|
Market Closed -
Bombay S.E.
03:55:38 21/08/2026 pm IST
|
5-day change | 1st Jan Change | ||
| 76.20 INR | +0.07% |
|
-2.31% | -3.74% |
| 04/08 | NHPC Limited Reports Earnings Results for the First Quarter Ended June 30, 2026 | CI |
| 31/07 | NHPC Limited Announces Management Changes, Effective July 31, 2026 | CI |
Company Valuation: NHPC Limited
Data adjusted to current consolidation scope
| Fiscal Period: March | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 | 2029 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 2,79,252 | 4,03,810 | 9,01,040 | 8,25,702 | 7,40,520 | 7,64,929 | - | - |
| Change | - | 44.6% | 123.13% | -8.36% | -10.32% | 3.3% | - | - |
| Enterprise Value (EV) 1 | 5,20,469 | 6,72,112 | 11,89,743 | 11,92,534 | 12,25,349 | 14,13,007 | 15,24,920 | 15,98,049 |
| Change | - | 29.14% | 77.02% | 0.23% | 2.75% | 15.31% | 7.92% | 4.8% |
| P/E | 7.92x | 10.4x | 24.8x | 30.2x | 19.7x | 17.4x | 13.4x | 9.95x |
| PBR | 0.8x | 1.09x | 2.33x | 2.08x | 1.79x | 1.67x | 1.55x | 1.48x |
| PEG | - | 1x | -3.69x | -1.2x | 0.5x | 1x | 0.4x | 0.3x |
| Capitalization / Revenue | 3.04x | 3.81x | 9.35x | 7.95x | 6.38x | 4.2x | 3.36x | 3.19x |
| EV / Revenue | 5.66x | 6.34x | 12.4x | 11.5x | 10.5x | 7.77x | 6.71x | 6.67x |
| EV / EBITDA | 10x | 10.7x | 26.1x | 21.6x | 23.4x | 14.3x | 11.9x | 10.2x |
| EV / EBIT | 13x | 13.3x | 34.5x | 27.6x | 37.6x | 19.9x | 15.2x | 11.6x |
| EV / FCF | 35.7x | -251x | -1,995x | -31.2x | -14.8x | -44.2x | 550x | -1,129x |
| FCF Yield | 2.8% | -0.4% | -0.05% | -3.21% | -6.75% | -2.26% | 0.18% | -0.09% |
| Dividend per Share 2 | 1.81 | 1.85 | 1.9 | 1.91 | 1.61 | 1.901 | 2.345 | 3.066 |
| Rate of return | 6.51% | 4.6% | 2.12% | 2.32% | 2.18% | 2.5% | 3.08% | 4.03% |
| EPS 2 | 3.51 | 3.87 | 3.61 | 2.72 | 3.75 | 4.375 | 5.7 | 7.65 |
| Distribution rate | 51.6% | 47.8% | 52.6% | 70.2% | 42.9% | 43.5% | 41.1% | 40.1% |
| Net sales 1 | 91,888 | 1,06,074 | 96,322 | 1,03,799 | 1,16,153 | 1,81,934 | 2,27,403 | 2,39,511 |
| EBITDA 1 | 51,874 | 62,681 | 45,640 | 55,199 | 52,359 | 98,699 | 1,28,196 | 1,57,436 |
| EBIT 1 | 39,970 | 50,534 | 34,530 | 43,269 | 32,601 | 71,111 | 1,00,090 | 1,38,022 |
| Net income 1 | 35,236 | 38,900 | 36,244 | 30,067 | 37,657 | 45,052 | 58,405 | 77,805 |
| Net Debt 1 | 2,41,217 | 2,68,302 | 2,88,703 | 3,66,832 | 4,84,829 | 6,48,078 | 7,59,991 | 8,33,119 |
| Reference price 2 | 27.80 | 40.20 | 89.70 | 82.20 | 73.72 | 76.15 | 76.15 | 76.15 |
| 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 | - | - |
| Announcement Date | 25/05/22 | 29/05/23 | 17/05/24 | 20/05/25 | 15/05/26 | - | - | - |
1INR in Million2INR
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 18.79x | 10.77x | 13.97x | 3.74% | 10TCr | |
| 14.72x | 4.42x | 6.82x | 5.91% | 2.83TCr | |
| -23.53x | 7.99x | 16.9x | 4.75% | 2.26TCr | |
| 23.63x | - | - | 2.91% | 1.16TCr | |
| 15.11x | 56.41x | 16.22x | 3.29% | 1.12TCr | |
| 49.99x | 3.99x | 15.5x | 3.99% | 874.51Cr | |
| 17.45x | 7.78x | 14.34x | 2.49% | 801.53Cr | |
| 20.9x | - | - | 1.46% | 585.89Cr | |
| Average | 17.13x | 15.23x | 13.96x | 3.57% | 2.48TCr | |
| Weighted average by Cap. | 14.85x | 11.80x | 13.45x | 3.98% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Stocks
- NHPC Stock
- NHPC Stock
- Valuation NHPC Limited
Select your edition
All financial news and data tailored to specific country editions
