|
Market Closed -
Bombay S.E.
11:29:59 04/09/2026 BST
|
5-day change | 1st Jan Change | ||
| 76.23 INR | +0.04% |
|
+1.17% | -3.70% |
| 09-01 | Deadly floods test Nepal's hydropower ambitions | RE |
| 08-28 | 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 | 765,934 | - | - |
| Change | - | 44.6% | 123.13% | -8.36% | -10.32% | 3.43% | - | - |
| Enterprise Value (EV) 1 | 520,469 | 672,112 | 1,189,743 | 1,192,534 | 1,225,349 | 1,401,152 | 1,497,671 | 1,540,686 |
| Change | - | 29.14% | 77.02% | 0.23% | 2.75% | 14.35% | 6.89% | 2.87% |
| P/E | 7.92x | 10.4x | 24.8x | 30.2x | 19.7x | 17.7x | 13.8x | 10.7x |
| PBR | 0.8x | 1.09x | 2.33x | 2.08x | 1.79x | 1.69x | 1.57x | 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 | 4.28x | 3.44x | 3.22x |
| EV / Revenue | 5.66x | 6.34x | 12.4x | 11.5x | 10.5x | 7.83x | 6.73x | 6.48x |
| EV / EBITDA | 10x | 10.7x | 26.1x | 21.6x | 23.4x | 14.3x | 11.7x | 9.81x |
| 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 | -29.7x | -319x | 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% | 2.52% | 3.12% | 3.84% |
| 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 | 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 | 97,807 | 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 | 76.25 | 76.25 | 76.25 |
| 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 | 25/05/22 | 29/05/23 | 17/05/24 | 20/05/25 | 15/05/26 | - | - | - |
1INR in Million2INR
Estimates
P/E, Detailed evolution
| P/E (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 19.22x | 10.99x | 14.19x | 3.71% | 104B | |
| 15.92x | 4.69x | 7.24x | 5.46% | 30.94B | |
| -22.4x | 7.84x | 16.58x | 4.99% | 21.51B | |
| 23.63x | - | - | 2.91% | 11.6B | |
| 15.41x | 56.7x | 16.43x | 3.2% | 11.44B | |
| 43.08x | 3.91x | 14.07x | 4.42% | 8.35B | |
| 17.67x | 7.83x | 14.33x | 2.52% | 8.11B | |
| 19.81x | - | - | 1.52% | 5.94B | |
| Average | 16.54x | 15.33x | 13.80x | 3.59% | 25.18B | |
| Weighted average by Cap. | 15.25x | 11.94x | 13.44x | 3.96% |
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
