Dear Members,

We have released 7th Nov’20: Special situation opportunity on the proposed buy-back of shares of NTPC Ltd (NSE Code – NTPC). The same has also been produced below. For details and other updates, please log into the website at the following link –  

Note: For any queries, mail us at [email protected]

Date: 7th Nov’20

CMP – 87.35 (BSE); 87.25 (NSE)

Rating – Positive – 3% weightage; this is not an investment advice (refer rating interpretation)


NTPC’s buy-back offer

On 2nd Nov’20, NTCP approved a Buy-back of 19,78,91,146 shares at a price of Rs 115/- per share from all the existing shareholders of the Company as on the record date, on a proportionate basis through “Tender Offer” route.

The company has fixed 12th Nov’20 as the ex-date for the purpose of buy-back of shares. Thus, effectively one has to buy the shares on or before 11th Nov’20 to be eligible to participate in the buy-back.

Rationale behind this opportunity

It is important to note here that Buy-Back through tender offer route is similar to Open Offer in many aspects as against Buy-back through open market purchases.

In buy-back through tender offer route all the shareholders can participate (including the promoters) and the buy-back is on proportionate basis from all the shareholders of the company.

So, in the above case, theoretically only 2 shares out of 100 shares will get accepted at 115/- per share if all the shareholders participate in the tender offer and 98 shares will be returned back.

However, there are a few important regulations regarding buy-back through tender offer route which increases the acceptance ratio in the case of NTPC. They are:

  1. 15% of the number of Equity Shares which the Company proposes to buyback or number of Equity Shares entitled as per the shareholding of small shareholders, whichever is higher, shall be reserved for the small shareholders as part of this Buyback.
  2. Small Shareholder is a shareholder who holds equity shares having market value, on the basis of closing price on recognized exchanges as on Record Date of buy-back, of not more than Rs 200,000 (2 lakhs).

Based on the above regulations, out of 19.79 crore shares, around 2.97 crore shares will be reserved for the small shareholders.

In this case, Small shareholder will be the one with less 2,300 shares.

Source: NTPCs AR 2020

As can be noticed from the above, at the end of Mar’20, there were around 14.58 crore shares with the shareholders holding shares in the range of 1-5000.

Assuming the same figure of 14.58 crore shares in the small shareholder category, the theoretical acceptance ratio works out as follows:

2.97/14.58 = 20.37%

Another factor that could prop up the acceptance ratio is the buy-back pricing. The buy-back price is Rs 115/- per share, while prior to Feb’20 the stock mostly traded above the levels of 115.


At the same time, the valuations look quite reasonable with the book value being around Rs 124 per share and the stock offering dividend yield of more than 3%.

Thus, while arbitrageurs may jump on the opportunity, a lot of old-time investors may give a pass to the buy-back offer.

Some Estimates

As mentioned above, theoretical acceptance ratio is around 20%, while the actual could be somewhat higher (in the small shareholder category) considering very low buy-back price.

Let’s work with some conservative estimates:

Cost of 1000 shares – 87.35 * 1000 = 87,350

Cost of residual shares based on various acceptance scenarios:

We believe 20% acceptance is quite probable. So, in case of 20% acceptance, one starts losing money only when the stock starts falling below 80 odd levels.

In the Covid-19 led March 2020 correction, the stock recorded a low of 76 and has been hovering in the range of 80-100 since then.

Further, on the ex-date, if the stock doesn’t fall below 80 odd levels, one can consider selling 50% of the quantity and reduce the risk further.


The actual ratio will be known only once the entire process is over and in case of lower acceptance ratio our returns will diminish.

The time line for this opportunity is around 3-4 months and therefore in the interim if the market corrects in a major way the exit price for the unaccepted shares will get impacted.

Buy-backs are widely tracked these days and therefore our assumption of minimum 20% acceptance may not hold true.


Disclosure: I do not have any holding in NTPC Ltd.


Best Regards,

Ekansh Mittal
Research Analyst  
Ph.: +91-727-5050062, Mob: +91-9818866676
Email: [email protected]


Rating Interpretation

Positive – Expected return of ~15% + on annualized basis in medium to long term for investment recommendations and in short term for Special situations
Neutral – Expected Absolute return in the range of +/- 15%
Negative – Expected Absolute return of over -15%
Coverage closure – No further update on the stock
% weightage – allocation in the subject stock with respect to equity investments

Short term – Less than 1 year
Medium term – Greater than 1 year and less than 3 years
Long term – Greater than 3 years


Research Analyst Details

Name: Ekansh Mittal     Email Id: [email protected]    Ph: +91 727 5050062

Analyst ownership of the stock: No

Details of Associates: Not Applicable

Analyst Certification: The Analyst certify (ies) that the views expressed herein accurately reflect his (their) personal view(s) about the subject security (ies) and issuer(s) and that no part of his (their) compensation was, is or will be directly or indirectly related to the specific recommendation(s) or views contained in this research report.

Disclaimer: (here in referred to as Katalyst Wealth) is the domain owned by Ekansh Mittal. Mr. Ekansh Mittal is the sole proprietor of Mittal Consulting and offers independent equity research services to investors on subscription basis. SEBI (Research Analyst) Regulations 2014, Registration No. INH100001690

The views expressed are based solely on information available publicly and believed to be true. Investors are advised to independently evaluate the market conditions/risks involved before making any investment decision

A graph of daily closing prices of securities is available at (Choose a company from the list on the browser and select the “three years” period in the price chart

This report is for the personal information of the authorized recipient and does not construe to be any investment, legal or taxation advice to you. Ekansh Mittal/Mittal Consulting/Katalyst Wealth is not soliciting any action based upon it. This report is not for public distribution and has been furnished to you solely for your information and should not be reproduced or redistributed to any other person in any form. This document is provided for assistance only and is not intended to be and must not alone be taken as the basis for an investment decision. Ekansh Mittal or any of its affiliates or employees shall not be in any way responsible for any loss or damage that may arise to any person from any inadvertent error in the information contained in this report. Neither Ekansh Mittal, nor its employees, agents nor representatives shall be liable for any damages whether direct or indirect, incidental, special or consequential including lost revenue or lost profits that may arise from or in connection with the use of the information. Ekansh Mittal/Mittal Consulting or any of its affiliates or employees do not provide, at any time, any express or implied warranty of any kind, regarding any matter pertaining to this report, including without limitation the implied warranties of merchantability, fitness for a particular purpose, and non-infringement.

The recipients of this report should rely on their own investigations. Ekansh Mittal/Mittal Consulting and/or its affiliates and/or employees may have interests/ positions, financial or otherwise in the securities mentioned in this report. Mittal Consulting has incorporated adequate disclosures in this document. This should, however, not be treated as endorsement of the views expressed in the report.

We submit that no material disciplinary action has been taken on Ekansh Mittal by any regulatory authority impacting Equity Research Analysis.

Disclosure (SEBI RA Regulations)

Whether the research analyst or research entity or his associate or his relative has any financial interest in the subject company/companies and the nature of such financial interest – No

Whether the research analyst or research entity or his associates or his relatives have actual/beneficial ownership of 1% or more securities of the subject company (at the end of the month immediately preceding the date of publication of the research report or date of the public appearance) – No

Whether the research analyst or research entity or his associate or his relative has any other material conflict of interest at the time of publication of the research report or at the time of public appearance – No

Whether it or its associates have received any compensation from the subject company in the past twelve months – No

Whether it or its associates have managed or co-managed public offering of securities for the subject company in the past 12 months – No

Whether it or its associates have received any compensation for investment banking or merchant banking or brokerage services from the subject company in the past 12 months – No

Whether it or its associates have received any compensation for products or services other than investment banking or merchant banking or brokerage services from the subject company in the past 12 months – No

Whether the subject company is or was a client during twelve months preceding the date of distribution of the research report and the types of services provided – No

Whether the research analyst has served as an officer, director or employee of the subject company – No

Whether the research analyst or research entity has been engaged in market making activity for the subject company – No