|
Market Closed -
NSE India S.E.
09:05:09 18/09/26 pm AEST
|
5-day change | 1st Jan Change | ||
| 76.95 INR | +2.33% |
|
+0.75% | -2.87% |
| 01/09 | Deadly floods test Nepal's hydropower ambitions | RE |
| 29/08 | NHPC Limited Appoints Shri Paresh Rasiklal Ranpara as Director | 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 | 279,252 | 403,810 | 901,040 | 825,702 | 740,520 | 772,965 | - | - |
| Change | - | 44.6% | 123.13% | -8.36% | -10.32% | 4.38% | - | - |
| Enterprise Value (EV) 1 | 520,469 | 672,112 | 1,189,743 | 1,192,534 | 1,225,349 | 1,408,183 | 1,504,702 | 1,547,717 |
| Change | - | 29.14% | 77.02% | 0.23% | 2.75% | 14.92% | 6.85% | 2.86% |
| P/E | 7.92x | 10.4x | 24.8x | 30.2x | 19.7x | 17.8x | 13.9x | 10.8x |
| PBR | 0.8x | 1.09x | 2.33x | 2.08x | 1.79x | 1.7x | 1.58x | 1.51x |
| 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 | 4.32x | 3.48x | 3.25x |
| EV / Revenue | 5.66x | 6.34x | 12.4x | 11.5x | 10.5x | 7.87x | 6.77x | 6.5x |
| EV / EBITDA | 10x | 10.7x | 26.1x | 21.6x | 23.4x | 14.4x | 11.7x | 9.86x |
| EV / EBIT | 13x | 13.3x | 34.5x | 27.6x | 37.6x | 20.4x | 15.5x | 12x |
| EV / FCF | 35.7x | -251x | -1,995x | -31.2x | -14.8x | -29.8x | -320x | 168x |
| FCF Yield | 2.8% | -0.4% | -0.05% | -3.21% | -6.75% | -3.35% | -0.31% | 0.6% |
| Dividend per Share 2 | 1.81 | 1.85 | 1.9 | 1.91 | 1.61 | 1.926 | 2.375 | 2.924 |
| Rate of return | 6.51% | 4.6% | 2.12% | 2.32% | 2.18% | 2.5% | 3.09% | 3.8% |
| EPS 2 | 3.51 | 3.87 | 3.61 | 2.72 | 3.75 | 4.312 | 5.517 | 7.124 |
| Distribution rate | 51.6% | 47.8% | 52.6% | 70.2% | 42.9% | 44.7% | 43.1% | 41% |
| Net sales 1 | 91,888 | 106,074 | 96,322 | 103,799 | 116,153 | 179,000 | 222,414 | 237,940 |
| EBITDA 1 | 51,874 | 62,681 | 45,640 | 55,199 | 52,359 | 97,806 | 128,111 | 157,023 |
| EBIT 1 | 39,970 | 50,534 | 34,530 | 43,269 | 32,601 | 69,088 | 97,078 | 129,071 |
| Net income 1 | 35,236 | 38,900 | 36,244 | 30,067 | 37,657 | 44,368 | 56,783 | 73,705 |
| Net Debt 1 | 241,217 | 268,302 | 288,703 | 366,832 | 484,829 | 635,218 | 731,737 | 774,752 |
| Reference price 2 | 27.80 | 40.20 | 89.70 | 82.20 | 73.72 | 76.95 | 76.95 | 76.95 |
| Nbr of stocks (in thousands) | 10,045,035 | 10,045,035 | 10,045,035 | 10,045,035 | 10,045,035 | 10,045,035 | - | - |
| Announcement Date | 25/5/22 | 29/5/23 | 17/5/24 | 20/5/25 | 15/5/26 | - | - | - |
1INR in Million2INR
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 17.85x | 7.87x | 14.4x | 2.5% | 8.06B | |
| 19.08x | 10.82x | 14.12x | 3.7% | 103B | |
| 15.5x | 4.57x | 7.09x | 5.61% | 29.86B | |
| -21.21x | 7.67x | 16.21x | 5.27% | 20.37B | |
| 15.41x | 56.7x | 16.43x | 3.2% | 11.46B | |
| 23.3x | - | - | 2.95% | 11.46B | |
| 45.18x | 4.08x | 14.71x | 4.21% | 8.48B | |
| 20.03x | - | - | 1.54% | 5.88B | |
| 39.78x | 0.99x | 3.69x | 3.39% | 4.04B | |
| Average | 19.44x | 13.24x | 12.38x | 3.6% | 22.54B | |
| Weighted average by Cap. | 16.02x | 11.65x | 13.17x | 3.97% |
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
- Valuation NHPC Limited
Select your edition
All financial news and data tailored to specific country editions
