Stock NHPC NHPC LIMITED
Add to a list
To use this feature you must be a member
Log inSign up

Financials NHPC Limited Bombay S.E.

Equities

NHPC

INE848E01016

Electric Utilities

Market Closed - Bombay S.E.
Other stock markets
 03:59:56 03/05/2024 pm IST 		5-day change 1st Jan Change
99.23 INR +1.24% Intraday chart for NHPC Limited +7.23% +53.56%
02/05 NHPC Limited Announces Management Promotions CI
23/04 Power Grid Corporation of India Limited Signs Joint Venture Agreement with NTPC Limited, NHPC Limited, Damodar Valley Corporation, Central Power Research Institute and National High PowerTest Laboratory Private Limited CI

Valuation

Fiscal Period: March 2019 2020 2021 2022 2023 2024 2025 2026
Capitalization 1 2,48,112 2,00,398 2,45,601 2,79,252 4,03,810 9,96,970 - -
Enterprise Value (EV) 1 4,00,262 3,99,527 4,42,726 5,20,469 6,72,112 13,22,715 13,52,257 13,49,179
P/E ratio 9.72 x 6.98 x 7.55 x 7.92 x 10.4 x 28.4 x 21.8 x 17.6 x
Yield 5.91% 7.52% 6.54% 6.51% 4.6% 1.95% 2.03% 2.26%
Capitalization / Revenue 2.76 x 2 x 2.55 x 3.04 x 3.81 x 10.4 x 7.24 x 5.67 x
EV / Revenue 4.46 x 3.99 x 4.59 x 5.66 x 6.34 x 13.9 x 9.82 x 7.68 x
EV / EBITDA 8.01 x 7.27 x 10.3 x 10 x 10.7 x 26 x 16.2 x 12.3 x
EV / FCF 16.2 x -105 x 14.3 x 35.7 x -251 x 102 x 21.4 x 12.6 x
FCF Yield 6.16% -0.95% 6.98% 2.8% -0.4% 0.98% 4.68% 7.94%
Price to Book 0.81 x 0.66 x 0.74 x 0.8 x 1.09 x 2.57 x 2.41 x 2.21 x
Nbr of stocks (in thousands) 1,00,45,035 1,00,45,035 1,00,45,035 1,00,45,035 1,00,45,035 1,00,45,035 - -
Reference price 2 24.70 19.95 24.45 27.80 40.20 99.25 99.25 99.25
Announcement Date 27/05/19 27/06/20 10/06/21 25/05/22 29/05/23 - - -
1INR in Million2INR
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: March 2019 2020 2021 2022 2023 2024 2025 2026
Net sales 1 89,829 1,00,081 96,479 91,888 1,06,074 95,409 1,37,663 1,75,738
EBITDA 1 49,999 54,941 42,852 51,874 62,681 50,849 83,269 1,09,690
EBIT 1 33,420 38,801 40,490 39,970 50,534 39,311 63,175 84,855
Operating Margin 37.2% 38.77% 41.97% 43.5% 47.64% 41.2% 45.89% 48.29%
Earnings before Tax (EBT) 1 41,542 36,122 42,658 44,274 52,516 45,237 58,229 72,668
Net income 1 25,956 28,746 32,570 35,236 38,900 34,256 45,778 56,959
Net margin 28.9% 28.72% 33.76% 38.35% 36.67% 35.9% 33.25% 32.41%
EPS 2 2.540 2.860 3.240 3.510 3.870 3.499 4.548 5.653
Free Cash Flow 1 24,640 -3,799 30,908 14,573 -2,679 12,909 63,289 1,07,139
FCF margin 27.43% -3.8% 32.04% 15.86% -2.53% 13.53% 45.97% 60.97%
FCF Conversion (EBITDA) 49.28% - 72.13% 28.09% - 25.39% 76.01% 97.67%
FCF Conversion (Net income) 94.93% - 94.9% 41.36% - 37.68% 138.25% 188.1%
Dividend per Share 2 1.460 1.500 1.600 1.810 1.850 1.936 2.014 2.248
Announcement Date 27/05/19 27/06/20 10/06/21 25/05/22 29/05/23 - - -
1INR in Million2INR
Estimates

Income Statement Evolution (Quarterly data)

Fiscal Period: March 2023 Q2 2023 Q3 2023 Q4 2024 Q1 2024 Q2 2024 Q3 2024 Q4
Net sales 1 33,660 25,828 20,288 27,573 33,157 24,820 17,816
EBITDA 1 21,895 17,053 8,984 15,045 21,172 13,651 7,500
EBIT 18,882 13,996 5,941 - 17,092 - 3,710
Operating Margin 56.1% 54.19% 29.28% - 51.55% - 20.82%
Earnings before Tax (EBT) 19,447 13,883 6,729 - 19,584 10,259 6,927
Net income 1 15,356 6,717 6,434 10,369 15,916 7,694 4,756
Net margin 45.62% 26.01% 31.71% 37.6% 48% 31% 26.69%
EPS 2 1.530 0.6700 0.6400 1.030 1.400 - 0.3700
Dividend per Share - - - - - - -
Announcement Date 10/11/22 07/02/23 29/05/23 11/08/23 - - -
1INR in Million2INR
Estimates

Balance Sheet Analysis

Fiscal Period: March 2019 2020 2021 2022 2023 2024 2025 2026
Net Debt 1 1,52,150 1,99,128 1,97,125 2,41,217 2,68,302 3,25,745 3,55,287 3,52,210
Net Cash position 1 - - - - - - - -
Leverage (Debt/EBITDA) 3.043 x 3.624 x 4.6 x 4.65 x 4.28 x 6.406 x 4.267 x 3.211 x
Free Cash Flow 1 24,640 -3,799 30,908 14,573 -2,679 12,909 63,289 1,07,139
ROE (net income / shareholders' equity) 8.53% 9.25% 11.1% 10.4% 10.8% 9.42% 11.2% 13%
ROA (Net income/ Total Assets) - - - - 4.76% 3.76% 4.64% 6.46%
Assets 1 - - - - 8,16,862 9,12,234 9,87,244 8,82,020
Book Value Per Share 2 30.70 30.20 32.90 34.80 36.70 38.70 41.20 44.90
Cash Flow per Share 2 - - - - 4.670 4.810 9.910 9.210
Capex 1 10,853 36,317 19,820 50,145 49,602 91,148 1,35,259 78,610
Capex / Sales 12.08% 36.29% 20.54% 54.57% 46.76% 95.53% 98.25% 44.73%
Announcement Date 27/05/19 27/06/20 10/06/21 25/05/22 29/05/23 - - -
1INR in Million2INR
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Year-on-year evolution of the Yield

Change in Enterprise Value/EBITDA

Ratings for NHPC Limited

Trading Rating
Investor Rating
ESG Refinitiv
D
More Ratings

Analysts' Consensus

Sell
Consensus
Buy
Mean consensus
OUTPERFORM
Number of Analysts
6
Last Close Price
99.25 INR
Average target price
81.17 INR
Spread / Average Target
-18.22%
Consensus

EPS Revisions

Estimates Revisions

Quarterly earnings - Rate of surprise

Company calendar

Sector Hydroelectric & Tidal Utilities

1st Jan change Capi.
CHINA YANGTZE POWER CO., LTD. Stock China Yangtze Power Co., Ltd.
+10.50% 87.2B
CENTRAIS ELETRICAS BRASILEIRAS S.A. Stock Centrais Eletricas Brasileiras S.A.
-8.41% 17.52B
BROOKFIELD RENEWABLE PARTNERS L.P. Stock Brookfield Renewable Partners L.P.
+1.52% 12.51B
SICHUAN CHUANTOU ENERGY CO.LTD Stock Sichuan Chuantou Energy Co.Ltd
+10.78% 11.28B
MERIDIAN ENERGY LIMITED Stock Meridian Energy Limited
+10.11% 9.5B
GUANGXI GUIGUAN ELECTRIC POWERCO.,LTD. Stock Guangxi Guiguan Electric PowerCo.,Ltd.
+13.90% 6.87B
MERCURY NZ LIMITED Stock Mercury NZ Limited
-2.20% 5.41B
CHINA SOUTHERN POWER GRID ENERGY STORAGE CO., LTD. Stock China Southern Power Grid Energy Storage Co., Ltd.
+1.01% 4.4B
CHONGQING THREE GORGES WATER CONSERVANCY AND ELECTRIC POWER CO., LTD. Stock Chongqing Three Gorges Water Conservancy and Electric Power Co., Ltd.
-4.65% 1.9B
Hydroelectric & Tidal Utilities
  1. Stock Market
  2. Equities
  3. NHPC Stock
  4. NHPC Stock
  5. Financials NHPC Limited