Valuation NHPC Limited

Equities

Market Closed - NSE India S.E. Other stock markets 05:19:42 09/07/2025 pm IST			5-day change	1st Jan Change
88.29 ^INR	+0.38%		+3.30%	+9.42%

01/07	NHPC Limited Appoints Rajendra Prasad Goyal as Managing Director, Effective July 1, 2025	CI
01/07	NHPC Limited Appoints Shri Rajendra Prasad Goyal as Chairman, Effective July 1, 2025	CI

Data adjusted to current consolidation scope

Fiscal Period: March	2020	2021	2022	2023	2024	2025	2026	2027
Capitalization ¹	2,00,398	2,45,601	2,79,252	4,03,810	9,01,040	8,86,876	-	-
Change	-	22.56%	13.7%	44.6%	123.13%	-1.57%	-	-
Enterprise Value (EV) ¹	3,99,527	4,42,726	5,20,469	6,72,112	11,89,743	11,92,534	13,84,351	13,89,504
Change	-	10.81%	17.56%	29.14%	77.02%	0.23%	12.4%	0.37%
P/E ratio	6.98x	7.55x	7.92x	10.4x	24.8x	30.2x	20.2x	15x
PBR	0.66x	0.74x	0.8x	1.09x	2.33x	2.08x	2.02x	1.88x
PEG	-	0.6x	0.95x	1x	-3.69x	-1.2x	0.9x	0.4x
Capitalization / Revenue	2x	2.55x	3.04x	3.81x	9.35x	7.95x	6.18x	4.6x
EV / Revenue	3.99x	4.59x	5.66x	6.34x	12.4x	11.5x	9.65x	7.2x
EV / EBITDA	7.27x	10.3x	10x	10.7x	26.1x	21.6x	15.8x	11.2x
EV / EBIT	10.3x	10.9x	13x	13.3x	34.5x	27.6x	22x	15.3x
EV / FCF	-105x	14.3x	35.7x	-251x	-1,995x	-31.2x	-28.3x	36.1x
FCF Yield	-0.95%	6.98%	2.8%	-0.4%	-0.05%	-3.21%	-3.53%	2.77%
Dividend per Share ²	1.5	1.6	1.81	1.85	1.9	1.91	1.975	2.26
Rate of return	7.52%	6.54%	6.51%	4.6%	2.12%	2.32%	2.24%	2.56%
EPS ²	2.86	3.24	3.51	3.87	3.61	2.72	4.375	5.9
Distribution rate	52.4%	49.4%	51.6%	47.8%	52.6%	70.2%	45.1%	38.3%
Net sales ¹	1,00,081	96,479	91,888	1,06,074	96,322	1,03,799	1,43,506	1,92,981
EBITDA ¹	54,941	42,852	51,874	62,681	45,640	55,199	87,643	1,23,758
EBIT ¹	38,801	40,490	39,970	50,534	34,530	43,269	62,868	90,826
Net income ¹	28,746	32,570	35,236	38,900	36,244	30,067	45,280	59,587
Net Debt ¹	1,99,128	1,97,125	2,41,217	2,68,302	2,88,703	3,66,832	4,97,475	5,02,628
Reference price ²	19.95	24.45	27.80	40.20	89.70	88.29	88.29	88.29
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	27/06/20	10/06/21	25/05/22	29/05/23	17/05/24	20/05/25	-	-

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.($)
NHPC LIMITED	24.51x	10.85x	20.14x	2%	1.03TCr
CHINA YANGTZE POWER CO., LTD.	21.14x	11.44x	14.62x	3.36%	10TCr
BROOKFIELD RENEWABLE PARTNERS L.P.	-26.5x	8.07x	20.15x	5.75%	1.72TCr
CENTRAIS ELETRICAS BRASILEIRAS S.A.	22.84x	3.28x	5.94x	4.97%	1.66TCr
SICHUAN CHUANTOU ENERGY CO.LTD	15.14x	51.72x	14.92x	2.74%	1.1TCr
MERIDIAN ENERGY LIMITED	112.07x	3.5x	25.94x	3.43%	940.37Cr
GUANGXI GUIGUAN ELECTRIC POWERCO.,LTD.	21.02x	-	-	3.26%	741.67Cr
GRUPO ARGOS S.A.	16.98x	0.39x	1.52x	2.96%	454.03Cr
CHINA SOUTHERN POWER GRID ENERGY STORAGE CO., LTD.	24.39x	-	-	-	450.86Cr
Average	25.73x	12.75x	14.75x	3.56%	2.03TCr
Weighted average by Cap.	21.30x	12.13x	14.96x	3.61%