Nifty
Sensex
:
:
17698.15
59462.78
39.15 (0.22%)
130.18 (0.22%)

Finance - NBFC

Rating :
63/99

BSE: 501301 | NSE: TATAINVEST

1494.45
12-Aug-2022
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  • 1486.00
  • 1510.00
  • 1480.00
  • 1486.80
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  43618
  •  654.15
  •  1733.90
  •  1179.00

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 7,567.54
  • 30.28
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 7,554.19
  • 3.68%
  • 0.38

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 73.38%
  • 1.97%
  • 20.19%
  • FII
  • DII
  • Others
  • 1.33%
  • 0.93%
  • 2.20%

Chart

Price | P:E | P:BV | EV:EBITDA | MCap:Sales | EPS

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 2.43
  • 10.18
  • 21.19

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 2.09
  • 10.56
  • 17.39

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 1.97
  • 9.87
  • 26.92

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 21.27
  • 32.03
  • 37.26

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 1.10
  • 0.92
  • 0.45

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 23.58
  • 29.05
  • 35.70

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Jun 22
Jun 21
Var%
Mar 22
Mar 21
Var%
Dec 21
Dec 20
Var%
Sep 21
Sep 20
Var%
Net Sales
101.97
61.90
64.73%
51.94
30.92
67.98%
50.97
27.00
88.78%
89.04
74.94
18.82%
Expenses
10.93
5.70
91.75%
6.12
4.69
30.49%
5.74
4.79
19.83%
7.38
4.12
79.13%
EBITDA
91.04
56.20
61.99%
45.82
26.23
74.69%
45.23
22.21
103.65%
81.66
70.82
15.31%
EBIDTM
89.28%
90.79%
88.22%
84.83%
88.74%
82.26%
91.71%
94.50%
Other Income
0.11
0.08
37.50%
0.07
0.02
250.00%
0.00
0.00
0
0.00
0.00
0
Interest
0.03
0.02
50.00%
0.03
0.02
50.00%
0.03
0.03
0.00%
0.01
0.63
-98.41%
Depreciation
0.21
0.21
0.00%
0.25
0.21
19.05%
0.24
0.22
9.09%
0.21
0.20
5.00%
PBT
90.91
56.05
62.19%
45.61
26.02
75.29%
44.96
21.96
104.74%
81.44
69.99
16.36%
Tax
7.54
3.27
130.58%
8.61
4.02
114.18%
10.95
2.89
278.89%
8.63
2.65
225.66%
PAT
83.37
52.78
57.96%
37.00
22.00
68.18%
34.01
19.07
78.34%
72.81
67.34
8.12%
PATM
81.76%
85.27%
71.24%
71.15%
66.73%
70.63%
81.77%
89.86%
EPS
17.77
10.64
67.01%
3.98
0.53
650.94%
7.87
5.44
44.67%
19.85
20.87
-4.89%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Net Sales
293.92
256.09
175.62
143.88
178.27
157.71
269.82
250.15
230.26
219.40
201.51
Net Sales Growth
50.91%
45.82%
22.06%
-19.29%
13.04%
-41.55%
7.86%
8.64%
4.95%
8.88%
 
Cost Of Goods Sold
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Gross Profit
293.92
256.09
175.62
143.88
178.27
157.71
269.82
250.15
230.26
219.40
201.51
GP Margin
100.00%
100%
100%
100%
100%
100%
100%
100%
100%
100%
100%
Total Expenditure
30.17
27.17
32.12
41.20
22.44
19.13
32.65
21.53
17.73
17.28
15.43
Power & Fuel Cost
-
0.05
0.02
0.05
0.05
0.05
0.07
0.07
0.07
0.06
0.00
% Of Sales
-
0.02%
0.01%
0.03%
0.03%
0.03%
0.03%
0.03%
0.03%
0.03%
0%
Employee Cost
-
12.93
10.55
10.76
11.95
10.71
12.19
11.20
10.67
7.83
9.36
% Of Sales
-
5.05%
6.01%
7.48%
6.70%
6.79%
4.52%
4.48%
4.63%
3.57%
4.64%
Manufacturing Exp.
-
0.28
0.27
0.25
0.91
0.88
0.92
0.74
0.66
0.65
0.70
% Of Sales
-
0.11%
0.15%
0.17%
0.51%
0.56%
0.34%
0.30%
0.29%
0.30%
0.35%
General & Admin Exp.
-
2.27
1.87
1.74
1.16
1.29
1.93
1.70
0.41
0.40
0.35
% Of Sales
-
0.89%
1.06%
1.21%
0.65%
0.82%
0.72%
0.68%
0.18%
0.18%
0.17%
Selling & Distn. Exp.
-
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
% Of Sales
-
0%
0%
0%
0%
0%
0%
0%
0%
0%
0%
Miscellaneous Exp.
-
11.69
19.43
28.46
8.42
6.25
17.61
7.87
5.99
8.40
0.00
% Of Sales
-
4.56%
11.06%
19.78%
4.72%
3.96%
6.53%
3.15%
2.60%
3.83%
2.49%
EBITDA
263.75
228.92
143.50
102.68
155.83
138.58
237.17
228.62
212.53
202.12
186.08
EBITDA Margin
89.74%
89.39%
81.71%
71.37%
87.41%
87.87%
87.90%
91.39%
92.30%
92.12%
92.34%
Other Income
0.18
0.15
0.12
4.61
0.10
0.10
0.10
0.43
0.17
2.36
0.33
Interest
0.10
0.09
0.09
0.26
0.00
0.01
0.00
0.03
0.00
0.00
0.00
Depreciation
0.91
0.91
0.83
0.75
0.09
0.11
0.11
0.11
0.01
0.11
0.27
PBT
262.92
228.06
142.69
106.27
155.84
138.55
237.17
228.92
212.70
204.36
186.14
Tax
35.73
31.46
12.79
10.67
13.12
15.81
38.35
31.66
29.96
29.20
24.57
Tax Rate
13.59%
13.79%
8.96%
10.04%
8.42%
11.41%
16.17%
13.83%
14.09%
14.29%
13.20%
PAT
227.19
196.39
129.27
96.05
142.68
122.69
198.75
197.24
182.67
175.11
161.56
PAT before Minority Interest
227.22
196.61
129.91
95.61
142.72
122.74
198.82
197.26
182.73
175.16
161.58
Minority Interest
0.03
-0.22
-0.64
0.44
-0.04
-0.05
-0.07
-0.02
-0.06
-0.05
-0.02
PAT Margin
77.30%
76.69%
73.61%
66.76%
80.04%
77.79%
73.66%
78.85%
79.33%
79.81%
80.17%
PAT Growth
40.95%
51.92%
34.59%
-32.68%
16.29%
-38.27%
0.77%
7.98%
4.32%
8.39%
 
EPS
44.90
38.81
25.55
18.98
28.20
24.25
39.28
38.98
36.10
34.61
31.93

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Shareholder's Funds
19,675.75
14,238.96
8,057.12
7,924.19
8,301.95
2,518.51
2,311.90
2,233.56
2,150.60
2,055.18
Share Capital
50.60
50.60
50.60
50.60
55.10
55.10
55.10
55.10
55.10
55.10
Total Reserves
19,625.15
14,188.37
8,006.53
7,873.59
8,246.85
2,463.42
2,256.81
2,178.46
2,095.51
2,000.08
Non-Current Liabilities
1,420.66
709.77
192.90
1,833.61
1,799.44
249.60
4.93
4.36
3.57
3.56
Secured Loans
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
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
138.85
82.18
89.01
297.38
250.05
249.60
4.93
4.36
3.57
3.56
Current Liabilities
107.48
96.18
159.48
55.37
53.52
57.84
213.95
295.26
263.44
228.62
Trade Payables
3.59
2.26
4.97
6.00
5.83
10.13
5.23
5.07
6.92
6.57
Other Current Liabilities
18.11
8.12
4.98
3.79
1.63
1.76
2.30
1.38
1.72
2.06
Short Term Borrowings
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Short Term Provisions
85.79
85.79
149.53
45.58
46.06
45.94
206.42
288.81
254.80
219.99
Total Liabilities
21,205.91
15,046.79
8,410.70
9,814.49
10,156.31
2,826.58
2,531.36
2,533.75
2,418.19
2,288.10
Net Block
15.68
14.08
14.74
13.59
13.63
13.64
13.72
13.68
13.59
13.49
Gross Block
18.40
17.56
17.41
15.57
15.57
15.58
15.60
15.55
15.56
15.36
Accumulated Depreciation
2.71
3.48
2.67
1.99
1.94
1.94
1.88
1.87
1.98
1.87
Non Current Assets
20,590.74
14,567.32
8,225.83
9,745.29
10,083.20
2,730.20
2,258.10
2,303.61
2,005.90
1,875.49
Capital Work in Progress
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Non Current Investment
20,429.00
14,463.42
8,127.62
9,432.02
9,815.73
2,463.50
2,242.90
2,286.81
1,989.20
1,858.83
Long Term Loans & Adv.
145.54
89.29
83.14
299.69
253.84
253.06
1.48
3.11
3.11
3.13
Other Non Current Assets
0.52
0.53
0.33
0.00
0.00
0.00
0.01
0.02
0.00
0.04
Current Assets
615.17
479.46
184.86
69.20
73.11
96.38
273.26
230.14
412.29
412.60
Current Investments
463.56
372.49
0.00
0.00
0.00
16.47
15.81
15.00
222.89
147.20
Inventories
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Sundry Debtors
53.93
0.00
1.01
4.09
14.07
0.07
0.05
0.48
1.77
0.01
Cash & Bank
13.35
21.93
25.42
18.84
13.29
13.76
14.69
13.95
13.23
42.47
Other Current Assets
84.33
0.94
0.05
0.90
45.75
66.09
242.72
200.71
174.39
222.93
Short Term Loans & Adv.
84.10
84.10
158.38
45.37
45.32
45.32
223.00
182.71
150.85
199.80
Net Current Assets
507.68
383.29
25.39
13.83
19.59
38.54
59.31
-65.12
148.85
183.98
Total Assets
21,205.91
15,046.78
8,410.69
9,814.49
10,156.31
2,826.58
2,531.36
2,533.75
2,418.19
2,288.09

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Cash From Operating Activity
122.48
85.88
117.27
91.78
66.96
67.52
89.88
92.38
83.98
104.09
PBT
245.92
167.40
100.76
155.84
146.94
237.17
228.92
212.70
204.36
186.14
Adjustment
-29.13
-67.59
31.91
-16.27
-29.40
-132.19
-108.85
-96.22
-86.74
-58.60
Changes in Working Capital
-38.00
-1.73
3.06
-1.75
-3.92
1.14
1.51
6.96
-1.97
1.98
Cash after chg. in Working capital
178.79
98.08
135.74
137.82
113.61
106.12
121.57
123.43
115.65
129.53
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-56.31
-12.19
-18.47
-46.04
-46.66
-38.60
-31.69
-31.05
-31.67
-25.44
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
3.65
2.82
12.46
496.30
40.65
-78.00
145.90
17.86
-45.09
-71.26
Net Fixed Assets
-0.84
-0.15
-1.84
0.00
0.00
0.02
-0.04
0.06
-0.05
Net Investments
-6,074.49
-6,656.32
1,291.45
361.21
-7,282.04
-222.74
34.50
-90.24
-200.00
Others
6,078.98
6,659.29
-1,277.15
135.09
7,322.69
144.72
111.44
108.04
154.96
Cash from Financing Activity
-122.39
-95.09
-122.53
-584.24
-119.42
-0.79
-224.71
-109.52
-103.21
-134.51
Net Cash Inflow / Outflow
3.74
-6.39
7.19
3.84
-11.82
-11.26
11.08
0.72
-64.32
-101.68
Opening Cash & Equivalents
6.59
12.98
5.78
1.94
13.76
25.03
13.95
13.23
77.55
178.34
Closing Cash & Equivalent
10.33
6.59
12.98
5.78
1.94
13.76
25.03
13.95
13.23
77.55

Financial Ratios

Consolidated /

Standalone
Description
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Book Value (Rs.)
3888.85
2814.29
1592.46
1566.19
1506.83
457.12
419.62
405.40
390.34
373.02
ROA
1.08%
1.11%
1.05%
1.43%
1.89%
7.42%
7.79%
7.38%
7.44%
7.06%
ROE
1.16%
1.17%
1.20%
1.76%
2.27%
8.23%
8.68%
8.34%
8.33%
7.86%
ROCE
1.35%
1.28%
1.33%
1.92%
2.56%
9.82%
10.07%
9.70%
9.72%
9.06%
Fixed Asset Turnover
14.24
10.04
8.72
11.45
10.12
17.31
16.06
14.80
14.19
13.12
Receivable days
76.87
0.00
6.48
18.59
16.36
0.08
0.39
1.78
1.48
0.01
Inventory Days
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Payable days
0.00
0.00
152.83
165.93
247.72
210.69
154.79
191.63
284.09
231.30
Cash Conversion Cycle
76.87
0.00
-146.36
-147.34
-231.35
-210.61
-154.40
-189.85
-282.62
-231.29
Total Debt/Equity
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Interest Cover
2496.24
1624.37
405.24
0.00
0.00
0.00
7245.21
0.00
0.00
0.00

Top Investors:

News Update:


  • Tata Investment Corporation reports 67% rise in Q1 consolidated net profit
    27th Jul 2022, 11:27 AM

    Total consolidated income of the company increased by 64.70% at Rs 102.08 crore for Q1FY23

    Read More
  • Tata Invest Corp - Quarterly Results
    26th Jul 2022, 18:45 PM

    Read More

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