Tata Technologies IPO – Issue Information *(TENTATIVE)*
Issue Opens on: ??th Nov 2023
Issue Closes on: ??th Nov 2023
Issue Type: Book Built Issue IPO
Issue Size: 5,55,47,800 Shares
Face Value: Rs.2/- per Share
Issue Price: Rs.400 – Rs.420 Share *(TENTATIVE)*
Discount: Rs.20 (only for TAMO Sh.holders) *(TENTATIVE)*
Market Lot: 35 Shares
Listing At: NSE, BSE
Equity Shares outstanding prior to & after the Issue = 40,56,68,530 Shares
Offer for Sale: 9,57,08,984 Shares = = Rs.3,935.60Crs
Pre-IPO allotted 4,01,61,184 Shares @402/- = Rs.1,613.70Crs
TAMO Sh.holders 55,54,780 Shares @400/- = Rs.222.19Crs
Net to Public 4,99,93,020 Shares @420/- = Rs.2099.71Crs
Category-wise Break up:
Anchor – 1,49,97,906 Shares = 629.91Crs
QIB – 99,98,604 Shares = 419.94Crs
B-NII (>10L) – 49,99,302 Shares = 209.97Crs (Lot size: 455 = 10,987 Forms)
S-NII (2L-10L) – 24,99,651 Shares = 104.99Crs (Lot size: 455 = 5,494 Forms)
RII (<2L) – 31,74,97,557 Shares = 734.90Crs (Lot size: 35 = 4,99,930 Forms)
TAMO Sh.holders – 55,54,780 Shares = 222.19Crs (Disc.20/-) (Lot size: 455 = 12,208 Forms)
Total Issue – 5,55,47,800 Shares = 2,321.90Crs.
Tata Technologies IPO – Financial Information (Basis of Valuation)
The information is collated from the following documents:
1) DRHP = Red Herring Prospectus Dated March 09,2023 (480 pages)
EPS for FY19-20 >>> Rs.6.20 (Page #110 of DRHP)
EPS for FY20-21 >>> Rs.5.89 (Page #110 of DRHP)
EPS for FY21-22 >>> Rs.10.77 (Page #110 of DRHP)
EPS for 9M21-22 >>> Rs.8.17 (Page #110 of DRHP)
*EPS for 9M22-23 >>> Rs.10.04 (Page #110 of DRHP)*
RoNW for FY19-20 >>> 13.58% (Page #111 of DRHP)
RoNW for FY20-21 >>> 11.17% (Page #111 of DRHP)
RoNW for FY21-22 >>> 19.16% (Page #111 of DRHP)
RoNW for 9M21-22 >>> 13.37% (Page #111 of DRHP)
*RoNW for 9M22-23 >>> 14.80% (Page #111 of DRHP)*
NAV as on 31st December 2022, was Rs.677.08 (Page #111 of DRHP)
Listed Industry Peer Group (Page #112 of DRHP): KPIT Technologies, Tata Elxsi, L&T Technology Services
Tata Technologies IPO – *Required for 1X Subscription*:
Anchor = 629.91Crs
QIB = 419.94Crs
B-NII (>10L) Application = 10,987 Forms (for lotsize of 455)
S-NII (2L-10L) Application = 5,494 Forms (for lotsize of 455)
RII (<2L) Application = 4,99,930 Forms (for lotsize of 35)
TAMO Application = 12,208 Forms (for lotsize of 455)
Tata Technologies IPO – *Market’s Current Estimates of OverSubscription*:
QIB = 85K Crs. = ~202.41X
B-NII (>10L) = 65K Forms = 5.92X Applic. wise (Avg allotment ~76.91 shares)
S-NII (2L-10L) = 125K Forms = 22.75X Applic. wise (Avg allotment ~20 shares)
RII (<2L) Application = 30L Forms = 6.00X Applic. wise (Avg allotment ~5.83 shares)
TAMO Sh.holders (<2L) = 125K Forms = 10.24X Applic. wise (Avg allotment ~44.44 shares)
Interest cost *@10.00%p.a.* for 7days = *80.55paise for 1X*
Thus,
for QIB the costing = 202.41 X 80.55paise = Rs.163.04 per share (= GMP)
for B-NII (>10L) the costing = 76.91 X 163.04 = Rs.12,540/- per form
for S-NII (2L-10L) the costing = 20 X 163.04 = Rs.3,260/- per form
And, for RII (<2L) the costing = 5.83 X 163.04 = Rs.951/- (= Kostak)
Tata Technologies IPO – *GMP Estimated* (as on 13/Oct)
GMP = 165 +/- 5
KOSTAK:
for B-NII (>10L) = 12,500/-
for S-NII (2L-10L) = 3,300/-
for RII (<2L) = 950/-
SUBJECT TO ALLOTMENT:
for NII (>2L) (for lotsize of 455) = 60,000/-
for RII (<2L) (for lotsize of 35) = 4,500/-
Tata Technologies IPO – *Expected Delivery Volume on Listing Day*
Pre-opening = 90L shares (NSE + BSE)
EOD = 345L shares (NSE + BSE)