Tata Steel Ltd is Asia's first integrated private steel company setup in 1907.[1] The company has presence across the entire value chain of steel manufacturing from mining and processing iron ore and coal to producing and distributing finished products.[2] The company has a target to increase domestic steelmaking capacity to 30 MnTPA by 2025.[3]
Price from Yahoo Finance, delayed · Fundamentals as reportedData as published. No model runs on this page.
A next-day technical read — trend, RSI, ATR and volume distilled into a directional read with a calibrated range, scored against tomorrow's close. Sign in to run it.
Automated flags from the reported numbers. Context, not a call.
| Jun 2023 | Sep 2023 | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Sales + | 59,490 | 55,682 | 55,312 | 58,687 | 54,771 | 53,905 | 53,648 | 56,218 | 53,178 | 58,689 | 57,002 |
Generated on demand from the fundamentals above plus a live web scan. Takes one to two minutes.
The business narrative, written down and turned into explicit assumptions.
A valuation from those assumptions, under bull, base and bear cases.
Where today's price sits relative to that range.
| 63,270 |
| 60,794 |
| Expenses + | 54,587 | 51,414 | 49,048 | 52,087 | 48,077 | 47,789 | 47,745 | 49,659 | 45,751 | 49,793 | 48,803 | 53,441 | 51,530 |
| Operating Profit | 4,903 | 4,268 | 6,264 | 6,601 | 6,694 | 6,116 | 5,903 | 6,559 | 7,428 | 8,897 | 8,200 | 9,829 | 9,264 |
| OPM % | 8% | 8% | 11% | 11% | 12% | 11% | 11% | 12% | 14% | 15% | 14% | 16% | 15% |
| Other Income + | 1,190 | -6,568 | -33 | -382 | -6 | 617 | 142 | 149 | 236 | -6 | 465 | 42 | -17 |
| Interest | 1,825 | 1,959 | 1,881 | 1,842 | 1,777 | 1,971 | 1,804 | 1,789 | 1,852 | 1,775 | 1,747 | 1,792 | 1,771 |
| Depreciation | 2,412 | 2,480 | 2,422 | 2,568 | 2,535 | 2,597 | 2,569 | 2,720 | 2,744 | 2,893 | 3,049 | 3,268 | 3,640 |
| Profit before tax | 1,855 | -6,739 | 1,928 | 1,809 | 2,377 | 2,164 | 1,672 | 2,200 | 3,067 | 4,222 | 3,869 | 4,810 | 3,838 |
| Tax % | 72% | -3% | 73% | 69% | 61% | 65% | 82% | 45% | 35% | 25% | 29% | 38% | 38% |
| Net Profit + | 525 | -6,511 | 522 | 555 | 919 | 759 | 295 | 1,201 | 2,007 | 3,183 | 2,730 | 2,965 | 2,385 |
| EPS in Rs | 0.52 | -5.07 | 0.42 | 0.49 | 0.77 | 0.67 | 0.26 | 1.04 | 1.66 | 2.48 | 2.15 | 2.34 | 1.86 |
| Raw PDF |
| Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | TTM | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Sales + | 139,504 | 101,965 | 112,299 | 123,249 | 157,669 | 139,817 | 156,477 | 243,959 | 243,353 | 229,171 | 218,543 | 232,140 | 239,756 |
| Expenses + | 136,095 | 102,590 | 99,156 | 101,816 | 128,351 | 122,354 | 125,973 | 180,469 | 211,053 | 206,923 | 193,244 | 197,788 | 203,567 |
| Operating Profit | 3,409 | -625 | 13,144 | 21,433 | 29,318 | 17,463 | 30,504 | 63,490 | 32,300 | 22,248 | 25,298 | 34,352 | 36,189 |
| OPM % | 2.4% | -0.6% | 12% | 17% | 19% | 12% | 19% | 26% | 13% | 10% | 12% | 15% | 15% |
| Other Income + | 5,994 | 10,346 | -3,789 | 10,898 | 1,524 | -2,884 | 180 | 1,300 | 1,569 | -6,005 | 877 | 738 | 485 |
| Interest | 4,848 | 4,221 | 5,072 | 5,455 | 7,660 | 7,533 | 7,607 | 5,462 | 6,299 | 7,508 | 7,341 | 7,167 | 7,085 |
| Depreciation | 5,944 | 5,306 | 5,673 | 5,742 | 7,342 | 8,441 | 9,234 | 9,101 | 9,335 | 9,882 | 10,421 | 11,955 | 12,850 |
| Profit before tax | -1,388 | 193 | -1,391 | 21,135 | 15,841 | -1,395 | 13,844 | 50,227 | 18,235 | -1,147 | 8,413 | 15,969 | 16,739 |
| Tax % | 185% | 358% | 200% | 16% | 42% | -184% | 41% | 17% | 56% | 328% | 62% | 32% | |
| Net Profit + | -3,939 | -497 | -4,169 | 17,743 | 9,122 | 1,174 | 8,190 | 41,749 | 8,075 | -4,910 | 3,174 | 10,886 | 11,264 |
| EPS in Rs | -3.48 | -0.34 | -3.76 | 11.93 | 9.07 | 1.38 | 6.26 | 32.88 | 7.17 | -3.55 | 2.74 | 8.65 | 8.83 |
| Dividend Payout % | -20% | -203% | -23% | 9% | 15% | 74% | 40% | 16% | 50% | -101% | 131% | 46% |
| Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Equity Capital | 971 | 970 | 970 | 1,145 | 1,145 | 1,145 | 1,198 | 1,221 | 1,221 | 1,247 | 1,247 | 1,247 |
| Reserves | 30,378 |
| 42,762 |
| 36,849 |
| 59,726 |
| 67,780 |
| 72,431 |
| 73,041 |
| 113,222 |
| 101,861 |
| 90,788 |
| 89,922 |
| 100,920 |
| Borrowings + | 80,701 | 81,987 | 83,014 | 92,147 | 100,816 | 116,328 | 88,501 | 75,561 | 84,893 | 87,082 | 94,801 | 92,382 |
| Other Liabilities + | 47,059 | 51,165 | 51,614 | 55,704 | 63,032 | 59,245 | 81,169 | 92,417 | 97,421 | 90,195 | 89,488 | 101,965 |
| Total Liabilities | 159,109 | 176,884 | 172,447 | 208,722 | 232,773 | 249,149 | 243,909 | 282,422 | 285,396 | 269,312 | 275,459 | 296,515 |
| Fixed Assets + | 68,100 | 72,200 | 92,007 | 96,105 | 124,442 | 134,551 | 135,775 | 133,288 | 146,621 | 148,814 | 150,914 | 179,908 |
| CWIP | 28,678 | 35,996 | 15,784 | 16,614 | 18,641 | 19,497 | 19,007 | 22,046 | 31,213 | 34,356 | 41,622 | 28,497 |
| Investments | 3,455 | 10,714 | 12,457 | 17,899 | 5,738 | 6,285 | 10,682 | 13,140 | 8,410 | 6,258 | 6,194 | 7,089 |
| Other Assets + | 58,876 | 57,974 | 52,200 | 78,103 | 83,952 | 88,816 | 78,445 | 113,948 | 99,151 | 79,885 | 76,728 | 81,021 |
| Total Assets | 159,109 | 176,884 | 172,447 | 208,722 | 232,773 | 249,149 | 243,909 | 282,422 | 285,396 | 269,312 | 275,459 | 296,515 |