Tata Steel Ltd

500470

Summary

Fair Value Assessment
Undervalued (9% Discount)
Fair ValueQ173.76UncertaintyHigh
Close Price157.45May 16, 2025
156.80
Price Down by 0.65 | 0.41 %
Previous Close
157.45
Day Range
156.15 – 158.05
Year Range
122.95 – 184.60
Bid / Ask
156.75 × 156.8
Market Cap
2.0 Tril
Volume / Average
440.9 k / 1.7 Mil
Beta (5-Year)
Shares Outstanding
12,471.85 Mil
Primary Exchange
Bombay Stock Exchange

Financial Statements

Financials lists the Income Statement, Balance Sheet and Cash Flow statements (annual and quaterly) reported.
Name INR in Million except per share data
2016
2017
2018
2019
2020
2021
2022
2023
2024
2025
TTM
Gross Profit
Operating Income/Expenses
Total Operating Profit/Loss
Non-Operating Income/Expense, Total
Pretax Income
Provision for Income Tax
Net Income before Extraordinary Items and Discontinued Operations
Net Income after Extraordinary Items and Discontinued Operations
Non-Controlling/Minority Interests
Net Income after Non-Controlling/Minority Interests
Net Income Available to Common Stockholders
Diluted Net Income Available to Common Stockholders
Income Statement Supplemental Section
Preferred/Other Stock Distribution
Discontinued Operations
Earnings from Equity Interest
Basic Weighted Average Shares Outstanding
Diluted Weighted Average Shares Outstanding
Total Dividend Per Share
533,286.90
579,667.90
630,163
752,433.30
607,325.30
762,277.80
1,255,495.80
904,721.60
898,036.30
1,218,397
1,218,397
-519,471.90
-473,965.60
-467,315.80
-540,802.10
-533,146.90
-586,180.20
-727,188.10
-742,889.70
-793,372.50
-1,069,625.80
-1,069,625.80
13,815
105,702.30
162,847.20
211,631.20
74,178.40
176,097.60
528,307.70
161,831.90
104,663.80
148,771.20
148,771.20
-30,555.40
-80,966
48,250.30
-52,574
-76,495.60
-37,660.70
-26,039
20,519.30
-116,134.20
-64,642.50
-64,642.50
-16,740.40
24,736.30
211,097.50
159,057.20
-2,317.20
138,436.90
502,268.70
182,351.20
-11,470.40
84,128.70
84,128.70
-15,049.60
-27,780.10
-34,053.90
-67,184.30
25,684.10
-56,539
-84,775.50
-101,597.70
-37,625.70
-52,390.90
-52,390.90
-31,582.60
-3,043.80
177,043.60
91,872.90
23,366.90
81,897.90
417,493.20
80,753.50
-49,096.10
31,737.80
31,737.80
-31,582.60
-41,685.70
177,628.10
90,983.30
11,724.60
81,897.90
417,493.20
80,753.50
-49,096.10
31,737.80
31,737.80
1,089.40
-43,284.80
11,200
3,840.80
-6,995.70
-15,953.90
6,850.50
4,721.70
2,467.30
2,467.30
-30,493.20
-41,685.70
134,343.30
102,183.30
15,565.40
74,902.20
401,539.30
87,604
-44,374.40
34,205.10
34,205.10
-30,493.20
-41,685.70
132,609
100,452
13,573.60
73,088.70
401,528.40
87,604
-44,374.40
34,205.10
34,205.10
-30,493.20
-41,685.70
132,609
100,452
13,573.60
73,088.70
401,528.40
87,604
-44,374.40
34,205.10
34,205.10
-1,734.30
-1,731.30
-1,991.80
-1,813.50
-10.90
0
-38,641.90
584.50
-889.60
-11,642.30
207.40
10,182.70
10,181.69
10,350.31
11,447.46
11,447.48
11,459.03
12,081.43
12,221.78
12,268.20
12,483.61
12,483.61
10,182.70
10,181.69
10,351.87
11,448.83
11,448.38
11,460.11
12,090.86
12,225.50
12,271.44
12,483.61
12,483.61
0.762
0.762
0.953
1
1.300
1
2.500
5.100
3.600
3.600
3.600
View 10-K Form
2016
2017
2018
2019
2020
2021
2022
2023
2024
2025
Name INR in Million except per share data
2016
2017
2018
2019
2020
2021
2022
2023
2024
2025
TTM
Gross Profit 533,286.90 579,667.90 630,163 752,433.30 607,325.30 762,277.80 1,255,495.80 904,721.60 898,036.30 1,218,397 1,218,397
Operating Income/Expenses -519,471.90 -473,965.60 -467,315.80 -540,802.10 -533,146.90 -586,180.20 -727,188.10 -742,889.70 -793,372.50 -1,069,625.80 -1,069,625.80
Total Operating Profit/Loss 13,815 105,702.30 162,847.20 211,631.20 74,178.40 176,097.60 528,307.70 161,831.90 104,663.80 148,771.20 148,771.20
Non-Operating Income/Expense, Total -30,555.40 -80,966 48,250.30 -52,574 -76,495.60 -37,660.70 -26,039 20,519.30 -116,134.20 -64,642.50 -64,642.50
Pretax Income -16,740.40 24,736.30 211,097.50 159,057.20 -2,317.20 138,436.90 502,268.70 182,351.20 -11,470.40 84,128.70 84,128.70
Provision for Income Tax -15,049.60 -27,780.10 -34,053.90 -67,184.30 25,684.10 -56,539 -84,775.50 -101,597.70 -37,625.70 -52,390.90 -52,390.90
Net Income before Extraordinary Items and Discontinued Operations -31,582.60 -3,043.80 177,043.60 91,872.90 23,366.90 81,897.90 417,493.20 80,753.50 -49,096.10 31,737.80 31,737.80
Net Income after Extraordinary Items and Discontinued Operations -31,582.60 -41,685.70 177,628.10 90,983.30 11,724.60 81,897.90 417,493.20 80,753.50 -49,096.10 31,737.80 31,737.80
Non-Controlling/Minority Interests 1,089.40 -43,284.80 11,200 3,840.80 -6,995.70 -15,953.90 6,850.50 4,721.70 2,467.30 2,467.30
Net Income after Non-Controlling/Minority Interests -30,493.20 -41,685.70 134,343.30 102,183.30 15,565.40 74,902.20 401,539.30 87,604 -44,374.40 34,205.10 34,205.10
Net Income Available to Common Stockholders -30,493.20 -41,685.70 132,609 100,452 13,573.60 73,088.70 401,528.40 87,604 -44,374.40 34,205.10 34,205.10
Diluted Net Income Available to Common Stockholders -30,493.20 -41,685.70 132,609 100,452 13,573.60 73,088.70 401,528.40 87,604 -44,374.40 34,205.10 34,205.10
Income Statement Supplemental Section
Preferred/Other Stock Distribution -1,734.30 -1,731.30 -1,991.80 -1,813.50 -10.90 0
Discontinued Operations -38,641.90 584.50 -889.60 -11,642.30
Earnings from Equity Interest 207.40
Basic Weighted Average Shares Outstanding 10,182.70 10,181.69 10,350.31 11,447.46 11,447.48 11,459.03 12,081.43 12,221.78 12,268.20 12,483.61 12,483.61
Diluted Weighted Average Shares Outstanding 10,182.70 10,181.69 10,351.87 11,448.83 11,448.38 11,460.11 12,090.86 12,225.50 12,271.44 12,483.61 12,483.61
Total Dividend Per Share 0.762 0.762 0.953 1 1.300 1 2.500 5.100 3.600 3.600 3.600

© Copyright 2025 Morningstar, Inc. All rights reserved.
Terms of Use    Privacy Policy
© Copyright 2025 Morningstar, Inc. All rights reserved. Please read our Terms of Use above. This site is protected by reCAPTCHA and the Google Privacy Policy and Terms of Service apply.
As of December 1st, 2023, the ESG-related information, methodologies, tools, ratings, data and opinions contained or reflected herein are not directed to or intended for use or distribution to India-based clients or users and their distribution to Indian resident individuals or entities is not permitted, and Morningstar/Sustainalytics accepts no responsibility or liability whatsoever for the actions of third parties in this respect.
Company: Morningstar India Private Limited; Regd. Office: 9th floor, Platinum Technopark, Plot No. 17/18, Sector 30A, Vashi, Navi Mumbai – 400705, Maharashtra, India; CIN: U72300MH2004PTC245103; Telephone No.: +91-22-61217100; Fax No.: +91-22-61217200; Contact: Morningstar India Help Desk (e-mail: helpdesk.in@morningstar.com) in case of queries or grievances.
Top