|
Market Closed -
NSE India S.E.
12:05:09 18/08/2026 BST
|
5-day change | 1st Jan Change | ||
| 76.73 INR | +0.17% |
|
-0.29% | -3.14% |
| 08-04 | NHPC Limited Reports Earnings Results for the First Quarter Ended June 30, 2026 | CI |
| 07-31 | NHPC Limited Announces Management Changes, Effective July 31, 2026 | 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 | 769,450 | - | - |
| Change | - | 44.6% | 123.13% | -8.36% | -10.32% | 3.91% | - | - |
| Enterprise Value (EV) 1 | 520,469 | 672,112 | 1,189,743 | 1,192,534 | 1,225,349 | 1,417,527 | 1,529,441 | 1,602,569 |
| Change | - | 29.14% | 77.02% | 0.23% | 2.75% | 15.68% | 7.89% | 4.78% |
| P/E | 7.92x | 10.4x | 24.8x | 30.2x | 19.7x | 17.5x | 13.4x | 10x |
| PBR | 0.8x | 1.09x | 2.33x | 2.08x | 1.79x | 1.68x | 1.56x | 1.48x |
| PEG | - | 1x | -3.69x | -1.2x | 0.5x | 1x | 0.4x | 0.3x |
| Capitalization / Revenue | 3.04x | 3.81x | 9.35x | 7.95x | 6.38x | 4.23x | 3.38x | 3.21x |
| EV / Revenue | 5.66x | 6.34x | 12.4x | 11.5x | 10.5x | 7.79x | 6.73x | 6.69x |
| EV / EBITDA | 10x | 10.7x | 26.1x | 21.6x | 23.4x | 14.4x | 11.9x | 10.2x |
| EV / EBIT | 13x | 13.3x | 34.5x | 27.6x | 37.6x | 19.9x | 15.3x | 11.6x |
| EV / FCF | 35.7x | -251x | -1,995x | -31.2x | -14.8x | -44.4x | 552x | -1,133x |
| FCF Yield | 2.8% | -0.4% | -0.05% | -3.21% | -6.75% | -2.25% | 0.18% | -0.09% |
| Dividend per Share 2 | 1.81 | 1.85 | 1.9 | 1.91 | 1.61 | 1.901 | 2.345 | 3.066 |
| Rate of return | 6.51% | 4.6% | 2.12% | 2.32% | 2.18% | 2.48% | 3.06% | 4% |
| EPS 2 | 3.51 | 3.87 | 3.61 | 2.72 | 3.75 | 4.375 | 5.7 | 7.65 |
| Distribution rate | 51.6% | 47.8% | 52.6% | 70.2% | 42.9% | 43.5% | 41.1% | 40.1% |
| Net sales 1 | 91,888 | 106,074 | 96,322 | 103,799 | 116,153 | 181,934 | 227,403 | 239,511 |
| EBITDA 1 | 51,874 | 62,681 | 45,640 | 55,199 | 52,359 | 98,699 | 128,196 | 157,436 |
| EBIT 1 | 39,970 | 50,534 | 34,530 | 43,269 | 32,601 | 71,111 | 100,090 | 138,022 |
| Net income 1 | 35,236 | 38,900 | 36,244 | 30,067 | 37,657 | 45,052 | 58,405 | 77,805 |
| Net Debt 1 | 241,217 | 268,302 | 288,703 | 366,832 | 484,829 | 648,078 | 759,991 | 833,119 |
| Reference price 2 | 27.80 | 40.20 | 89.70 | 82.20 | 73.72 | 76.60 | 76.60 | 76.60 |
| 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 (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 17.51x | 7.79x | 14.36x | 2.48% | 8.05B | |
| 18.71x | 10.75x | 13.9x | 3.78% | 101B | |
| 14.45x | 4.36x | 6.72x | 6.02% | 27.75B | |
| -24.55x | 7.16x | 15.93x | 4.55% | 23.58B | |
| 24.35x | - | - | 2.82% | 11.9B | |
| 15.02x | 55.31x | 15.91x | 3.38% | 10.93B | |
| 50.17x | 4.01x | 15.55x | 3.97% | 8.72B | |
| 21.39x | - | - | 1.43% | 5.98B | |
| 40.46x | 1x | 3.72x | 3.07% | 4.16B | |
| Average | 19.72x | 12.91x | 12.30x | 3.5% | 22.5B | |
| Weighted average by Cap. | 15.05x | 11.30x | 13.07x | 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
