Valuation NHPC Limited Bombay S.E.

Stocks

Market Closed - Bombay S.E. 03:56:10 16/09/2026 pm IST			5-day change	1st Jan Change
75.35 ^INR	-0.86%		-1.89%	-4.81%

01/09	Deadly floods test Nepal's hydropower ambitions	RE
28/08	NHPC Limited Appoints Shri Paresh Rasiklal Ranpara as Director	CI

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	7,63,824	-	-
Change	-	44.6%	123.13%	-8.36%	-10.32%	3.15%	-	-
Enterprise Value (EV) ¹	5,20,469	6,72,112	11,89,743	11,92,534	12,25,349	13,99,043	14,95,561	15,38,576
Change	-	29.14%	77.02%	0.23%	2.75%	14.18%	6.9%	2.88%
P/E	7.92x	10.4x	24.8x	30.2x	19.7x	17.6x	13.8x	10.7x
PBR	0.8x	1.09x	2.33x	2.08x	1.79x	1.68x	1.56x	1.49x
PEG	-	1x	-3.69x	-1.2x	0.5x	1.2x	0.5x	0.4x
Capitalization / Revenue	3.04x	3.81x	9.35x	7.95x	6.38x	4.27x	3.43x	3.21x
EV / Revenue	5.66x	6.34x	12.4x	11.5x	10.5x	7.82x	6.72x	6.47x
EV / EBITDA	10x	10.7x	26.1x	21.6x	23.4x	14.3x	11.7x	9.8x
EV / EBIT	13x	13.3x	34.5x	27.6x	37.6x	20.3x	15.4x	11.9x
EV / FCF	35.7x	-251x	-1,995x	-31.2x	-14.8x	-29.6x	-318x	167x
FCF Yield	2.8%	-0.4%	-0.05%	-3.21%	-6.75%	-3.37%	-0.31%	0.6%
Dividend per Share ²	1.81	1.85	1.9	1.91	1.61	1.921	2.376	2.924
Rate of return	6.51%	4.6%	2.12%	2.32%	2.18%	2.53%	3.12%	3.85%
EPS ²	3.51	3.87	3.61	2.72	3.75	4.316	5.528	7.137
Distribution rate	51.6%	47.8%	52.6%	70.2%	42.9%	44.5%	43%	41%
Net sales ¹	91,888	1,06,074	96,322	1,03,799	1,16,153	1,79,000	2,22,414	2,37,940
EBITDA ¹	51,874	62,681	45,640	55,199	52,359	97,807	1,28,111	1,57,023
EBIT ¹	39,970	50,534	34,530	43,269	32,601	69,088	97,078	1,29,071
Net income ¹	35,236	38,900	36,244	30,067	37,657	44,368	56,783	73,705
Net Debt ¹	2,41,217	2,68,302	2,88,703	3,66,832	4,84,829	6,35,218	7,31,737	7,74,752
Reference price ²	27.80	40.20	89.70	82.20	73.72	76.04	76.04	76.04
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

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
CHINA YANGTZE POWER CO., LTD.	19.24x	10.89x	14.21x	3.67%	10TCr
AXIA ENERGIA SA	15.82x	4.64x	7.21x	5.5%	3.06TCr
BROOKFIELD RENEWABLE PARTNERS L.P.	-20.49x	7.56x	15.99x	5.45%	1.97TCr
GUANGXI GUIGUAN ELECTRIC POWERCO.,LTD.	23.35x	-	-	2.94%	1.15TCr
SICHUAN CHUANTOU ENERGY CO.LTD	15.72x	57.57x	16.68x	3.14%	1.17TCr
MERIDIAN ENERGY LIMITED	42.36x	3.85x	13.88x	4.49%	802.37Cr
NHPC LIMITED	17.62x	7.82x	14.3x	2.53%	796.27Cr
CHINA SOUTHERN POWER GRID ENERGY STORAGE CO., LTD.	19.97x	-	-	1.55%	584.44Cr
Average	16.70x	15.39x	13.71x	3.66%	2.49TCr
Weighted average by Cap.	15.71x	12.03x	13.37x	3.98%