423418-281109890-497
Net Cash Flow 579122-537-43932-20-351666-24
PARTICULARSMar'14Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23
Ratios
ROE (%)1.5511.3413.456.5612.7910.6913.6613.634.0520.05
ROCE (%)7.9214.617.4510.7813.7212.248.0913.196.2219.33
Asset Turnover Ratio0.590.660.660.50.540.570.580.520.590.76
PAT to CFO Conversion(x)13.392.212.785.353.042.632.82.027.271.48
Working Capital Days
Receivable Days32303037333232383528
Inventory Days11101114131517151111
Payable Days0000000000

Torrent Power Ltd Stock News

Torrent Power Ltd FAQs

Company share prices are keep on changing according to the market conditions. The closing price of Torrent Power on 28-Mar-2024 16:01 is ₹1,343.
Market capitalization or market cap is determined by multiplying the current market price of a company's shares with the total number of shares outstanding. As of 28-Mar-2024 16:01 the market cap of Torrent Power stood at ₹68,137.
The latest P/E ratio of Torrent Power as of 28-Mar-2024 16:01 is 38.07.
The latest P/B ratio of Torrent Power as of 28-Mar-2024 16:01 is 5.60.
The 52-week high of Torrent Power is ₹1,515 and the 52-week low is ₹485.6.
The TTM revenue is Trailing Twelve Months sales. The TTM revenue/sales of Torrent Power is ₹19,471 ( Cr.) .

About Torrent Power Ltd

Torrent Power is one of the leading brands in the Indian power sector, promoted by Torrent Group - committed to its mission of transforming life by serving two of the most critical needs - healthcare and power. It is an integrated power utility and is one of the largest private sector players in India having interests in power generation, transmission, distribution and manufacturing and supply of power cables.

Torrent Power foresaw the prospects in the power sector much before the liberalization, when it took-over and successfully turned around an ailing power cable company Mahendra Electricals, renaming it as ‘Torrent Cables Ltd.’ (now merged with Torrent Power Limited w.e.f. 1st April, 2014). The high points of Torrent’s foray into power however were the acquisitions of two of the India’s oldest utilities - The Surat Electricity Company Ltd and The Ahmedabad Electricity Company Ltd. Torrent turned them into first rate power utilities, in terms of operational efficiencies and reliability of power supply.

Torrent ranks amongst the best run power utilities in the country with highly efficient generation assets.  The Company offers highly personalized and innovative customer services that incorporate various convenience features. Torrent Power created history by entering into the country’s first distribution franchisee agreement with Maharashtra State Electricity Distribution Company Limited for Bhiwandi Circle in December 2006.

Business area of the company

Torrent Power has presence in power generation, transmission, distribution and manufacturing and supply of power cables. Its highly efficient generation assets and equally reliable distribution network are amongst the best in the country. Through continuous technology upgradation and customer care initiatives, Torrent Power continues to deliver enhanced value. For the customers in its license areas, disruption in life due to power failures or outages is a rare phenomenon, thanks to its outstanding operational efficiency.

Business areas

  • Generation
  • Transmission
  • Distribution (Distribution Licensee, Franchisee)
  • Cables

Milestones

1989-90

  • Mahendra Electricals taken over and renamed as ‘Torrent Cables Ltd.' - Torrent’s initial foray into power.

1996-97

  • Foundation stone for GTEC laid and Zero date announcedTorrent acquires management control of Surat Electricity Company.

1998-99

  • Torrent acquires management control of The Ahmedabad Electricity CompanyCombined Cycle operations of GTEC commissioned in mid-December 1998.

1999-00

  • Sale of equity stake in GTEC to Powergen India Pvt. Ltd. (India’s largest M & A transaction of the 20th century) The Ahmedabad Electricity Company’s customer base crosses 1 million mark.

2001-02

  • The Ahmedabad Electricity Company's turnover crosses the Rs. 10 billion mark.

2002-03

  • Work on 1147.5 MW combined cycle mega power project near Surat commenced.

2004-05

  • Torrent brings together three of its group companies Torrent Power AEC   Limited, Torrent Power SEC Limited and Torrent Power Generation Limited under a single, unified brand - Torrent Power Torrent Power Generation Limited achieves financial closure.

2005-06

  • Torrent Power Generation Ltd. awards EPC contract for its upcoming SUGEN 1147.5 MW CCPP to a consortium of Siemens AG and Siemens Ltd. India; commences construction of its first power block Torrent Power Generation Ltd. and Siemens creats a 50:50 JV to provide O&M services to its SUGEN 1147.5 MW CCPP.

2006-07

  • Torrent Power bags MoP’s Gold Shield award for two years for outstanding performance in power distribution Torrent Power commences distribution operations in Bhiwandi, Maharashtra.

2007-08

  • Torrent Power Grid Ltd. obtains license from CERC to setup the 400kV transmission lineTorrent Power signs MOU with GPCL for setting up the 1000+ MW coal based power project at Pipavav in Gujarat.

2008-09

  • Phase I of Torrent Power Grid Ltd’s transmission system commissioned i.e LILO of Vapi-Jhanor.

2009-10

  • All three units of SUGEN Power Plant commissioned; commences commercial production Phase II of Torrent Power Grid Ltd’s transmission system commissioned i.e LILO of Dehgam-JhanorTorrent Power signs distribution franchise agreement with UPPCL for Agra and KanpurTorrent Power signs SHA with GPCL for setting up 1000+ MW coal based plant at Pipavav, district Amreli, Gujarat.

2010-11

  • Phase III of Torrent Power Grid Ltd’s transmission system commissioned i.e. 141 km line connecting phase II with the Pirana substation of PGCILTorrent Power commences distribution operations in Agra, Uttar Pradesh effective from 1st April, 2010 Torrent Power and its subsidiary, Torrent Energy Ltd., awards EPC contract to Siemens for implementing UNOSUGEN (standalone 382.5 MW generation plant at its existing SUGEN plant location) and DGEN (1200 MW generation plant at Dahej SEZ) projects Torrent Energy Ltd., subsidiary of Torrent Power Ltd., commenced distribution operations in Dahej SEZ effective from April 04, 2010.

2013-14:

  • The Company successfully uprates the 110 MW coal based E station of AMGEN, to 121 MW and synchronises the same with the grid on 21st October, 2013.
  • DGEN and UNOSUGEN get successfully registered with United Nations Framework Convention on Climate Change under the Clean Development Mechanism.
  • Torrent Power puts into commercial operation the 382.5 MW UNOSUGEN Power Project.
  • UNOSUGEN integrates with the certifications of SUGEN under ISO 9001:2008, ISO 50001:2011, ISO 14001:2004 and BS OHSAS 18001:2007.
  • AMGEN receives certification under ISO 50001:2011 (Energy Management System)

2014-15:

  • Successful commissioning of the 1200 MW DGEN Power Project at Dahej SEZ, District Bharuch, Gujarat.
  • Torrent Power develops and commissions the 51 MW Solar Photovoltaic (PV) Power Plant at the Charanka Solar Park in Gujarat.
  • DGEN receives certifications under ISO 9001:2008, ISO 14001:2004, BS OHSAS 18001:2007, ISO 50001:2011 and ISO 55001:2014.

2015-16:

  • Torrent Energy Limited and Torrent Cables Limited amalgamate with Torrent Power Limited with effective date of 1st October, 2015 and appointed date of 1st April, 2014 pursuant to the order of the High Court of Gujarat sanctioning the Composite Scheme of Amalgamation.
  • Torrent Power launches first-of-its-kind user-friendly Customer Self Service mobile application ‘Torrent Power Connect’ and web portal ‘connect.torrentpower.com’, offering highly personalized and real time services in the Company’s License Areas of Ahmedabad, Gandhinagar and Surat as well as in the Franchisee areas of Agra & Bhiwandi has been launched.
  • The Company receives “Gujarat Ratna Award” for demonstrating excellence in the power sector.
  • Torrent Power books regasification and storage capacity with Petronet LNG Limited up to 1 MMTPA for 20 years starting from April, 2017.
  • Successful commissioning of the 81 MW GENSU Solar Power Project adjacent to SUGEN Plant in a cost effective manner.
  • Awarding EPC contract to Suzlon Energy Limited for implementing 201.6 MW Wind Power Project in Kutch and Bhavnagar districts in Gujarat.
  • Awarding EPC contract to Wind World India Ltd. for implementing 136.8 MW Wind Power Project in Rajkot and Surendranagar districts in Gujarat.
  • DGEN Plant receives five star rating from British Safety Council on Five Star Occupational Health and Safety System Audit.
  • Cables Unit receives certification under ISO 14001: 2004 and BS OHSAS 18001:2007.

2017-18


  • New “Plug points”, the digital customer service centres were launched in Ahmedabad & Gandhinagar.
  • Over 125 new collection centres have been launched at various geographies across the distribution areas for greater convenience to customers.
  • The Company has acquired 100% equity share capital of two Companies namely; Jodhpur Wind Farms Private Limited and Latur Renewables Private Limited.

2019-20

  • Launched following infrastructure projects at Surat Distribution: Document storage building at Puna sub-station Premises to facilitate state of the art storage facilities for all customer related documents and other imporatant documents of various departments.
  • Power Supply Centers at B and E Station Premises and Customer Service Buidling at B Station Premises will have modern architecture, all latest facilities for the employees, visitors and customers, energy efficient systems and fire detection and prevention systems.
  • The Company has acquired entire paid up share capital of TCL Cables Private Limited, the step down subsidiary and the same has become direct Wholly-owned Subsidiary (WOS) of the Company
Read More Read Less
You have 2 views remaining as a Guest User. To get DeciZen Rating of 3,500+ Stocks based on their Quality, Valuation and Price Trend Login Now
© 2024 The Alchemists Ark Pvt. Ltd. All rights reserved. MoneyWorks4Me ® is a registered trademark of The Alchemists Ark Pvt.Ltd.