Power Generation/Distribution · Founded 2007 · www.rattanindiapower.com · BSE 533122 · NSE RTNPOWER · ISIN INE399K01017
No Notes Added Yet
Business
RattanIndia Power Ltd. is an Indian company primarily engaged in the generation of electricity. Its core business model involves operating thermal power plants to produce electricity. The company typically earns revenue by selling this generated power to various off-takers, predominantly state-owned distribution companies (discoms), through long-term or medium-term power purchase agreements (PPAs). It operates in a capital-intensive sector, requiring significant investment in plant infrastructure and fuel procurement.
Revenue Mix
The primary revenue-generating segment for RattanIndia Power Ltd. is thermal power generation. The company likely derives the vast majority of its income from the sale of electricity generated from its coal-fired power plants. Specific contribution percentages for any other minor segments are not publicly detailed, indicating a high concentration in power generation.
Industry
The Indian power sector is a highly regulated, capital-intensive industry comprising generation, transmission, and distribution segments. It's characterized by a mix of state-owned enterprises and private players. RattanIndia Power Ltd. operates as an independent power producer (IPP) in the generation segment. Compared to large state-owned entities like NTPC or major private conglomerates like Adani Power or Tata Power, RattanIndia Power is a relatively smaller player. It faces competition from various generation sources, including other thermal plants and an increasing proportion of renewable energy sources.
MOAT
RattanIndia Power Ltd. possesses limited conventional moats. Its competitive advantages typically stem from:
Long-Term Power Purchase Agreements (PPAs): These agreements provide revenue visibility and reduce market risk for the operational capacity.
Fixed Assets & Scale (relative): Existing large-scale power plants represent significant sunk costs, creating barriers to entry for new players.
Operational Efficiency: Efficient plant load factors (PLFs) and cost management in fuel procurement and operations can provide a competitive edge.
Brand and network effects are not significant advantages in power generation.
Growth Drivers
Increasing Power Demand: India's sustained economic growth and urbanization drive a continuous increase in electricity demand across industrial, commercial, and residential sectors.
Improvement in PLF: Optimizing plant utilization and improving operational efficiency can lead to higher power generation and revenue from existing assets.
Resolution of Legacy Issues: Addressing past financial or operational hurdles could unlock potential and improve profitability.
Expansion/Acquisition: Future growth could come from expanding existing capacity or acquiring new power projects, potentially diversifying into other generation sources.
Risks
Fuel Price Volatility: Reliance on coal makes the company susceptible to fluctuations in global and domestic coal prices, impacting input costs and profitability.
Regulatory & Policy Risks: Changes in power tariffs, environmental regulations, fuel allocation policies, or PPA enforcement can significantly affect operations and financials.
Payment Delays from Discoms: State distribution companies often face financial stress, leading to delays in payments for power purchased, impacting the generator's working capital and liquidity.
High Debt Levels: Power projects are capital-intensive and often financed with significant debt, making the company vulnerable to interest rate changes and repayment challenges.
Environmental Scrutiny: Increased focus on de-carbonization and stricter environmental norms for thermal power plants could lead to higher operational costs or capacity restrictions.
Competition from Renewables: The declining cost of renewable energy (solar, wind) poses a long-term competitive threat to thermal power plants.
Management & Ownership
RattanIndia Power Ltd. is typically promoted and controlled by the RattanIndia Group. The management team is responsible for overseeing the operation of its power assets, managing fuel supply, negotiating PPAs, and handling debt obligations. In the Indian context, promoter groups often hold significant equity stakes and strategic control. Management quality in the power sector is generally assessed on its ability to ensure operational efficiency, maintain stable revenues, and effectively manage high debt burdens.
Outlook
The outlook for RattanIndia Power Ltd. presents a balanced view. The bull case is supported by India's robust and growing power demand, which provides a fundamental need for electricity generation. Efficient operation of its existing thermal assets, potential resolution of any past financial restructuring, and stable long-term PPAs could lead to improved financial performance. The bear case highlights significant challenges including potential volatility in coal prices, the structural issues of payment delays from financially stressed discoms, and the increasing regulatory and competitive pressure from the transition towards renewable energy. High debt levels characteristic of the sector remain a key overhang. The company's future performance hinges on effective operational management, prudent debt management, and its ability to navigate a dynamic regulatory and competitive landscape.
Price goes above X
Price falls below X
PE goes above X
PE falls below X
| #(Fig in Cr.) | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Net Sales | 914 | 932 | 682 | 733 | 936 | 822 | 654 | 728 | 788 | 799 |
| Other Income | 82 | 85 | 89 | 91 | 92 | 99 | 90 | 99 | 67 | 68 |
| Total Income | 996 | 1016 | 771 | 824 | 1029 | 921 | 743 | 827 | 855 | 866 |
| Total Expenditure | 708 | 743 | 588 | 643 | 724 | 725 | 602 | 601 | 658 | 674 |
| Operating Profit | 288 | 273 | 183 | 181 | 304 | 196 | 141 | 226 | 197 | 193 |
| Interest | 239 | 121 | 124 | 116 | 118 | 148 | 112 | 110 | 91 | 86 |
| Depreciation | 69 | 59 | 60 | 61 | 60 | 61 | 61 | 61 | 64 | 61 |
| Exceptional Income / Expenses | 10635 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Profit Before Tax | 10615 | 93 | -1 | 4 | 126 | -13 | -32 | 54 | 43 | 46 |
| Provision for Tax | -51 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Profit After Tax | 10666 | 93 | -1 | 4 | 126 | -13 | -32 | 54 | 43 | 46 |
| Adjustments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Profit After Adjustments | 10666 | 93 | -1 | 4 | 126 | -13 | -32 | 54 | 43 | 46 |
| Adjusted Earnings Per Share | 19.9 | 0.2 | -0 | 0 | 0.2 | -0 | -0.1 | 0.1 | 0.1 | 0.1 |
| #(Fig in Cr.) | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | TTM |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net Sales | 2596 | 1391 | 2054 | 1924 | 1774 | 1560 | 3260 | 3231 | 3364 | 3284 | 2991 | 2969 |
| Other Income | 81 | 155 | 149 | 175 | 211 | 1074 | 410 | 328 | 341 | 357 | 355 | 324 |
| Total Income | 2677 | 1546 | 2204 | 2099 | 1985 | 2634 | 3669 | 3559 | 3705 | 3641 | 3346 | 3291 |
| Total Expenditure | 1643 | 679 | 1500 | 1373 | 1266 | 920 | 2457 | 2493 | 2718 | 2699 | 2586 | 2535 |
| Operating Profit | 1034 | 867 | 704 | 725 | 719 | 1714 | 1213 | 1067 | 987 | 941 | 760 | 757 |
| Interest | 1204 | 1238 | 1954 | 2304 | 2805 | 2241 | 2342 | 2512 | 2363 | 479 | 461 | 399 |
| Depreciation | 236 | 254 | 400 | 420 | 417 | 416 | 414 | 404 | 382 | 241 | 246 | 247 |
| Exceptional Income / Expenses | 0 | 0 | 0 | -1329 | 2667 | 0 | -438 | 0 | 10635 | 0 | 0 | 0 |
| Profit Before Tax | -406 | -624 | -1650 | -3328 | 165 | -942 | -1981 | -1849 | 8876 | 222 | 52 | 111 |
| Provision for Tax | 26 | 7 | 14 | -0 | 0 | 0 | 0 | 20 | -20 | 0 | 0 | 0 |
| Profit After Tax | -432 | -631 | -1663 | -3328 | 165 | -942 | -1981 | -1870 | 8897 | 222 | 52 | 111 |
| Adjustments | 0 | 0 | 0 | 7 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Profit After Adjustments | -431 | -630 | -1663 | -3321 | 165 | -942 | -1981 | -1870 | 8897 | 222 | 52 | 111 |
| Adjusted Earnings Per Share | -1.5 | -2.2 | -5.6 | -11.2 | 0.3 | -1.8 | -3.7 | -3.5 | 16.6 | 0.4 | 0.1 | 0.2 |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Sales CAGR | -9% | -3% | 14% | 1% |
| Operating Profit CAGR | -19% | -11% | -15% | -3% |
| PAT CAGR | -77% | 0% | 0% | 0% |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Share Price CAGR | -42% | -1% | 9% | -3% |
| ROE Average | 1% | 2% | 1% | -41% |
| ROCE Average | 6% | 57% | 37% | 20% |
| #(Fig in Cr.) | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Shareholder's Funds | 4748 | 4069 | 2498 | -758 | 430 | -625 | -2662 | -4533 | 4364 | 4585 | 4638 |
| Minority's Interest | 2 | 2 | 2 | -3 | -4 | -4 | 0 | 0 | 0 | 0 | 0 |
| Borrowings | 12004 | 12135 | 11082 | 9917 | 9875 | 9203 | 7130 | 2554 | 3099 | 3262 | 2728 |
| Other Non-Current Liabilities | 639 | 787 | 986 | 1213 | 1468 | 1115 | 1022 | 931 | 847 | 849 | 790 |
| Total Current Liabilities | 3132 | 4198 | 6802 | 9073 | 7326 | 8926 | 12168 | 18420 | 1256 | 1100 | 1457 |
| Total Liabilities | 20525 | 21191 | 21370 | 19441 | 19095 | 18615 | 17658 | 17372 | 9566 | 9796 | 9613 |
| Fixed Assets | 9268 | 10793 | 15011 | 14592 | 14410 | 13995 | 13381 | 13051 | 6412 | 6253 | 6103 |
| Other Non-Current Assets | 8427 | 8029 | 3533 | 2489 | 1688 | 1671 | 1193 | 1211 | 291 | 301 | 241 |
| Total Current Assets | 2830 | 2369 | 2826 | 2360 | 2998 | 2949 | 3084 | 3111 | 2862 | 3242 | 3269 |
| Total Assets | 20525 | 21191 | 21370 | 19441 | 19095 | 18615 | 17658 | 17372 | 9566 | 9796 | 9613 |
| #(Fig in Cr.) | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Opening Cash & Cash Equivalents | 214 | 285 | 276 | 149 | 22 | 66 | 109 | 145 | 179 | 121 | 178 |
| Cash Flow from Operating Activities | 11 | 1206 | 215 | 836 | 610 | 736 | 934 | 1015 | 1306 | 410 | 372 |
| Cash Flow from Investing Activities | -108 | -493 | -107 | -161 | -91 | 101 | 59 | -5 | -462 | 87 | 66 |
| Cash Flow from Financing Activities | 169 | -722 | -235 | -801 | -476 | -795 | -956 | -977 | -902 | -440 | -605 |
| Net Cash Inflow / Outflow | 71 | -9 | -127 | -127 | 44 | 42 | 37 | 33 | -58 | 57 | -168 |
| Closing Cash & Cash Equivalent | 285 | 276 | 149 | 22 | 66 | 109 | 145 | 179 | 121 | 178 | 10 |
| # | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Earnings Per Share (Rs) | -1.52 | -2.22 | -5.65 | -11.24 | 0.33 | -1.75 | -3.69 | -3.48 | 16.57 | 0.41 | 0.1 |
| CEPS(Rs) | -0.69 | -1.33 | -4.29 | -9.85 | 1.18 | -0.98 | -2.92 | -2.73 | 17.28 | 0.86 | 0.56 |
| DPS(Rs) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Book NAV/Share(Rs) | 16.68 | 14.3 | 8.48 | -2.57 | 0.87 | -1.16 | -4.96 | -8.44 | 8.13 | 8.54 | 8.64 |
| Core EBITDA Margin(%) | 36.73 | 51.2 | 27 | 28.61 | 28.66 | 41.04 | 24.63 | 22.85 | 19.2 | 17.8 | 13.56 |
| EBIT Margin(%) | 30.76 | 44.14 | 14.8 | -53.23 | 167.42 | 83.27 | 11.06 | 20.49 | 334.12 | 21.34 | 17.18 |
| Pre Tax Margin(%) | -15.62 | -44.87 | -80.3 | -173.01 | 9.31 | -60.38 | -60.79 | -57.24 | 263.86 | 6.76 | 1.75 |
| PAT Margin (%) | -16.63 | -45.35 | -80.97 | -173.01 | 9.31 | -60.38 | -60.79 | -57.87 | 264.47 | 6.76 | 1.75 |
| Cash Profit Margin (%) | -7.54 | -27.12 | -61.51 | -151.16 | 32.79 | -33.74 | -48.07 | -45.35 | 275.82 | 14.09 | 9.99 |
| ROA(%) | -2.2 | -3.02 | -7.82 | -16.31 | 0.86 | -5 | -10.92 | -10.68 | 66.05 | 2.29 | 0.54 |
| ROE(%) | -8.77 | -14.31 | -50.67 | -382.65 | 0 | 0 | 0 | 0 | 0 | 4.96 | 1.14 |
| ROCE(%) | 4.55 | 3.31 | 1.69 | -6.77 | 22.8 | 10.58 | 3.52 | 8.65 | 156.51 | 8.74 | 6.26 |
| Receivable days | 74.74 | 216.37 | 188.22 | 244.44 | 286.48 | 407.92 | 249.73 | 282.46 | 247.18 | 250.05 | 316.79 |
| Inventory Days | 24.83 | 46.33 | 21 | 56.44 | 112.74 | 108.97 | 23.18 | 15.4 | 20.3 | 27.87 | 28.4 |
| Payable days | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| PER(x) | 0 | 0 | 0 | 0 | 4 | 0 | 0 | 0 | 0.5 | 23.71 | 77.48 |
| Price/Book(x) | 0.6 | 0.57 | 0.61 | -1.05 | 1.54 | -2.2 | -1.08 | -0.35 | 1.02 | 1.15 | 0.88 |
| Dividend Yield(%) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| EV/Net Sales(x) | 6.2 | 12.02 | 7.77 | 7.6 | 7.35 | 8.57 | 4.33 | 3.82 | 2.24 | 2.57 | 2.55 |
| EV/Core EBITDA(x) | 15.56 | 19.27 | 22.69 | 20.16 | 18.14 | 7.8 | 11.64 | 11.58 | 7.62 | 8.97 | 10.04 |
| Net Sales Growth(%) | 315.24 | -46.44 | 47.74 | -6.37 | -7.78 | -12.07 | 108.96 | -0.87 | 4.11 | -2.38 | -8.91 |
| EBIT Growth(%) | 875.87 | -23.13 | -50.45 | -436.66 | 390.07 | -56.27 | -72.25 | 83.73 | 1597.52 | -93.77 | -26.66 |
| PAT Growth(%) | 34.98 | -46.08 | -163.8 | -100.06 | 104.96 | -670.29 | -110.37 | 5.63 | 575.8 | -97.51 | -76.37 |
| EPS Growth(%) | 32.57 | -46.1 | -154.91 | -99.14 | 102.98 | -623.97 | -110.44 | 5.63 | 575.8 | -97.51 | -76.36 |
| Debt/Equity(x) | 2.85 | 3.61 | 5.86 | -18.28 | 29.15 | -19.57 | -4.33 | -2.43 | 0.81 | 0.77 | 0.79 |
| Current Ratio(x) | 0.9 | 0.56 | 0.42 | 0.26 | 0.41 | 0.33 | 0.25 | 0.17 | 2.28 | 2.95 | 2.24 |
| Quick Ratio(x) | 0.82 | 0.54 | 0.39 | 0.21 | 0.32 | 0.3 | 0.24 | 0.16 | 2.09 | 2.71 | 2.11 |
| Interest Cover(x) | 0.66 | 0.5 | 0.16 | -0.44 | 1.06 | 0.58 | 0.15 | 0.26 | 4.76 | 1.46 | 1.11 |
| Total Debt/Mcap(x) | 4.61 | 6.1 | 9.6 | 17.46 | 18.9 | 8.9 | 4.02 | 6.94 | 0.8 | 0.67 | 0.9 |
| # | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 44.06 | 44.06 | 44.06 | 44.06 | 44.06 | 44.06 | 44.06 | 44.06 | 44.06 | 44.06 |
| FII | 2.03 | 3.7 | 4.39 | 5.02 | 5.25 | 4.96 | 5.13 | 5.22 | 5.13 | 5.26 |
| DII | 6.61 | 6.58 | 6.53 | 6.49 | 6.61 | 6.62 | 6.61 | 6.61 | 6.57 | 6.53 |
| Public | 47.29 | 45.66 | 45.02 | 44.44 | 44.08 | 44.36 | 44.2 | 44.11 | 44.24 | 44.15 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 |
| # | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 236.61 | 236.61 | 236.61 | 236.61 | 236.61 | 236.61 | 236.61 | 236.61 | 236.61 | 236.61 |
| FII | 10.93 | 19.85 | 23.59 | 26.94 | 28.19 | 26.62 | 27.54 | 28.05 | 27.54 | 28.24 |
| DII | 35.51 | 35.33 | 35.07 | 34.84 | 35.49 | 35.57 | 35.48 | 35.48 | 35.3 | 35.08 |
| Public | 253.97 | 245.22 | 241.74 | 238.63 | 236.72 | 238.21 | 237.38 | 236.87 | 237.56 | 237.08 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 537.01 | 537.01 | 537.01 | 537.01 | 537.01 | 537.01 | 537.01 | 537.01 | 537.01 | 537.01 |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Sales CAGR | -9% | -3% | +14% | +1% |
| Operating Profit CAGR | -19% | -11% | -15% | -3% |
| PAT CAGR | -77% | — | — | — |
| Share Price CAGR | -42% | -1% | +9% | -3% |
| ROE Average | +1% | +2% | +1% | -41% |
| ROCE Average | +6% | +57% | +37% | +20% |
| # | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 44.06 | 44.06 | 44.06 | 44.06 | 44.06 | 44.06 | 44.06 | 44.06 | 44.06 | 44.06 |
| FII | 2.03 | 3.7 | 4.39 | 5.02 | 5.25 | 4.96 | 5.13 | 5.22 | 5.13 | 5.26 |
| DII | 6.61 | 6.58 | 6.53 | 6.49 | 6.61 | 6.62 | 6.61 | 6.61 | 6.57 | 6.53 |
| Public | 47.29 | 45.66 | 45.02 | 44.44 | 44.08 | 44.36 | 44.2 | 44.11 | 44.24 | 44.15 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 |
| # | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 236.61 | 236.61 | 236.61 | 236.61 | 236.61 | 236.61 | 236.61 | 236.61 | 236.61 | 236.61 |
| FII | 10.93 | 19.85 | 23.59 | 26.94 | 28.19 | 26.62 | 27.54 | 28.05 | 27.54 | 28.24 |
| DII | 35.51 | 35.33 | 35.07 | 34.84 | 35.49 | 35.57 | 35.48 | 35.48 | 35.3 | 35.08 |
| Public | 253.97 | 245.22 | 241.74 | 238.63 | 236.72 | 238.21 | 237.38 | 236.87 | 237.56 | 237.08 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 537.01 | 537.01 | 537.01 | 537.01 | 537.01 | 537.01 | 537.01 | 537.01 | 537.01 | 537.01 |
* The pros and cons are machine generated.
Our experts help you choose the right stocks based on performance, risk, and growth potential.
Looking to buy unlisted shares or need guidance on the investment process? Our expert Private Equity Advisors are here to assist you with accurate information, real-time pricing, and seamless execution.
Want to sell unlisted shares, liquidate your ESOPs, or understand the step-by-step process of liquidation? Connect with our Buying Team for smooth coordination, quick evaluations, and end-to-end support.
Planning to build or grow your portfolio? For Mutual Fund investments, PMS solutions, tailored portfolio creation, and overall wealth management, our dedicated Wealth Team is ready to guide you.
Your relationship manager will connect with you shortly.