Professional Documents
Culture Documents
Analysis of
Companies in
Power sector
Submitted to
Dr. Arunima Haldar
D016 Rishabh Dhall
D018 Vishwajeet Grewal
D020 Rohan Jagetiya
D021 Baibhav Jha
D022 Geetaman Singh Johar
D028 Yash Khatri
Contents
Page 1 of 11
Page 2 of 11
Tata Power
Tata Power had its inception in 1915, establishing India's first large hydro-electric project in KhopoliToday, Tata Power
With an installed electricity generation capacity of about 8,747 MW, it is India's second largest private power producer.
Tata power is poised for multi-fold growth. It is one of the largest renewable energy players in India and it has developed
the country's first 4000 MW Ultra Mega Power Project at Mundra in Gujarat. The Company has entered into various joint
ventures for coal based as well as solar power plants.
Analysis from the view point of Management
Average Payable Period Creditors Turnover Ratio
250
200
150
126
117
85
66
41
33
29
2010-11
2011-12
2012-13
NTPC
APL
2013-14
2014-15
RPL
TPL
100
50
-
120
100
80
64
60
54
49
28
49
36
40
20
-
2010-11
2011-12
2012-13
NTPC
APL
2013-14
2014-15
RPL
TPL
253
250
222
200
150
71
39 40
30
26
2010-11
26
2011-12
NTPC
2012-13
APL
2013-14
2014-15
RPL
TPL
100
50
Inventory
inventory
electricity
inventory
spares.
Page 3 of 11
EBITDA Margin %
EBITDA Margin %
80%
58%
60%
29%
40%
27%
21% 20%
24%
22%
-10%
20%
0%
-20%
2010-11
2011-12
2012-13
NTPC
2013-14
2014-15
RPL
TPL
APL
3.45
2.28
1.27
1.37
0.69
0.33
2010-11
1.14
2011-12
2012-13
2013-14
2014-15
APL
RPL
TPL
NTPC
9.00
8.00
7.00
6.00
5.00
4.00
3.00
2.00
1.00
-
TPL has been able to reduce its ratio in the last year and
remains under limit. NTPC which has been able to posts profits, has the lowest Debt Equity ratio at 1.14 times as equity
is on the higher side.
Interest Coverage Ratio
Interest Coverage Ratio shows the ability of the Company
to meet interest expenses. It determines the ability of the
Company to pay interest as a % of the EBIT. Higher ratios
are better signs for lenders.
3.64
2.93
2.00
3.19
0.40
(2.00)
2010-11
NTPC
2011-12
(1.07)
2012-13
APL
(0.34)
(0.17)
2013-14
2014-15
RPL
TPL
Page 4 of 11
Liquidity Ratios
Current Ratio
3.00
Liquid Ratio
3.00
2.56
2.50
2.00
2.41
2.00
1.50
1.00
0.50
2.54
2.50
1.16
1.50
0.71
0.81
0.71
1.00
0.42
0.58
0.50
0.32
2010-11
2011-12
NTPC
APL
0.94
2012-13
2013-14
RPL
2014-15
TPL
2.17
0.55
0.70
0.49
0.36
0.44
2010-11
2011-12
NTPC
2012-13
APL
2013-14
RPL
2014-15
TPL
The most common solvency ratio used are current and liquid ratio which shows short term financial position and its
ability to meet short terms financial obligations. Position of APL and TPL remains lower due to the presence of short
term borrowings which is pushing the ratio downwards. Similarity on the liquid ratios APL and TPL remain below the
average of the Companies.
Analysis from the view point of Investors
Return on Equity
Return on equity ratio is a profitability ratio that measures
the ability of a firm to generate profits from its shareholders
investments in the company
Return on Equity
15.56%
30.00%
15.54%
20.00%
10.00% 8.16%
0.00%
4.52%
-10.00%
-20.00%
-30.00%
-40.00%
-50.00%
-60.00%
2010-11 2011-12
NTPC
13.53%
4.98%
2.86%
-14.25%
-53.45%
2012-13
APL
2013-14
RPL
2014-15
TPL
ROCE
16.00%
14.00%
12.00%
11.52%
9.77%
8.59%
8.17%
10.00% 10.69%
8.00%
6.00%
4.00%
2.00%
3.37%
5.55%
3.56%
0.00%
-2.00%
2010-11
NTPC
2011-12
-0.28%
2012-13 2013-14
APL
RPL
2014-15
TPL
Page 5 of 11
20
15
7
12.12
11.34
10
9.19
2.85
-5
3.67
1.51
2.35
3.8
-2.84
5.75
5.75
4
2.5
3
2
-9.59
-10
1.25
1.25
1.15
1.25
1.3
2010-11
2011-12
2012-13
2013-14
2014-15
-15
0
2010-11
2011-12
NTPC
2012-13
APL
2013-14
RPL
2014-15
TPL
NTPC
TPL
Earnings per share serves as an indicator of a company's profitability. It measures the amount of net income earned
per share of stock outstanding and this can be used by a shareholder while making decisions about the particular
investment, in comparison to other alternate investments.
EPS for the NTPC has almost been consistent in last five years and is the highest among all companies while for RPL
it has been steadily increasing which is a good sign for investors. After a major drop in EPS from 2010-11 to 2011-12,
TPL is on recovery mode and gaining since then. EPS for APL has been decreasing since because of losses.
Only NTPC and TPL have declared dividends in the last 5 years.
DuPont Analysis for year 2015
Dupont Analysis
Net Profit Margin
Asset Turnover
Capital Structure
NTPC
1200%
1000%
800%
600%
400%
200%
0%
TPL
APL
-200%
RPL
DuPont analysis bifurcates the return on equity into Net Profit Margin, Asset Turnover and its capital structure.
It can be observed that APL has a skewed capital structure which is also evident by its debt equity ratio.
Page 6 of 11
Appendix
Figure 1 - Installed Capacity - March 2015
15%
13%
0%
2%
11%
9%
61%
Coal
Gas
Diesel
Nuclear
Hydro
Renewable Sources
Installed
Capacity in Mw
44,398
9,240
8,726
5,945
58,100
38,226
NTPC
Adani Power
Tata Power
Reliance Power
State Electricity Boards
Others
% of Total
27
6
5
4
35
23
Ratios
Debtors Turnover Ratio (Times)
Debtor Turnover (In Days)
Creditors Turnover (Times)
Average Payable Period
Inventory Turnover (Times)
Inventory Turnover (Days)
FY
2014-15
10
36
9
41
9
40
FY
2013-14
12
30
9
40
11
33
FY
2012-13
11
34
9
39
12
31
FY
2011-12
16
23
11
34
13
29
FY
2010-11
13
28
12
29
12
30
FY
2014-15
7.48
49
3
126
9
38.87
FY
2013-14
13.70
27
3
109
8
46.66
FY
2012-13
11.23
33
3
115
5
74.71
FY
2011-12
16.52
22
1
253
5
73.30
FY
2010-11
93.02
4
0
902
1
253.49
Ratios
Debtors Turnover Ratio (Times)
Debtor Turnover (In Days)
Creditors Turnover (Times)
Average Payable Period
Inventory Turnover (Times)
Inventory Turnover (Days)
Page 7 of 11
Ratios
Debtors Turnover Ratio (Times)
Debtor Turnover (In Days)
Creditors Turnover (Times)
Average Payable Period
Inventory Turnover (Times)
Inventory Turnover (Days)
FY
2014-15
3.43
106
11
33
5
70.60
FY
2013-14
4.30
85
13
29
6
64.87
FY
2012-13
4.96
74
17
22
9
39.54
FY
2011-12
4.03
91
10
35
13
28.03
FY
2010-11
5.73
64
3
117
2
222.25
FY
2014-15
6.80
54
6
66
14
26.18
FY
2013-14
9.09
40
7
52
14
26.16
FY
2012-13
11.84
31
9
43
14
25.22
FY
2011-12
13.20
28
6
58
15
24.13
FY
2010-11
7.51
49
4
85
14
25.54
Ratios
Debtors Turnover Ratio (Times)
Debtor Turnover (In Days)
Creditors Turnover (Times)
Average Payable Period
Inventory Turnover (Times)
Inventory Turnover (Days)
Table 6 Solvency Ratios
2014-15
2013-14
2012-13 2011-12
41,791.62 44,385.39 44,818.67 41,211.10
7,972.46 5,988.48 4,575.78 4,177.91
33,819.16 38,396.91 40,242.89 37,033.19
35,946.33 29,665.11 26,702.39 20,795.01
1.16
1.50
1.68
1.98
0.94
1.29
1.51
1.78
in crores
2010-11
38,685.71
3,910.83
34,774.88
16,060.32
2.41
2.17
in crores
2010-11
1,861.52
4,385.44
283.61
1,577.91
0.42
0.36
NTPC
CA
Stock
Quick Assets
CL
Current
Liquid Ratio
Reliance Power
CA
CL
Stock
Quick Assets
Current
Liquid
2014-15
8,150.33
10,076.03
1,047.47
7,102.86
0.81
0.70
2013-14
6,355.94
7,442.28
622.77
5,733.17
0.85
0.77
2012-13
8,834.07
6,206.78
535.55
8,298.52
1.42
1.34
2011-12
5,699.04
3,552.54
160.69
5,538.35
1.60
1.56
in crores
2010-11
8,030.19
3,135.96
53.65
7,976.54
2.56
2.54
Page 8 of 11
Tata Power
CA
CL
Stock
Liquid Assets
Current Ratio
Liquid Ratio
in crores
2014-15
2013-14
2012-13 2011-12
2010-11
14,916.36 13,360.88 12,150.12 11,470.09 7,234.48
21,111.12 21,726.72 16,642.57 13,201.48 10,182.63
5,563.95 4,542.61 3,305.01 2,271.35 1,668.94
9,352.41 8,818.27 8,845.11 9,198.74 5,565.54
0.71
0.61
0.73
0.87
0.71
0.44
0.41
0.53
0.70
0.55
NTPC
2014-15 2013-14
2012-13 2011-12 2010-11
Long Term Borrowings 93,362.92 75,542.30 64,587.72 54,851.94 47,059.57
Net Worth
82,093.98 87,003.49 81,240.95 74,275.81 68,384.56
DE Ratio
1.14
0.87
0.80
0.74
0.69
Adani
Long term debt
Net Worth
DE Ratio
Reliance
Long term debt
Net Worth
DE Ratio
TPL
Long term debt
Net Worth
DE Ratio
NTPC
Sales
EBITDA
Adani
Sales
EBITDA
Reliance
Sales
EBITDA
6852.74 5174.75
2,011.30 1,712.89
29%
33%
4926.59
623.89
13%
2019.21
229.02
11%
1054.76
-105.62
-10%
Tata Power
Sales
34366.85 35648.7 33025.43 26001.4 19450.76
EBITDA
6,940.48 6,917.33 6,444.70 4,900.22 4,593.59
20%
19%
20%
19%
24%
Page 9 of 11
NTPC
PBIT
Interest
ICR
15
14
13
12
11
Reliance
PBIT
Interest
ICR
1,238.81
3,699.27
0.33
1,199.61
3,439.90
0.35
952.39
2,635.53
0.36
771.89
1,527.09
0.51
702.60
866.15
0.81
1,483.74
3,699.27
0.40
975.07
3,439.90
0.28
1,276.68
2,635.53
0.48
507.25
1,527.09
0.33
3,156.88
866.15
3.64
-815.63
4,863.53
-0.17
-1,369.54
4,010.00
-0.34
-1,818.22
1,702.86
-1.07
0.34
737.53
0.00
813.20
255.03
3.19
2013
2012
2011
TATA
PBIT
Interest
ICR
Adani
PBIT
Interest
ICR
Table 10 Return on Equity Calculation
NTPC
NP
NW
RoE
2015
2014
Reliance
NP
NW
RoE
TATA
NP
NW
RoE
408.82
-33.31
98.72 -968.29 2,181.91
14,310.59 12,392.25 12,326.88 12,664.99 14,019.54
3%
-0.27%
1%
-8%
16%
Adani
NP
NW
RoE
Page 10 of 11
Bibliography
1) http://www.ntpc.co.in/en/investors/annual-reports
2) http://www.adanipower.com/financials-and-filings
3) http://www.reliancepower.co.in/investor_information/investor_desk.htm
4) http://www.tatapower.com/investor-relations/anlreport-archive.aspx
5) http://site.securities.com.ezproxy.svkm.ac.in:2048
6) https://www.crisilresearch.com.ezproxy.svkm.ac.in/industryasync.jspx?serviceId=31&State=null
7) http://www.cea.nic.in/installed_capacity.html
8) http://www.investopedia.com/
9) Edelweiss Sector Reports
10) IBEF Power Sector Report
11) Financial Accounting A South Asian Perspective by Godwin, Alderman and Sanyal
12) Financial Accounting for Management by N. Ramachandran and Ram Kumar Kakani
Page 11 of 11