|
Market Closed -
NSE India S.E.
12:05:09 09/10/2026 BST
|
5-day change | 1st Jan Change | ||
| 72.99 INR | +1.87% |
|
+1.73% | -7.86% |
| 10-01 | NHPC Limited Announces Executive Promotions, Effective October 01, 2026 | CI |
| 09-30 | NHPC Limited Announces Directorate Changes, Effective September 30, 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 | 733,187 | - | - |
| Change | - | 44.6% | 123.13% | -8.36% | -10.32% | -0.99% | - | - |
| Enterprise Value (EV) 1 | 520,469 | 672,112 | 1,189,743 | 1,192,534 | 1,225,349 | 1,368,405 | 1,464,924 | 1,507,939 |
| Change | - | 29.14% | 77.02% | 0.23% | 2.75% | 11.67% | 7.05% | 2.94% |
| P/E | 7.92x | 10.4x | 24.8x | 30.2x | 19.7x | 17.4x | 13x | 10.2x |
| PBR | 0.8x | 1.09x | 2.33x | 2.08x | 1.79x | 1.61x | 1.5x | 1.43x |
| PEG | - | 1x | -3.69x | -1.2x | 0.5x | 1.4x | 0.4x | 0.4x |
| Capitalization / Revenue | 3.04x | 3.81x | 9.35x | 7.95x | 6.38x | 4.24x | 3.4x | 3.08x |
| EV / Revenue | 5.66x | 6.34x | 12.4x | 11.5x | 10.5x | 7.91x | 6.79x | 6.34x |
| EV / EBITDA | 10x | 10.7x | 26.1x | 21.6x | 23.4x | 13.8x | 11.4x | 9.6x |
| EV / EBIT | 13x | 13.3x | 34.5x | 27.6x | 37.6x | 19.2x | 15x | 11.7x |
| EV / FCF | 35.7x | -251x | -1,995x | -31.2x | -14.8x | -29x | -312x | 62.2x |
| FCF Yield | 2.8% | -0.4% | -0.05% | -3.21% | -6.75% | -3.45% | -0.32% | 1.61% |
| Dividend per Share 2 | 1.81 | 1.85 | 1.9 | 1.91 | 1.61 | 1.873 | 2.296 | 2.924 |
| Rate of return | 6.51% | 4.6% | 2.12% | 2.32% | 2.18% | 2.57% | 3.15% | 4.01% |
| EPS 2 | 3.51 | 3.87 | 3.61 | 2.72 | 3.75 | 4.201 | 5.607 | 7.124 |
| Distribution rate | 51.6% | 47.8% | 52.6% | 70.2% | 42.9% | 44.6% | 40.9% | 41% |
| Net sales 1 | 91,888 | 106,074 | 96,322 | 103,799 | 116,153 | 173,060 | 215,731 | 237,940 |
| EBITDA 1 | 51,874 | 62,681 | 45,640 | 55,199 | 52,359 | 98,950 | 128,578 | 157,023 |
| EBIT 1 | 39,970 | 50,534 | 34,530 | 43,269 | 32,601 | 71,147 | 97,867 | 129,071 |
| Net income 1 | 35,236 | 38,900 | 36,244 | 30,067 | 37,657 | 43,938 | 56,642 | 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 | 72.99 | 72.99 | 72.99 |
| 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.($) | ||
|---|---|---|---|---|---|---|
 | 17.38x | 7.91x | 13.83x | 2.57% | 7.58B | |
| 32.95x | 5.52x | 40.3x | 0.2% | 268B | |
| 19.22x | 8.63x | 15.04x | 3.2% | 161B | |
| 20.56x | 4.26x | 11.71x | 3.43% | 154B | |
| 19.57x | 11.02x | 14.38x | 3.57% | 106B | |
| 23.8x | 3.54x | 14.39x | 0.57% | 106B | |
| 19.28x | 5.72x | 12.56x | 3.53% | 99.13B | |
| 12.19x | 1.82x | 6.44x | 5.82% | 98.52B | |
| 17.29x | 5.46x | 10.96x | 3.73% | 90.95B | |
| 19.08x | 5.1x | 12.32x | 3.13% | 66.86B | |
| Average | 20.13x | 5.90x | 15.19x | 2.98% | 115.8B | |
| Weighted average by Cap. | 22.26x | 5.80x | 18.89x | 2.62% |
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
