Torrent Power Ltd
NSE:TORNTPOWER
Torrent Power Ltd
NSE:TORNTPOWER
Price:
1 499.9
INR
0.52%
Market Closed
Market Cap:
755.8B
INR
Income Statement
Earnings Waterfall
Torrent Power Ltd
Torrent Power Ltd
|
Revenue
|
292.4B
INR
|
|
Cost of Revenue
|
-216.1B
INR
|
|
Gross Profit
|
76.2B
INR
|
|
Operating Expenses
|
-38B
INR
|
|
Operating Income
|
38.2B
INR
|
|
Other Expenses
|
-14.6B
INR
|
|
Net Income
|
23.6B
INR
|
Income Statement
Torrent Power Ltd
Torrent Power Ltd
Currency: INR
Millions
TTM
| Dec-2014 | Mar-2015 | Jun-2015 | Sep-2015 | Dec-2015 | Mar-2016 | Jun-2016 | Sep-2016 | Dec-2016 | Mar-2017 | Jun-2017 | Sep-2017 | Dec-2017 | Mar-2018 | Jun-2018 | Sep-2018 | Dec-2018 | Mar-2019 | Jun-2019 | Sep-2019 | Dec-2019 | Mar-2020 | Jun-2020 | Sep-2020 | Dec-2020 | Mar-2021 | Jun-2021 | Sep-2021 | Dec-2021 | Mar-2022 | Jun-2022 | Sep-2022 | Dec-2022 | Mar-2023 | Jun-2023 | Sep-2023 | Dec-2023 | Mar-2024 | Jun-2024 | Sep-2024 | Dec-2024 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | ||||||||||||||||||||||||||||||||||||||||||
| Revenue |
100 100
N/A
|
103 960
+4%
|
109 142
+5%
|
113 261
+4%
|
118 154
+4%
|
117 158
-1%
|
112 315
-4%
|
107 962
-4%
|
100 908
-7%
|
100 001
-1%
|
104 475
+4%
|
106 792
+2%
|
111 010
+4%
|
115 121
+4%
|
119 963
+4%
|
125 315
+4%
|
130 365
+4%
|
131 510
+1%
|
133 589
+2%
|
137 564
+3%
|
135 819
-1%
|
136 406
+0%
|
129 116
-5%
|
121 983
-6%
|
120 721
-1%
|
121 727
+1%
|
122 645
+1%
|
127 834
+4%
|
135 980
+6%
|
142 576
+5%
|
176 690
+24%
|
207 246
+17%
|
234 000
+13%
|
256 941
+10%
|
265 115
+3%
|
267 692
+1%
|
266 925
0%
|
271 832
+2%
|
288 893
+6%
|
291 042
+1%
|
292 375
+0%
|
|
| Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(70 990)
|
(80 931)
|
(76 618)
|
(76 587)
|
(77 591)
|
(76 139)
|
(71 553)
|
(68 533)
|
(64 934)
|
(65 381)
|
(64 930)
|
(65 431)
|
(67 511)
|
(72 380)
|
(75 826)
|
(79 651)
|
(85 194)
|
(87 709)
|
(87 037)
|
(88 231)
|
(84 657)
|
(84 863)
|
(73 658)
|
(70 147)
|
(69 383)
|
(73 261)
|
(74 369)
|
(78 365)
|
(84 995)
|
(93 141)
|
(121 630)
|
(149 649)
|
(170 739)
|
(193 294)
|
(197 410)
|
(198 595)
|
(201 000)
|
(208 046)
|
(214 155)
|
(215 648)
|
(216 127)
|
|
| Gross Profit |
29 110
N/A
|
23 030
-21%
|
32 524
+41%
|
36 675
+13%
|
40 563
+11%
|
41 019
+1%
|
40 762
-1%
|
39 428
-3%
|
35 974
-9%
|
34 620
-4%
|
39 547
+14%
|
41 363
+5%
|
43 501
+5%
|
42 741
-2%
|
44 138
+3%
|
45 665
+3%
|
45 172
-1%
|
43 801
-3%
|
46 552
+6%
|
49 333
+6%
|
51 162
+4%
|
51 544
+1%
|
55 458
+8%
|
51 836
-7%
|
51 338
-1%
|
48 465
-6%
|
48 276
0%
|
49 470
+2%
|
50 986
+3%
|
49 435
-3%
|
55 060
+11%
|
57 595
+5%
|
63 259
+10%
|
63 647
+1%
|
67 704
+6%
|
69 097
+2%
|
65 925
-5%
|
63 786
-3%
|
74 738
+17%
|
75 394
+1%
|
76 248
+1%
|
|
| Operating Income | ||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(17 174)
|
(9 133)
|
(16 182)
|
(17 103)
|
(17 380)
|
(19 271)
|
(22 023)
|
(22 189)
|
(22 668)
|
(19 840)
|
(22 612)
|
(23 021)
|
(23 240)
|
(22 244)
|
(24 809)
|
(25 088)
|
(25 541)
|
(23 892)
|
(26 339)
|
(28 613)
|
(29 596)
|
(28 506)
|
(31 536)
|
(31 299)
|
(30 426)
|
(26 381)
|
(28 959)
|
(28 032)
|
(29 059)
|
(26 626)
|
(28 997)
|
(29 144)
|
(29 590)
|
(28 457)
|
(31 887)
|
(32 939)
|
(34 031)
|
(31 555)
|
(36 465)
|
(37 554)
|
(38 020)
|
|
| Selling, General & Administrative |
(3 079)
|
(4 593)
|
(3 665)
|
(3 553)
|
(3 705)
|
(9 851)
|
(3 991)
|
(4 185)
|
(4 205)
|
(9 612)
|
(4 301)
|
(4 390)
|
(4 509)
|
(10 555)
|
(4 633)
|
(4 568)
|
(4 608)
|
(11 233)
|
(4 992)
|
(5 370)
|
(5 622)
|
(15 197)
|
(5 609)
|
(5 599)
|
(5 576)
|
(13 343)
|
(5 332)
|
(5 391)
|
(5 314)
|
(13 273)
|
(5 280)
|
(5 223)
|
(5 351)
|
(15 397)
|
(5 827)
|
(5 980)
|
(6 150)
|
(14 903)
|
(6 378)
|
(6 665)
|
(6 765)
|
|
| Depreciation & Amortization |
(6 480)
|
(7 205)
|
(8 061)
|
(8 688)
|
(8 926)
|
(9 157)
|
(9 287)
|
(9 471)
|
(9 728)
|
(10 059)
|
(10 425)
|
(10 816)
|
(10 973)
|
(11 315)
|
(11 556)
|
(11 799)
|
(12 169)
|
(12 265)
|
(12 454)
|
(12 629)
|
(12 823)
|
(13 043)
|
(12 996)
|
(12 942)
|
(12 867)
|
(12 822)
|
(12 922)
|
(13 074)
|
(13 220)
|
(13 367)
|
(13 170)
|
(13 039)
|
(12 919)
|
(12 844)
|
(13 013)
|
(13 244)
|
(13 513)
|
(13 805)
|
(14 050)
|
(14 343)
|
(14 630)
|
|
| Other Operating Expenses |
(7 616)
|
2 665
|
(4 455)
|
(4 861)
|
(4 748)
|
(262)
|
(8 745)
|
(8 533)
|
(8 735)
|
(169)
|
(7 886)
|
(7 815)
|
(7 758)
|
(373)
|
(8 620)
|
(8 723)
|
(8 765)
|
(394)
|
(8 893)
|
(10 615)
|
(11 153)
|
(266)
|
(12 932)
|
(12 759)
|
(11 984)
|
(216)
|
(10 705)
|
(9 567)
|
(10 524)
|
14
|
(10 547)
|
(10 882)
|
(11 321)
|
(216)
|
(13 048)
|
(13 715)
|
(14 368)
|
(2 847)
|
(16 036)
|
(16 547)
|
(16 625)
|
|
| Operating Income |
11 936
N/A
|
13 897
+16%
|
16 343
+18%
|
19 573
+20%
|
23 184
+18%
|
21 748
-6%
|
18 738
-14%
|
17 238
-8%
|
13 305
-23%
|
14 780
+11%
|
16 933
+15%
|
18 340
+8%
|
20 259
+10%
|
20 497
+1%
|
19 327
-6%
|
20 576
+6%
|
19 630
-5%
|
19 909
+1%
|
20 214
+2%
|
20 720
+3%
|
21 566
+4%
|
23 038
+7%
|
23 922
+4%
|
20 537
-14%
|
20 911
+2%
|
22 084
+6%
|
19 317
-13%
|
21 438
+11%
|
21 929
+2%
|
22 809
+4%
|
26 065
+14%
|
28 454
+9%
|
33 671
+18%
|
35 190
+5%
|
35 818
+2%
|
36 159
+1%
|
31 894
-12%
|
32 231
+1%
|
38 273
+19%
|
37 840
-1%
|
38 228
+1%
|
|
| Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
(8 626)
|
(8 293)
|
(10 626)
|
(11 759)
|
(11 631)
|
(8 799)
|
(11 049)
|
(10 506)
|
(10 437)
|
(8 006)
|
(10 045)
|
(9 533)
|
(9 064)
|
(6 855)
|
(8 673)
|
(8 789)
|
(8 931)
|
(7 074)
|
(9 174)
|
(9 422)
|
(9 484)
|
(7 129)
|
(9 271)
|
(8 796)
|
(8 344)
|
(6 100)
|
(7 183)
|
(6 738)
|
(6 407)
|
(4 575)
|
(6 513)
|
(7 088)
|
(7 802)
|
(4 461)
|
(8 594)
|
(8 916)
|
(8 991)
|
(5 085)
|
(9 762)
|
(10 014)
|
(10 420)
|
|
| Non-Reccuring Items |
(304)
|
(230)
|
(230)
|
74
|
(38)
|
(74)
|
(74)
|
(74)
|
38
|
(100)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(10 000)
|
(10 000)
|
(10 000)
|
(10 000)
|
0
|
0
|
0
|
0
|
(13 000)
|
(13 000)
|
(13 000)
|
(13 000)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Gain/Loss on Disposition of Assets |
0
|
(209)
|
0
|
0
|
0
|
(81)
|
0
|
0
|
0
|
(95)
|
0
|
0
|
0
|
239
|
0
|
0
|
0
|
(96)
|
0
|
0
|
0
|
(368)
|
0
|
0
|
0
|
(85)
|
0
|
0
|
0
|
64
|
0
|
0
|
0
|
149
|
0
|
0
|
0
|
28
|
0
|
0
|
0
|
|
| Total Other Income |
2 926
|
2 239
|
3 668
|
4 110
|
3 851
|
102
|
2 582
|
1 915
|
1 941
|
(706)
|
1 834
|
2 192
|
2 117
|
129
|
2 804
|
2 395
|
2 485
|
(104)
|
1 918
|
1 970
|
1 802
|
(793)
|
1 578
|
1 459
|
1 468
|
(382)
|
1 435
|
1 422
|
1 705
|
342
|
3 070
|
3 650
|
3 830
|
(465)
|
3 593
|
3 734
|
3 433
|
(1 348)
|
3 349
|
3 514
|
4 697
|
|
| Pre-Tax Income |
5 931
N/A
|
7 404
+25%
|
9 155
+24%
|
11 997
+31%
|
15 365
+28%
|
12 896
-16%
|
10 195
-21%
|
8 572
-16%
|
4 846
-43%
|
5 873
+21%
|
8 722
+49%
|
10 999
+26%
|
13 312
+21%
|
14 010
+5%
|
13 458
-4%
|
14 182
+5%
|
13 185
-7%
|
12 636
-4%
|
12 959
+3%
|
13 269
+2%
|
13 884
+5%
|
4 748
-66%
|
6 228
+31%
|
3 199
-49%
|
4 034
+26%
|
15 518
+285%
|
13 569
-13%
|
16 122
+19%
|
17 226
+7%
|
5 640
-67%
|
9 622
+71%
|
12 015
+25%
|
16 698
+39%
|
30 414
+82%
|
30 815
+1%
|
30 976
+1%
|
26 335
-15%
|
25 826
-2%
|
31 860
+23%
|
31 340
-2%
|
32 505
+4%
|
|
| Net Income | ||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
(2 337)
|
(3 777)
|
(4 157)
|
(4 756)
|
(5 220)
|
(3 874)
|
(2 950)
|
(2 406)
|
(1 210)
|
(1 576)
|
(2 856)
|
(3 318)
|
(4 643)
|
(4 489)
|
(3 697)
|
(3 502)
|
(2 183)
|
(3 598)
|
(3 428)
|
(3 118)
|
(2 954)
|
2 406
|
1 900
|
2 196
|
1 417
|
(2 559)
|
(2 272)
|
(3 158)
|
(3 785)
|
(1 053)
|
(2 092)
|
(3 332)
|
(4 764)
|
(8 767)
|
(8 866)
|
(8 443)
|
(7 006)
|
(6 866)
|
(8 259)
|
(8 208)
|
(8 221)
|
|
| Income from Continuing Operations |
3 594
|
3 627
|
4 998
|
7 242
|
10 146
|
9 022
|
7 246
|
6 167
|
3 636
|
4 298
|
5 866
|
7 681
|
8 670
|
9 521
|
9 763
|
10 681
|
11 003
|
9 038
|
9 531
|
10 150
|
10 928
|
7 155
|
8 127
|
5 395
|
5 452
|
12 959
|
11 298
|
12 964
|
13 442
|
4 587
|
7 529
|
8 683
|
11 933
|
21 647
|
21 949
|
22 533
|
19 329
|
18 960
|
23 601
|
23 132
|
24 284
|
|
| Income to Minority Interest |
(40)
|
(30)
|
(32)
|
(36)
|
(37)
|
(20)
|
(19)
|
0
|
6
|
(8)
|
(6)
|
(54)
|
(60)
|
(98)
|
(109)
|
(82)
|
(83)
|
(49)
|
(47)
|
(46)
|
(46)
|
(47)
|
(46)
|
(47)
|
(47)
|
(49)
|
(49)
|
(51)
|
(53)
|
(47)
|
(35)
|
(45)
|
(130)
|
(472)
|
(623)
|
(764)
|
(808)
|
(628)
|
(719)
|
(699)
|
(693)
|
|
| Net Income (Common) |
3 556
N/A
|
3 597
+1%
|
4 967
+38%
|
7 206
+45%
|
10 109
+40%
|
9 002
-11%
|
7 227
-20%
|
6 166
-15%
|
3 642
-41%
|
4 290
+18%
|
5 861
+37%
|
7 629
+30%
|
8 611
+13%
|
9 423
+9%
|
9 655
+2%
|
10 600
+10%
|
10 921
+3%
|
8 989
-18%
|
9 485
+6%
|
12 907
+36%
|
14 731
+14%
|
11 742
-20%
|
12 716
+8%
|
7 180
-44%
|
6 191
-14%
|
12 909
+109%
|
11 248
-13%
|
12 914
+15%
|
13 390
+4%
|
4 540
-66%
|
7 496
+65%
|
8 639
+15%
|
11 804
+37%
|
21 174
+79%
|
21 326
+1%
|
21 768
+2%
|
18 521
-15%
|
18 332
-1%
|
22 882
+25%
|
22 433
-2%
|
23 592
+5%
|
|
| EPS (Diluted) |
7.54
N/A
|
7.61
+1%
|
10.32
+36%
|
14.98
+45%
|
21.01
+40%
|
18.73
-11%
|
15.04
-20%
|
12.83
-15%
|
7.58
-41%
|
8.92
+18%
|
12.19
+37%
|
15.87
+30%
|
17.91
+13%
|
19.61
+9%
|
20.08
+2%
|
22.08
+10%
|
22.72
+3%
|
18.7
-18%
|
19.76
+6%
|
26.83
+36%
|
30.68
+14%
|
24.41
-20%
|
26.43
+8%
|
14.95
-43%
|
12.87
-14%
|
26.83
+108%
|
23.43
-13%
|
26.84
+15%
|
27.83
+4%
|
9.45
-66%
|
15.6
+65%
|
17.98
+15%
|
24.56
+37%
|
44.06
+79%
|
44.37
+1%
|
45.29
+2%
|
38.54
-15%
|
38.14
-1%
|
47.61
+25%
|
46.68
-2%
|
48.4
+4%
|
|
Switch to:
Switch to:
See Also
Discover More
You don't have any saved screeners yet
