ABCDEFGHIJKLMNOPQRSTUVWXYZAA
1
2
TPADL x TATA POWER — AT&C LOSS REDUCTION: FINANCIAL IMPACT ANALYSIS
3
Tata Power Ajmer Distribution Limited (TPADL) | Predictive Theft Detection Engine v3.0 | FY2025 Data | All amounts in INR Crore unless stated
4
5
 KEY PERFORMANCE INDICATORS — Base Scenario: AT&C 18% to 15%
6
MetricValueInterpretation
7
Consumers Flagged (HIGH + MEDIUM)50,53145.2% of scored pool. Each requires physical field verification — model flags anomalies, not proven theft.
8
Annual Revenue Loss (Detection Engine)
Rs 3.56 CrConservative minimum from peer-benchmark method. Captures 15.3% of total commercial loss pool.
9
Total Commercial Loss Pool (Estimated)
Rs 23.3 CrFull estimated annual commercial loss: distributed 326.2 MU x 10% commercial loss rate x Rs 7.14/kWh blended tariff.
10
Annual Saving (Base Scenario)Rs 6.99 CrPerpetual annual revenue from AT&C 18% to 15% reduction. Near-zero incremental cost — electricity already distributed.
11
Enforcement Program NPV (10yr, 10% WACC)
Rs 24.0 CrPhased inspection Rs 5.05 Cr/yr x 3 yrs. Benefits from Year 2. Benefit-Cost Ratio = 2.91x.
12
TPADL EBITDA Impact (Base)~33%Rs 6.99 Cr addback on estimated Rs 21.4 Cr TPADL EBITDA. Subsidiary-level transformation.
13
Tata Power EPS Accretion (Base)Rs 0.016/share0.13% of FY2025 EPS. Small at group level — TPADL is one of many subsidiaries. Present at TPADL level internally.
14
Recoverable Revenue (60% Factor)Rs 2.13 Cr60% of annual detected loss recoverable via back-collection, reconnection fees, penalties after enforcement.
15
16
 SCENARIO COMPARISON
17
ScenarioAT&C TargetAnnual Saving
(Rs Cr)		5-Year NPV
(Rs Cr)		PAT Impact
(Rs Cr)		Trigger / Requirement
18
Conservative16.5%3.4913.252.62Current detection engine + 30% field coverage
19
Base15.0%6.9926.495.24Phase 1 complete — full scored pool inspected
20
Optimistic13.0%11.6544.158.74Phase 2 data integrated: billing + DT records
21
Best Case12.0%13.9852.9810.48Full enforcement, RDSS target (12%) achieved
22
23
INSIGHT: AT&C recovery carries near-100% EBITDA margin. Electricity already purchased, already distributed — zero incremental fuel, generation, or network cost. Every rupee recovered is near-pure profit. Base scenario Rs 6.99 Cr/yr perpetual vs Rs 5.05 Cr/yr inspection cost = Rs 24.0 Cr NPV over 10 years.
24
ACTION: CRITICAL NEXT STEP: Phase 2 data request (billing records + DT mapping). Current detection captures 15.3% of Rs 23.3 Cr commercial loss pool. Phase 2 data expected to raise capture to 60-65%. Unlocks Rs 11.6 Cr additional annual identification.
25
26
27
28
29
30
31
32
33
34
35
36
37
38
39
40
41
42
43
44
45
46
47
48
49
50
51
52
53
54
55
56
57
58
59
60
61
62
63
64
65
66
67
68
69
70
71
72
73
74
75
76
77
78
79
80
81
82
83
84
85
86
87
88
89
90
91
92
93
94
95
96
97
98
99
100