Power Generation/Distribution · Founded 1919 · www.tatapower.com · BSE 500400 · NSE TATA POWER · ISIN INE245A01021
No Notes Added Yet
Business
Tata Power Company Ltd. is one of India's largest integrated power companies. Its core business involves generating electricity through a diverse portfolio of thermal, hydro, solar, and wind power plants, transmitting it, and distributing it to a wide range of consumers (residential, commercial, industrial). The company also has a significant presence in power trading and is aggressively expanding into new-age energy solutions such as solar rooftop installations, EV charging infrastructure, solar pumps, and microgrids. It makes money primarily through the sale of electricity to end-consumers and other utilities, as well as through project development and service offerings in its new energy businesses.
Revenue Mix
Tata Power operates across key segments:
Generation: Includes thermal, hydro, and renewable (solar and wind) power generation. This is a foundational segment.
Transmission & Distribution (T&D): Involves transmitting power and distributing it to end-users in licensed areas (e.g., Mumbai, Delhi via JV, Odisha via acquisitions).
New Energy: This rapidly growing segment encompasses solar EPC (Engineering, Procurement, and Construction), rooftop solar, EV charging solutions, microgrids, and solar pumps.
While specific recent percentage breakdowns fluctuate and are subject to reporting, Generation and T&D historically form the bulk of revenues, with the New Energy segment showing strong growth potential and increasing contribution.
Industry
The Indian power industry is capital-intensive, highly regulated, and characterized by growing demand, driven by economic development and urbanization. It is undergoing a significant transition towards renewable energy. Tata Power is one of India's largest private sector integrated power utilities, holding a prominent position. It stands out for its diversified generation portfolio, significant distribution footprint, and early mover advantage in renewable energy and emerging solutions like EV charging. It competes with state-owned utilities (like NTPC, Power Grid Corporation) and other large private players (e.g., Adani Power, JSW Energy) across different segments.
MOAT
Scale & Diversification: A large and diversified generation capacity (thermal, hydro, solar, wind) provides operational stability and mitigates fuel/technology-specific risks. Extensive distribution licenses offer a captive customer base.
Vertical Integration: Presence across the entire power value chain (generation, transmission, distribution) allows for operational efficiencies and better control.
Brand & Trust: Being part of the Tata Group lends a strong brand reputation, reliability, and access to capital markets.
Regulatory Experience: Long-standing experience in navigating India's complex power sector regulations and policy frameworks.
Early Mover in New Energy: Significant investments in renewable energy and EV charging position it favorably for future growth trends.
Growth Drivers
Renewable Energy Transition: India's ambitious targets for 500 GW non-fossil fuel capacity by 2030 strongly align with Tata Power's strategic focus on solar and wind power.
Growing Power Demand: India's sustained economic growth and increasing industrialization will continue to drive electricity consumption.
Discom Privatization & Modernization: Opportunities to acquire more distribution circles from financially stressed state discoms or upgrade existing infrastructure.
Electric Vehicle (EV) Adoption: Rapid expansion of EV charging infrastructure to support India's burgeoning EV market.
Distributed Generation & New Solutions: Growth in rooftop solar, microgrids, and solar pumps addressing specific energy needs and driving new revenue streams.
Risks
Regulatory & Policy Risks: Changes in tariff regulations, renewable energy policies, or environmental norms can impact profitability and project viability.
Fuel Price Volatility: Exposure to fluctuating global coal prices for its thermal power plants, particularly the Mundra UMPP.
Counterparty Risk: Financial health of state distribution companies (Discoms) remains a concern, potentially affecting payment cycles for power supplied.
Project Execution Risk: Delays or cost overruns in large-scale power generation or infrastructure projects.
Intense Competition: Increasing competition in renewable energy bids and distribution segments, potentially impacting margins.
Interest Rate Sensitivity: As a capital-intensive business, it is susceptible to rising borrowing costs.
Management & Ownership
Tata Power is promoted by the Tata Group, with Tata Sons being the primary promoter. The company is professionally managed by an experienced board and management team, generally perceived to be focused on strategic growth and sustainability. The ownership structure includes a significant promoter holding, alongside institutional investors, public shareholders, and foreign portfolio investors.
Outlook
Tata Power is strategically positioned to benefit from India's accelerating energy transition and growing power demand. Its aggressive push into renewables and new-age solutions like EV charging aligns with long-term national priorities and offers significant growth potential. The company's diversified asset base and integrated value chain provide a degree of resilience. However, the outlook is balanced by ongoing challenges such as regulatory uncertainties, potential for fuel price volatility, and the need for efficient capital allocation to manage debt while funding ambitious growth plans. Success will depend on adept navigation of the regulatory landscape, effective project execution, and maintaining financial discipline amidst a rapidly evolving energy sector.
Price goes above X
Price falls below X
PE goes above X
PE falls below X
| #(Fig in Cr.) | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Net Sales | 14651 | 15847 | 17294 | 15698 | 15391 | 17096 | 18035 | 15545 | 13948 | 14900 |
| Other Income | 643 | 617 | 247 | 513 | 402 | 351 | 362 | 505 | 321 | 555 |
| Total Income | 15294 | 16464 | 17541 | 16211 | 15793 | 17447 | 18397 | 16050 | 14269 | 15455 |
| Total Expenditure | 12044 | 13105 | 14191 | 12403 | 12312 | 13618 | 14467 | 12019 | 10357 | 11239 |
| Operating Profit | 3250 | 3358 | 3350 | 3808 | 3481 | 3829 | 3930 | 4032 | 3913 | 4216 |
| Interest | 1094 | 1136 | 1176 | 1143 | 1170 | 1213 | 1279 | 1319 | 1364 | 1295 |
| Depreciation | 926 | 1041 | 973 | 987 | 1041 | 1116 | 1161 | 1162 | 1208 | 1280 |
| Exceptional Income / Expenses | 0 | 39 | 0 | -140 | 0 | 18 | 0 | 0 | 0 | -94 |
| Profit Before Tax | 1230 | 1221 | 1201 | 1538 | 1271 | 1517 | 1490 | 1551 | 1341 | 1547 |
| Provision for Tax | 413 | 491 | 302 | 680 | 269 | 294 | 357 | 435 | 345 | 381 |
| Profit After Tax | 817 | 729 | 899 | 858 | 1001 | 1223 | 1133 | 1116 | 996 | 1165 |
| Adjustments | 136 | 166 | 72 | 69 | 29 | -181 | -73 | -197 | -224 | -169 |
| Profit After Adjustments | 953 | 895 | 971 | 927 | 1031 | 1043 | 1060 | 919 | 772 | 996 |
| Adjusted Earnings Per Share | 3 | 2.8 | 3 | 2.9 | 3.2 | 3.3 | 3.3 | 2.9 | 2.4 | 3.1 |
| #(Fig in Cr.) | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | TTM |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net Sales | 33593 | 29494 | 27588 | 26840 | 29881 | 29136 | 32703 | 42816 | 55109 | 61449 | 65478 | 62428 |
| Other Income | 439 | 754 | 696 | 434 | 419 | 586 | 439 | 966 | 1468 | 1824 | 1537 | 1743 |
| Total Income | 34032 | 30248 | 28283 | 27274 | 30300 | 29722 | 33143 | 43782 | 56577 | 63273 | 67015 | 64171 |
| Total Expenditure | 27314 | 23010 | 21789 | 20568 | 23168 | 21216 | 25701 | 35346 | 47433 | 50665 | 51571 | 48082 |
| Operating Profit | 6718 | 7238 | 6495 | 6706 | 7131 | 8506 | 7442 | 8436 | 9145 | 12607 | 15444 | 16091 |
| Interest | 3699 | 3236 | 3365 | 3761 | 4170 | 4495 | 4010 | 3864 | 4372 | 4633 | 4702 | 5257 |
| Depreciation | 2174 | 1649 | 1956 | 2346 | 2393 | 2634 | 2745 | 3122 | 3439 | 3786 | 4117 | 4811 |
| Exceptional Income / Expenses | 639 | -1073 | -953 | 693 | 1849 | 37 | 427 | -390 | 924 | 367 | -1098 | -94 |
| Profit Before Tax | 1484 | 1281 | 1447 | 2845 | 3819 | 2368 | 1987 | 3003 | 5457 | 5732 | 6320 | 5929 |
| Provision for Tax | 1075 | 680 | 350 | 162 | 1088 | 641 | 502 | 380 | 1647 | 1452 | 1544 | 1518 |
| Profit After Tax | 409 | 600 | 1097 | 2683 | 2732 | 1727 | 1485 | 2623 | 3810 | 4280 | 4775 | 4410 |
| Adjustments | -242 | 62 | -200 | -274 | -375 | -709 | -357 | -882 | -473 | -584 | -804 | -663 |
| Profit After Adjustments | 168 | 662 | 897 | 2408 | 2356 | 1017 | 1127 | 1741 | 3336 | 3696 | 3971 | 3747 |
| Adjusted Earnings Per Share | 0.6 | 2.4 | 3.3 | 8.9 | 8.7 | 3.8 | 3.5 | 5.5 | 10.4 | 11.6 | 12.4 | 11.7 |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Sales CAGR | 7% | 15% | 18% | 7% |
| Operating Profit CAGR | 23% | 22% | 13% | 9% |
| PAT CAGR | 12% | 22% | 23% | 28% |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Share Price CAGR | -4% | 21% | 26% | 18% |
| ROE Average | 14% | 14% | 13% | 11% |
| ROCE Average | 13% | 13% | 12% | 11% |
| #(Fig in Cr.) | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Shareholder's Funds | 14319 | 11633 | 13215 | 14900 | 16806 | 18066 | 20822 | 22442 | 28787 | 32355 | 35841 |
| Minority's Interest | 2493 | 1750 | 1869 | 2015 | 2167 | 2332 | 2927 | 3587 | 5417 | 5977 | 6765 |
| Borrowings | 33893 | 23914 | 26643 | 23856 | 32639 | 34195 | 31545 | 32730 | 30708 | 37392 | 44130 |
| Other Non-Current Liabilities | 3391 | 6669 | 5599 | 3212 | 3888 | 7497 | 11965 | 14424 | 17855 | 20401 | 23936 |
| Total Current Liabilities | 21090 | 26091 | 35504 | 37005 | 27581 | 26521 | 31256 | 39255 | 45215 | 42815 | 45408 |
| Total Liabilities | 75185 | 70057 | 82829 | 81892 | 84073 | 89674 | 98655 | 112550 | 128096 | 139054 | 156193 |
| Fixed Assets | 44726 | 36414 | 46592 | 44656 | 44305 | 47666 | 52179 | 57389 | 61747 | 67210 | 78374 |
| Other Non-Current Assets | 15561 | 23859 | 16411 | 16560 | 18713 | 18253 | 20866 | 23718 | 26824 | 35081 | 40753 |
| Total Current Assets | 14899 | 8662 | 17906 | 15896 | 15953 | 17502 | 22562 | 28396 | 36225 | 35563 | 35920 |
| Total Assets | 75185 | 70057 | 82829 | 81892 | 84073 | 89674 | 98655 | 112550 | 128096 | 139054 | 156193 |
| #(Fig in Cr.) | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Opening Cash & Cash Equivalents | 1385 | 813 | 294 | 819 | 945 | 62 | 1834 | 3570 | 2829 | 4072 | 3144 |
| Cash Flow from Operating Activities | 5981 | 7415 | 7014 | 6364 | 4574 | 7375 | 8345 | 6693 | 7166 | 12504 | 12680 |
| Cash Flow from Investing Activities | -3875 | -1818 | -7419 | -1518 | -319 | -543 | 668 | -6277 | -7382 | -8943 | -15449 |
| Cash Flow from Financing Activities | -2239 | -6183 | 937 | -4726 | -5184 | -5110 | -7603 | -1183 | 1341 | -4497 | 4292 |
| Net Cash Inflow / Outflow | -133 | -586 | 533 | 120 | -930 | 1723 | 1410 | -767 | 1125 | -936 | 1524 |
| Closing Cash & Cash Equivalent | 1262 | 240 | 819 | 945 | 62 | 1834 | 3570 | 2829 | 4072 | 3144 | 4680 |
| # | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Earnings Per Share (Rs) | 0.62 | 2.45 | 3.32 | 8.91 | 8.71 | 3.76 | 3.53 | 5.45 | 10.44 | 11.57 | 12.43 |
| CEPS(Rs) | 9.55 | 8.32 | 11.29 | 18.59 | 18.95 | 16.12 | 13.24 | 17.98 | 22.69 | 25.25 | 27.83 |
| DPS(Rs) | 1.3 | 1.3 | 1.3 | 1.3 | 1.3 | 1.55 | 1.55 | 1.75 | 2 | 2 | 2.25 |
| Book NAV/Share(Rs) | 47.81 | 43.02 | 48.86 | 55.09 | 62.14 | 66.8 | 65.17 | 70.24 | 90.1 | 101.24 | 112.07 |
| Core EBITDA Margin(%) | 18.69 | 21.98 | 21.02 | 23.37 | 22.46 | 27.18 | 21.41 | 17.45 | 13.93 | 17.55 | 21.24 |
| EBIT Margin(%) | 15.43 | 15.31 | 17.44 | 24.61 | 26.74 | 23.55 | 18.34 | 16.04 | 17.84 | 16.87 | 16.83 |
| Pre Tax Margin(%) | 4.42 | 4.34 | 5.25 | 10.6 | 12.78 | 8.13 | 6.08 | 7.01 | 9.9 | 9.33 | 9.65 |
| PAT Margin (%) | 1.22 | 2.04 | 3.97 | 9.99 | 9.14 | 5.93 | 4.54 | 6.13 | 6.91 | 6.97 | 7.29 |
| Cash Profit Margin (%) | 7.69 | 7.62 | 11.06 | 18.74 | 17.15 | 14.96 | 12.93 | 13.42 | 13.15 | 13.13 | 13.58 |
| ROA(%) | 0.56 | 0.83 | 1.43 | 3.26 | 3.29 | 1.99 | 1.58 | 2.48 | 3.17 | 3.2 | 3.23 |
| ROE(%) | 3.12 | 4.67 | 8.83 | 19.08 | 17.23 | 9.9 | 7.64 | 12.13 | 14.87 | 14 | 14.01 |
| ROCE(%) | 9.42 | 8.35 | 8.33 | 10.28 | 12.12 | 10.19 | 8.99 | 10.13 | 13.3 | 12.99 | 12.54 |
| Receivable days | 54.9 | 56.32 | 48.77 | 45.02 | 44.18 | 55.57 | 53.72 | 47.65 | 42.83 | 42.63 | 36.54 |
| Inventory Days | 21.28 | 19.9 | 19.67 | 21.91 | 20.34 | 21.66 | 20.3 | 26.07 | 27.07 | 24.84 | 25.06 |
| Payable days | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -7300.15 |
| PER(x) | 124.23 | 26.4 | 27.3 | 8.91 | 8.47 | 8.73 | 29.25 | 43.82 | 18.21 | 34.07 | 30.2 |
| Price/Book(x) | 1.48 | 1.5 | 1.85 | 1.44 | 1.19 | 0.49 | 1.58 | 3.4 | 2.11 | 3.89 | 3.35 |
| Dividend Yield(%) | 1.69 | 2.01 | 1.44 | 1.64 | 1.76 | 4.72 | 1.5 | 0.73 | 1.05 | 0.51 | 0.6 |
| EV/Net Sales(x) | 1.83 | 1.94 | 2.68 | 2.62 | 2.32 | 1.94 | 2.19 | 2.74 | 1.79 | 2.71 | 2.54 |
| EV/Core EBITDA(x) | 9.15 | 7.9 | 11.37 | 10.49 | 9.7 | 6.66 | 9.64 | 13.9 | 10.78 | 13.19 | 10.77 |
| Net Sales Growth(%) | -5.95 | -12.2 | -6.46 | -2.71 | 11.33 | -2.49 | 12.24 | 30.92 | 28.71 | 11.5 | 6.56 |
| EBIT Growth(%) | 17.4 | -12.86 | 6.54 | 37.28 | 20.94 | -14.1 | -12.61 | 14.51 | 43.13 | 5.46 | 6.33 |
| PAT Growth(%) | 1329.15 | 46.64 | 82.64 | 144.63 | 1.82 | -36.79 | -14 | 76.68 | 45.22 | 12.35 | 11.57 |
| EPS Growth(%) | 156.63 | 294.59 | 35.38 | 168.61 | -2.16 | -56.82 | -6.2 | 54.47 | 91.59 | 10.78 | 7.43 |
| Debt/Equity(x) | 2.99 | 3.47 | 3.81 | 3.36 | 2.98 | 2.76 | 2.15 | 2.12 | 1.7 | 1.53 | 1.62 |
| Current Ratio(x) | 0.71 | 0.33 | 0.5 | 0.43 | 0.58 | 0.66 | 0.72 | 0.72 | 0.8 | 0.83 | 0.79 |
| Quick Ratio(x) | 0.62 | 0.28 | 0.46 | 0.39 | 0.52 | 0.59 | 0.66 | 0.62 | 0.71 | 0.73 | 0.69 |
| Interest Cover(x) | 1.4 | 1.4 | 1.43 | 1.76 | 1.92 | 1.53 | 1.5 | 1.78 | 2.25 | 2.24 | 2.34 |
| Total Debt/Mcap(x) | 2.02 | 2.31 | 2.06 | 2.33 | 2.51 | 5.61 | 1.35 | 0.62 | 0.81 | 0.39 | 0.48 |
| # | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 46.86 | 46.86 | 46.86 | 46.86 | 46.86 | 46.86 | 46.86 | 46.86 | 46.86 | 46.86 |
| FII | 9.85 | 9.44 | 9.5 | 9.16 | 9.45 | 9.38 | 10.05 | 10.18 | 10 | 10.04 |
| DII | 16.43 | 15.79 | 15.82 | 16.97 | 16.04 | 16.2 | 16.28 | 16.67 | 17.53 | 18.29 |
| Public | 26.86 | 27.9 | 27.81 | 27.02 | 27.65 | 27.55 | 26.81 | 26.29 | 25.61 | 24.82 |
| Others | 0.01 | 0.01 | 0.01 | 0 | 0.01 | 0.01 | 0.01 | 0.01 | 0 | 0 |
| Total | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 |
| # | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 149.73 | 149.73 | 149.73 | 149.73 | 149.73 | 149.73 | 149.73 | 149.73 | 149.73 | 149.73 |
| FII | 31.47 | 30.17 | 30.37 | 29.26 | 30.18 | 29.97 | 32.1 | 32.53 | 31.96 | 32.08 |
| DII | 52.49 | 50.46 | 50.54 | 54.22 | 51.25 | 51.78 | 52.01 | 53.25 | 56.02 | 58.43 |
| Public | 85.81 | 89.15 | 88.87 | 86.33 | 88.34 | 88.02 | 85.66 | 83.99 | 81.83 | 79.29 |
| Others | 0.03 | 0.03 | 0.03 | 0 | 0.03 | 0.03 | 0.03 | 0.03 | 0 | 0 |
| Total | 319.53 | 319.53 | 319.53 | 319.53 | 319.53 | 319.53 | 319.53 | 319.53 | 319.53 | 319.53 |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Sales CAGR | +7% | +15% | +18% | +7% |
| Operating Profit CAGR | +23% | +22% | +13% | +9% |
| PAT CAGR | +12% | +22% | +23% | +28% |
| Share Price CAGR | -4% | +21% | +26% | +18% |
| ROE Average | +14% | +14% | +13% | +11% |
| ROCE Average | +13% | +13% | +12% | +11% |
| # | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 46.86 | 46.86 | 46.86 | 46.86 | 46.86 | 46.86 | 46.86 | 46.86 | 46.86 | 46.86 |
| FII | 9.85 | 9.44 | 9.5 | 9.16 | 9.45 | 9.38 | 10.05 | 10.18 | 10 | 10.04 |
| DII | 16.43 | 15.79 | 15.82 | 16.97 | 16.04 | 16.2 | 16.28 | 16.67 | 17.53 | 18.29 |
| Public | 53.13 | 53.13 | 53.13 | 53.14 | 53.13 | 53.13 | 53.13 | 53.13 | 53.14 | 53.14 |
| Others | 0.01 | 0.01 | 0.01 | 0 | 0.01 | 0.01 | 0.01 | 0.01 | 0 | 0 |
| Total | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 |
| # | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 149.73 | 149.73 | 149.73 | 149.73 | 149.73 | 149.73 | 149.73 | 149.73 | 149.73 | 149.73 |
| FII | 31.47 | 30.17 | 30.37 | 29.26 | 30.18 | 29.97 | 32.1 | 32.53 | 31.96 | 32.08 |
| DII | 52.49 | 50.46 | 50.54 | 54.22 | 51.25 | 51.78 | 52.01 | 53.25 | 56.02 | 58.43 |
| Public | 169.78 | 169.78 | 169.78 | 169.81 | 169.78 | 169.78 | 169.78 | 169.78 | 169.81 | 169.81 |
| Others | 0.03 | 0.03 | 0.03 | 0 | 0.03 | 0.03 | 0.03 | 0.03 | 0 | 0 |
| Total | 319.53 | 319.53 | 319.53 | 319.53 | 319.53 | 319.53 | 319.53 | 319.53 | 319.53 | 319.53 |
* 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.