Nifty
Sensex
:
:
10675.40
35454.92
58.70 (0.55%)
194.38 (0.55%)

Electric Equipment

Rating :
35/99

BSE: 533553 | NSE: TDPOWERSYS

129.60
1.15 (0.90%)
16-Nov-2018 | 12:34PM
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  •  129.50
  •  130.75
  •  129.00
  •  128.45
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  5452
  •  7.07
  •  233.00
  •  95.00

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 422.16
  • N/A
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 395.58
  • 1.39%
  • 1.00

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 54.21%
  • 3.17%
  • 15.52%
  • FII
  • DII
  • Others
  • 0.13%
  • 19.82%
  • 7.15%

Chart

Price | P:E | P:BV | EV:EBITDA

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -1.31
  • -1.96
  • -4.97

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -14.62
  • -14.10
  • 3.65

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -10.36
  • -18.28
  • 16.20

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • -

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • 1.70
  • 1.44

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • 20.29
  • 21.72

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Sep 18
Sep 17
Var%
Jun 18
Jun 17
Var%
Mar 18
Mar 17
Var%
Dec 17
Dec 16
Var%
Net Sales
97.98
126.22
-22.37%
72.71
58.11
25.12%
159.80
136.46
17.10%
93.64
69.90
33.96%
Expenses
93.29
117.00
-20.26%
76.74
76.91
-0.22%
145.92
125.84
15.96%
89.58
75.86
18.09%
EBITDA
4.69
9.22
-49.13%
-4.03
-18.80
-
13.88
10.61
30.82%
4.06
-5.95
-
EBIDTM
4.79%
7.31%
-5.54%
-32.35%
8.69%
7.78%
4.33%
-8.52%
Other Income
2.47
4.33
-42.96%
2.34
5.89
-60.27%
0.95
6.16
-84.58%
4.89
3.36
45.54%
Interest
1.50
1.88
-20.21%
0.53
1.68
-68.45%
1.60
1.20
33.33%
1.50
1.07
40.19%
Depreciation
6.50
6.78
-4.13%
6.43
6.96
-7.61%
6.66
6.92
-3.76%
6.72
6.94
-3.17%
PBT
-0.84
4.89
-
-8.66
-21.55
-
6.58
8.67
-24.11%
0.74
-10.60
-
Tax
-0.28
-0.23
-
-0.78
-0.56
-
2.89
0.60
381.67%
2.80
0.97
188.66%
PAT
-0.55
5.12
-
-7.87
-20.99
-
3.69
8.06
-54.22%
-2.06
-11.57
-
PATM
-0.57%
4.06%
-10.83%
-36.12%
2.31%
5.91%
-2.21%
-16.56%
EPS
-0.17
1.54
-
-2.37
-6.32
-
1.11
2.43
-54.32%
-0.62
-3.48
-

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Mar 09
Net Sales
424.13
434.88
379.93
506.75
597.44
480.23
587.07
1,042.66
863.73
768.75
496.07
Net Sales Growth
8.56%
14.46%
-25.03%
-15.18%
24.41%
-18.20%
-43.69%
20.72%
12.36%
54.97%
 
Cost Of Goods Sold
291.44
307.38
254.37
365.08
449.46
349.21
434.56
811.23
670.70
593.39
227.39
Gross Profit
132.69
127.50
125.56
141.67
147.99
131.03
152.50
231.43
193.03
175.36
268.68
GP Margin
31.28%
29.32%
33.05%
27.96%
24.77%
27.28%
25.98%
22.20%
22.35%
22.81%
54.16%
Total Expenditure
405.53
424.41
369.42
498.00
580.98
457.84
534.30
947.30
769.62
691.52
445.23
Power & Fuel Cost
-
6.35
4.96
5.61
6.16
6.75
6.17
7.56
7.49
4.64
0.00
% Of Sales
-
1.46%
1.31%
1.11%
1.03%
1.41%
1.05%
0.73%
0.87%
0.60%
0%
Employee Cost
-
65.42
62.60
63.66
62.01
56.21
47.82
48.57
41.02
26.40
0.00
% Of Sales
-
15.04%
16.48%
12.56%
10.38%
11.70%
8.15%
4.66%
4.75%
3.43%
0%
Manufacturing Exp.
-
7.83
7.90
10.20
11.35
7.39
6.53
14.33
12.84
6.62
217.84
% Of Sales
-
1.80%
2.08%
2.01%
1.90%
1.54%
1.11%
1.37%
1.49%
0.86%
43.91%
General & Admin Exp.
-
27.33
24.82
26.33
30.22
32.92
32.41
41.56
34.74
27.45
0.00
% Of Sales
-
6.28%
6.53%
5.20%
5.06%
6.86%
5.52%
3.99%
4.02%
3.57%
0%
Selling & Distn. Exp.
-
9.12
7.71
11.54
6.39
4.93
4.39
11.90
2.54
2.39
0.00
% Of Sales
-
2.10%
2.03%
2.28%
1.07%
1.03%
0.75%
1.14%
0.29%
0.31%
0%
Miscellaneous Exp.
-
0.99
7.05
15.58
15.39
0.44
2.42
12.16
0.28
30.64
0.00
% Of Sales
-
0.23%
1.86%
3.07%
2.58%
0.09%
0.41%
1.17%
0.03%
3.99%
0%
EBITDA
18.60
10.47
10.51
8.75
16.46
22.39
52.77
95.36
94.11
77.23
50.84
EBITDA Margin
4.39%
2.41%
2.77%
1.73%
2.76%
4.66%
8.99%
9.15%
10.90%
10.05%
10.25%
Other Income
10.65
15.88
20.22
20.19
24.50
34.10
30.80
22.39
10.92
7.16
10.49
Interest
5.13
8.76
6.45
7.05
6.25
6.18
6.72
10.04
11.39
9.65
2.61
Depreciation
26.31
27.11
27.86
28.81
28.76
14.95
12.42
9.15
8.05
5.65
3.29
PBT
-2.18
-9.52
-3.58
-6.92
5.96
35.35
64.43
98.57
85.59
69.08
55.45
Tax
4.63
4.90
0.85
2.27
6.79
12.65
22.69
32.63
28.93
25.57
18.70
Tax Rate
-212.39%
-51.47%
-23.74%
-32.80%
113.93%
35.79%
35.22%
33.10%
33.80%
37.02%
33.72%
PAT
-6.79
-14.42
-4.43
-9.19
-0.83
22.71
41.74
65.94
56.66
40.26
36.71
PAT before Minority Interest
-6.79
-14.42
-4.43
-9.19
-0.83
22.71
41.74
65.94
56.66
43.51
36.75
Minority Interest
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
-3.25
-0.04
PAT Margin
-1.60%
-3.32%
-1.17%
-1.81%
-0.14%
4.73%
7.11%
6.32%
6.56%
5.24%
7.40%
PAT Growth
0.00%
-
-
-
-
-45.59%
-36.70%
16.38%
40.74%
9.67%
 
Unadjusted EPS
-2.05
-4.34
-1.33
-2.76
-0.25
6.74
12.56
22.42
51.09
68.59
0.00

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Mar 09
Shareholder's Funds
449.41
470.53
473.27
494.04
507.55
494.08
459.81
187.31
131.68
94.88
Share Capital
33.24
33.24
33.24
33.24
33.24
33.24
33.24
24.37
6.34
6.34
Total Reserves
416.17
437.30
440.04
460.80
474.31
460.84
426.57
162.93
124.96
88.54
Non-Current Liabilities
12.95
15.89
19.24
22.12
18.26
30.25
35.49
33.92
75.22
32.50
Secured Loans
0.00
0.00
0.00
0.00
0.00
0.00
0.02
23.90
68.22
28.72
Unsecured Loans
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Long Term Provisions
3.52
4.66
3.92
4.41
3.68
3.30
3.77
2.86
0.00
0.00
Current Liabilities
246.10
262.76
300.39
379.96
442.19
317.58
390.11
448.03
380.98
234.62
Trade Payables
119.06
130.15
144.63
167.20
168.81
132.26
158.08
133.00
124.68
0.00
Other Current Liabilities
51.66
81.79
100.72
119.81
150.48
86.64
114.75
168.97
248.77
227.09
Short Term Borrowings
68.60
45.34
27.64
57.35
62.99
26.99
34.26
53.38
0.00
0.00
Short Term Provisions
6.78
5.48
27.40
35.60
59.92
71.69
83.02
92.69
7.52
7.53
Total Liabilities
708.46
749.18
792.90
896.12
968.00
841.91
885.41
669.26
592.47
362.19
Net Block
213.27
233.35
258.22
271.62
219.38
199.79
131.47
113.20
110.40
52.05
Gross Block
376.68
371.56
374.27
360.40
278.80
244.73
164.09
136.80
126.04
62.21
Accumulated Depreciation
163.41
138.21
116.05
88.79
59.42
44.94
32.62
23.60
15.64
10.16
Non Current Assets
308.02
366.33
278.16
306.11
315.47
257.56
188.77
125.52
110.79
52.91
Capital Work in Progress
0.63
0.69
0.66
0.01
54.02
16.18
12.64
2.04
0.00
0.86
Non Current Investment
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.39
0.01
Long Term Loans & Adv.
15.36
13.24
19.27
34.48
42.07
41.59
44.65
10.26
0.00
0.00
Other Non Current Assets
78.75
119.05
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Current Assets
400.44
382.86
514.75
590.01
652.53
584.36
696.65
543.74
481.68
309.29
Current Investments
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Inventories
81.66
79.98
88.13
76.02
86.30
53.05
82.95
77.72
37.33
32.54
Sundry Debtors
185.11
160.54
155.24
155.15
221.83
177.80
240.19
203.98
206.68
88.08
Cash & Bank
95.18
108.38
225.81
272.11
240.37
290.46
302.22
207.80
143.62
105.37
Other Current Assets
38.50
3.44
2.64
6.40
104.04
63.05
71.27
54.24
94.05
83.30
Short Term Loans & Adv.
33.59
30.51
42.92
80.33
98.08
49.83
60.24
46.33
94.05
83.30
Net Current Assets
154.34
120.09
214.36
210.06
210.34
266.77
306.54
95.71
100.71
74.67
Total Assets
708.46
749.19
792.91
896.12
968.00
841.92
885.42
669.26
592.47
362.20

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Mar 09
Cash From Operating Activity
-1.61
-19.78
-12.85
46.51
-24.61
64.96
-37.23
59.68
59.28
62.62
PBT
-9.52
-3.58
-6.92
5.96
35.35
64.43
98.57
85.59
69.08
55.45
Adjustment
27.32
19.90
25.58
16.80
-1.15
-14.74
-3.06
7.27
5.24
0.41
Changes in Working Capital
-13.80
-30.50
-28.91
27.96
-51.14
41.64
-101.85
-1.85
6.96
25.07
Cash after chg. in Working capital
4.00
-14.18
-10.24
50.72
-16.94
91.33
-6.34
91.01
81.29
80.92
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-5.60
-5.61
-2.60
-4.21
-7.67
-26.38
-30.89
-30.37
-21.65
-18.03
Other Direct Exp. Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Extra & Other Items
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Cash From Investing Activity
1.43
8.69
1.79
-2.58
-50.38
-57.93
-17.09
-2.45
-55.78
-10.83
Net Fixed Assets
-5.56
1.18
-16.17
-27.71
-69.85
-83.87
-37.75
-12.11
-62.39
Net Investments
-1.87
13.11
-1.31
0.00
-5.48
-0.56
0.00
-17.10
-2.95
Others
8.86
-5.60
19.27
25.13
24.95
26.50
20.66
26.76
9.56
Cash from Financing Activity
5.63
1.36
-35.25
-12.18
24.89
-18.79
148.73
6.95
32.97
2.19
Net Cash Inflow / Outflow
5.45
-9.74
-46.30
31.75
-50.09
-11.76
94.42
64.18
36.48
53.98
Opening Cash & Equivalents
45.38
54.83
272.11
240.37
290.46
302.22
207.80
143.62
105.37
51.39
Closing Cash & Equivalent
52.07
45.38
225.81
272.11
240.37
290.46
302.22
207.80
141.85
105.37

Financial Ratios

Consolidated /

Standalone
Description
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Mar 09
Book Value (Rs.)
135.21
141.57
142.39
148.64
152.70
148.65
138.34
76.86
68.99
49.85
ROA
-1.98%
-0.57%
-1.09%
-0.09%
2.51%
4.83%
8.48%
8.98%
9.12%
10.15%
ROE
-3.14%
-0.94%
-1.90%
-0.17%
4.53%
8.75%
20.38%
35.56%
38.47%
38.73%
ROCE
-0.15%
0.57%
0.03%
2.18%
7.61%
14.01%
28.31%
41.03%
48.68%
46.97%
Fixed Asset Turnover
1.31
1.20
1.54
2.05
2.05
3.19
7.49
6.97
8.59
8.31
Receivable days
128.93
129.00
99.92
105.00
135.68
116.95
71.92
81.79
66.56
62.15
Inventory Days
60.29
68.67
52.84
45.21
47.31
38.05
26.01
22.92
15.78
22.96
Payable days
106.85
135.47
117.41
107.46
123.29
102.11
58.27
62.00
35.14
0.00
Cash Conversion Cycle
82.37
62.20
35.35
42.74
59.70
52.89
39.66
42.71
47.20
85.11
Total Debt/Equity
0.15
0.10
0.06
0.12
0.12
0.05
0.08
0.46
0.52
0.30
Interest Cover
-0.09
0.45
0.02
1.95
6.72
10.59
10.82
8.51
8.16
22.27

Source: www.accordfintech.com. Price feed provided by www.nseindia.com and www.bseindia.com value addition by www.accordfintech.com. Intraday data delayed 15 minutes.

DISCLAIMER: Information is provided " as is" and solely for informational purposes, not for trading purposes or advice, and may be delayed.