TD Power Systems Limited
TDPOWERSYS · General/Diversified · NSE
₹958
Current Market Price
Fair Value (DCF)
₹295
Margin of Safety
-69.2%
Updated just now
YieldIQ Score
28/100
Piotroski F-Score
7/9
Economic Moat
Moderate
Confidence
31%
ROE
20.3%
Debt/Equity
0.00
WACC
9.8%
Market Cap
₹0.15 Lakh Cr
Quality & Valuation
Neutral model outputs — no recommendations.
ROCE
26.9%
Return on capital employed
EV / EBITDA
53.8×
Enterprise multiple
Debt / EBITDA
0.0×
Leverage vs earnings
Interest Coverage
76.7×
EBIT covers interest
Current Ratio
2.26×
Short-term liquidity
Asset Turnover
1.09×
Revenue per ₹ of assets
Revenue CAGR (3Y)
—
3-year revenue growth
Revenue CAGR (5Y)
20.2%
5-year revenue growth
DCF Scenario Analysis
vs CMP ₹958.35
Bear case
₹173.72
MoS -451.7%
Base case
₹295.04
MoS -224.8%
Bull case
₹390.64
MoS -145.3%
Ratio Trends
TDPOWERSYS · last 8 annual periods
ROE
20.3%
ROCE
29.2%
Operating Margin
—
Debt / Equity
0.01×
PE
83.1×
EV / EBITDA
16.3×
Historical Financials
TDPOWERSYS · Annual, last 5 years· amounts in ₹Cr unless noted
| Metric | 2021 | 2022 | 2023 | 2024 | 2025 | CAGR |
|---|---|---|---|---|---|---|
| Revenue | ₹594 Cr | ₹797 Cr | ₹222 Cr | ₹264 Cr | ₹1256 Cr | +20.6% |
| EBITDA | — | ₹116 Cr | ₹151 Cr | ₹184 Cr | ₹255 Cr | +21.8% |
| EBIT | ₹60.9 Cr | ₹94.1 Cr | ₹39.9 Cr | ₹41.0 Cr | — | -9.4% |
| PAT | ₹45.2 Cr | ₹70.6 Cr | ₹29.9 Cr | ₹29.0 Cr | ₹175 Cr | +40.2% |
| EPS (diluted) | ₹14.61 | ₹22.80 | ₹1.92 | ₹1.87 | — | -40.2% |
| CFO | ₹-2.9 Cr | ₹10.9 Cr | ₹82.0 Cr | ₹84.0 Cr | ₹39.5 Cr | — |
| CapEx | — | — | — | — | ₹-56.0 Cr | — |
| FCF | — | — | — | — | ₹-16.4 Cr | — |
| Total Assets | — | ₹907 Cr | ₹870 Cr | ₹1038 Cr | ₹1364 Cr | +10.7% |
| Total Debt | — | — | ₹0.0 Cr | ₹0.0 Cr | ₹12.2 Cr | — |
| Shareholders' Equity | — | — | ₹594 Cr | ₹705 Cr | ₹860 Cr | +9.7% |
CAGR computed across the visible window. Signs reverse if start value is zero or negative.
Peer Comparison
TDPOWERSYS vs 5 closest peers by market-cap band
| Peer | MoS | Score | Verdict | ROE | PE |
|---|---|---|---|---|---|
| INOXWIND Inox Wind Limited | -48.3% | 43 | Data Limited | 8.0% | — |
| JYOTICNC Jyoti CNC Automation Limited | -57.8% | 25 | Overvalued | 18.7% | — |
| KSB Ksb Limited | -74.9% | 46 | Data Limited | 16.1% | 48.6× |
| LMW LMW | — | — | Pending | 3.7% | — |
| MTARTECH MTARTECH | — | — | Pending | 7.3% | — |
Click a ticker to view its fair-value analysis.
Dividend History
15 ex-dividend events on file. Source: NSE corporate-actions feed.
Total paid (5Y)
₹5.55/sh
Last payout
2025-11-06
₹1.00
Peak payout
₹1.00
Trailing yield
0.17%
Amounts parsed from NSE subject lines; percent-of-face-value declarations are not converted and shown as missing.
Reverse DCF
Market-implied growth
What FCF growth is priced in →
Risk Analysis
Volatility & drawdown
Risk profile of TDPOWERSYS →
DuPont
ROE decomposition
Why ROE is what it is →
Technicals
RSI, MACD, MAs
Reference indicators →
News & Filings
Recent activity
BSE filings + news for TDPOWERSYS →
Compare
Head-to-head with peers
Compare TDPOWERSYS side by side →
Run Full Interactive Analysis
Interactive DCF sliders, sensitivity heatmap, peer comparison, and more.
Analyse TDPOWERSYSNow →Model estimates using publicly available data. Not investment advice. YieldIQ is not registered with SEBI as an investment adviser or research analyst. Past performance does not guarantee future results.