Financials Power Finance Corporation Limited

Equities

PFC

INE134E01011

Corporate Financial Services

Delayed NSE India S.E. 09:55:18 30/04/2024 am IST 5-day change 1st Jan Change
421 INR +1.31% Intraday chart for Power Finance Corporation Limited +5.39% +9.93%

Valuation

Fiscal Period: March 2019 2020 2021 2022 2023 2024 2025 2026
Capitalization 1 3,24,994 2,42,755 3,00,309 2,97,273 4,00,632 13,71,192 - -
Enterprise Value (EV) 1 3,24,994 2,42,755 3,00,309 2,97,273 4,00,632 13,71,192 13,71,192 13,71,192
P/E ratio 4.67 x 4.29 x 3.56 x 2.97 x 3.45 x 9.53 x 8.56 x 7.69 x
Yield - 10.3% 8.79% 10.7% 8.73% 3.14% 3.52% 3.92%
Capitalization / Revenue 3.29 x 2.11 x 2.06 x 1.87 x 2.45 x 7.53 x 6.6 x 5.81 x
EV / Revenue 3.29 x 2.11 x 2.06 x 1.87 x 2.45 x 7.53 x 6.6 x 5.81 x
EV / EBITDA 11,28,307 x 8,07,709 x - - - - - -
EV / FCF - - - - - - - -
FCF Yield - - - - - - - -
Price to Book 0.75 x 0.54 x 0.57 x 0.5 x 0.59 x 1.84 x 1.54 x 1.35 x
Nbr of stocks (in thousands) 33,00,102 33,00,102 33,00,102 33,00,102 33,00,102 33,00,102 - -
Reference price 2 98.48 73.56 91.00 90.08 121.4 415.5 415.5 415.5
Announcement Date 29/05/19 24/06/20 15/06/21 25/05/22 27/05/23 - - -
1INR in Million2INR
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: March 2019 2020 2021 2022 2023 2024 2025 2026
Net sales 1 98,695 1,15,179 1,45,721 1,59,199 1,63,831 1,82,045 2,07,710 2,35,989
EBITDA 2,88,037 3,00,548 - - - - - -
EBIT 1 89,443 1,08,260 1,37,037 1,44,498 1,38,744 1,73,300 1,96,335 2,22,636
Operating Margin 90.63% 93.99% 94.04% 90.77% 84.69% 95.2% 94.52% 94.34%
Earnings before Tax (EBT) 1 98,158 81,925 1,02,073 1,22,276 1,41,706 1,73,011 1,92,550 2,13,048
Net income 1 43,868 56,551 84,440 1,00,219 1,16,055 1,40,186 1,53,009 1,70,381
Net margin 44.45% 49.1% 57.95% 62.95% 70.84% 77.01% 73.66% 72.2%
EPS 2 21.07 17.14 25.58 30.37 35.17 43.60 48.54 54.06
Free Cash Flow - - - - - - - -
FCF margin - - - - - - - -
FCF Conversion (EBITDA) - - - - - - - -
FCF Conversion (Net income) - - - - - - - -
Dividend per Share 2 - 7.600 8.000 9.600 10.60 13.04 14.61 16.27
Announcement Date 29/05/19 24/06/20 15/06/21 25/05/22 27/05/23 - - -
1INR in Million2INR
Estimates

Income Statement Evolution (Quarterly data)

Fiscal Period: March 2022 Q2 2022 Q3 2022 Q4 2023 Q1 2023 Q2 2023 Q3 2023 Q4 2024 Q1 2024 Q2 2024 Q3 2024 Q4
Net sales 1 - - - - - - - - - 47,452 51,541
EBITDA - - - - - 35,590 37,922 - - - -
EBIT 1 38,397 38,482 35,518 27,116 38,218 35,540 37,870 36,732 46,863 44,121 45,745
Operating Margin - - - - - - - - - 92.98% 88.75%
Earnings before Tax (EBT) 1 - 28,846 32,001 25,399 36,700 36,796 42,812 36,710 47,852 41,495 39,906
Net income 1 - 23,802 26,094 21,095 29,988 30,049 34,923 30,069 38,474 33,772 36,392
Net margin - - - - - - - - - 71.17% 70.61%
EPS 2 - - - - 9.088 9.104 10.58 9.112 11.66 10.23 10.25
Dividend per Share - - - - - - - - - - -
Announcement Date 11/11/21 11/02/22 25/05/22 12/08/22 10/11/22 13/02/23 27/05/23 11/08/23 08/11/23 08/02/24 -
1INR in Million2INR
Estimates

Balance Sheet Analysis

Fiscal Period: March 2019 2020 2021 2022 2023 2024 2025 2026
Net Debt - - - - - - - -
Net Cash position - - - - - - - -
Leverage (Debt/EBITDA) - - - - - - - -
Free Cash Flow - - - - - - - -
ROE (net income / shareholders' equity) 10.9% 12.8% 17.3% 17.9% 18.2% 19.2% 18.5% 18.1%
ROA (Net income/ Total Assets) 1.4% 1.6% 2.24% 2.55% 2.77% 2.91% 2.78% 2.71%
Assets 1 31,23,813 35,32,475 37,69,311 39,32,470 41,96,214 48,14,939 55,03,915 62,80,508
Book Value Per Share 2 131.0 137.0 159.0 180.0 207.0 226.0 270.0 307.0
Cash Flow per Share - - - - - - - -
Capex - - - - - - - -
Capex / Sales - - - - - - - -
Announcement Date 29/05/19 24/06/20 15/06/21 25/05/22 27/05/23 - - -
1INR in Million2INR
Estimates
  1. Stock Market
  2. Equities
  3. PFC Stock
  4. Financials Power Finance Corporation Limited