Torrent Power Limited
TORNTPOWER · Power/Utilities · NSE
₹1,517
Current Market Price
Fair Value (DCF)
₹603
Margin of Safety
-60.2%
Updated just now
YieldIQ Score
25/100
Piotroski F-Score
6/9
Economic Moat
None
Confidence
20%
ROE
16.4%
Debt/Equity
0.00
WACC
10.4%
Market Cap
₹0.76 Lakh Cr
Quality & Valuation
Neutral model outputs — no recommendations.
ROCE
14.7%
Return on capital employed
EV / EBITDA
16.0×
Enterprise multiple
Debt / EBITDA
1.8×
Leverage vs earnings
Interest Coverage
4.2×
EBIT covers interest
Current Ratio
1.14×
Short-term liquidity
Asset Turnover
0.72×
Revenue per ₹ of assets
Revenue CAGR (3Y)
26.5%
3-year revenue growth
Revenue CAGR (5Y)
—
5-year revenue growth
DCF Scenario Analysis
vs CMP ₹1,517
Bear case
₹354.17
MoS -328.3%
Base case
₹603.16
MoS -151.5%
Bull case
₹940.59
MoS -61.3%
Ratio Trends
TORNTPOWER · last 8 annual periods
ROE
16.4%
ROCE
21.3%
Operating Margin
—
Debt / Equity
0.49×
PE
53.1×
EV / EBITDA
5.3×
Historical Financials
TORNTPOWER · Annual, last 5 years· amounts in ₹Cr unless noted
| Metric | 2021 | 2022 | 2023 | 2024 | 2025 | CAGR |
|---|---|---|---|---|---|---|
| Revenue | ₹12.2K Cr | ₹14.3K Cr | ₹6038 Cr | ₹6529 Cr | ₹28.8K Cr | +24.1% |
| EBITDA | — | ₹2515 Cr | ₹5129 Cr | ₹4878 Cr | ₹5766 Cr | +23.1% |
| EBIT | ₹2328 Cr | ₹-75.1 Cr | ₹857 Cr | ₹851 Cr | — | -22.2% |
| PAT | ₹1296 Cr | ₹-487 Cr | ₹484 Cr | ₹447 Cr | ₹2989 Cr | +23.2% |
| EPS (diluted) | ₹26.86 | ₹-10.15 | ₹9.34 | ₹8.95 | — | -24.0% |
| CFO | ₹2988 Cr | ₹3167 Cr | ₹3456 Cr | ₹4258 Cr | ₹4805 Cr | +12.6% |
| CapEx | — | — | — | — | ₹-4330 Cr | — |
| FCF | — | — | — | — | ₹475 Cr | +0.0% |
| Total Assets | — | ₹25.0K Cr | ₹29.9K Cr | ₹33.4K Cr | ₹36.6K Cr | +10.0% |
| Total Debt | — | — | ₹1594 Cr | ₹1669 Cr | ₹8840 Cr | +53.5% |
| Shareholders' Equity | — | — | ₹11.0K Cr | ₹12.1K Cr | ₹18.2K Cr | +13.4% |
CAGR computed across the visible window. Signs reverse if start value is zero or negative.
Peer Comparison
TORNTPOWER vs 4 closest peers by market-cap band
| Peer | MoS | Score | Verdict | ROE | PE |
|---|---|---|---|---|---|
| JSWENERGY JSW Energy Limited | -53.4% | 38 | Data Limited | 6.7% | — |
| TATAPOWER Tata Power Company Limited | -40.2% | 40 | Data Limited | 9.3% | — |
| ADANIENSOL Adani Energy Solutions Limited | -63.8% | 40 | Data Limited | 460.6% | — |
| ADANIPOWER Adani Power Limited | -18.4% | 43 | Overvalued | 22.4% | — |
Click a ticker to view its fair-value analysis.
Dividend History
14 ex-dividend events on file. Source: NSE corporate-actions feed.
Total paid (5Y)
₹90.50/sh
Last payout
2026-02-16
₹15.00
Peak payout
₹22.00
Trailing yield
1.32%
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 TORNTPOWER →
DuPont
ROE decomposition
Why ROE is what it is →
Technicals
RSI, MACD, MAs
Reference indicators →
News & Filings
Recent activity
BSE filings + news for TORNTPOWER →
Compare
Head-to-head with peers
Compare TORNTPOWER side by side →
Run Full Interactive Analysis
Interactive DCF sliders, sensitivity heatmap, peer comparison, and more.
Analyse TORNTPOWERNow →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.