Valuation NHPC Limited

Stocks

Market Closed - NSE India S.E. Other stock markets 07:05:09 2026-07-16 EDT			5-day change	1st Jan Change
78.91 ^INR	-0.23%		+0.13%	-0.39%

07-14	JM Financial Institutional Securities Downgrades NHPC to Reduce From Add; Price Target is INR80	MT
07-14	NHPC Resumes Operations at Two Teesta-V Power Units	MT

Data adjusted to current consolidation scope

Fiscal Period: March	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	245,601	279,252	403,810	901,040	825,702	792,654	-	-
Change	-	13.7%	44.6%	123.13%	-8.36%	-4%	-	-
Enterprise Value (EV) ¹	442,726	520,469	672,112	1,189,743	1,192,534	1,225,349	1,439,298	1,552,276
Change	-	17.56%	29.14%	77.02%	0.23%	2.75%	14.46%	7.85%
P/E	7.55x	7.92x	10.4x	24.8x	30.2x	19.7x	19.2x	13.5x
PBR	0.74x	0.8x	1.09x	2.33x	2.08x	1.79x	1.81x	1.67x
PEG	-	0.95x	1x	-3.69x	-1.2x	0.5x	1.2x	0.3x
Capitalization / Revenue	2.55x	3.04x	3.81x	9.35x	7.95x	6.38x	4.24x	3.84x
EV / Revenue	4.59x	5.66x	6.34x	12.4x	11.5x	10.5x	7.71x	7.52x
EV / EBITDA	10.3x	10x	10.7x	26.1x	21.6x	23.4x	13x	12.7x
EV / EBIT	10.9x	13x	13.3x	34.5x	27.6x	37.6x	18.9x	15.9x
EV / FCF	14.3x	35.7x	-251x	-1,995x	-31.2x	-14.8x	-24.9x	-86.3x
FCF Yield	6.98%	2.8%	-0.4%	-0.05%	-3.21%	-6.75%	-4.02%	-1.16%
Dividend per Share ²	1.6	1.81	1.85	1.9	1.91	1.61	2.206	2.272
Rate of return	6.54%	6.51%	4.6%	2.12%	2.32%	2.18%	2.8%	2.88%
EPS ²	3.24	3.51	3.87	3.61	2.72	3.75	4.101	5.867
Distribution rate	49.4%	51.6%	47.8%	52.6%	70.2%	42.9%	53.8%	38.7%
Net sales ¹	96,479	91,888	106,074	96,322	103,799	116,153	186,787	206,553
EBITDA ¹	42,852	51,874	62,681	45,640	55,199	52,359	110,406	122,540
EBIT ¹	40,490	39,970	50,534	34,530	43,269	32,601	76,327	97,724
Net income ¹	32,570	35,236	38,900	36,244	30,067	37,657	48,957	59,538
Net Debt ¹	197,125	241,217	268,302	288,703	366,832	484,829	646,644	759,622
Reference price ²	24.45	27.80	40.20	89.70	82.20	78.91	78.91	78.91
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	6/10/21	5/25/22	5/29/23	5/17/24	5/20/25	5/15/26	-	-

¹INR in Million²INR

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
NHPC LIMITED	22.35x	9.73x	18.14x	2.25%	8.26B
CHINA YANGTZE POWER CO., LTD.	19.19x	10.96x	14.11x	3.69%	104B
AXIA ENERGIA SA	11.24x	4.15x	6.21x	8.24%	28.01B
BROOKFIELD RENEWABLE PARTNERS L.P.	-23.74x	8.2x	17.9x	4.82%	22.23B
GUANGXI GUIGUAN ELECTRIC POWERCO.,LTD.	24.39x	-	-	2.87%	11.64B
SICHUAN CHUANTOU ENERGY CO.LTD	15.48x	52.76x	15.56x	3.01%	11.25B
MERIDIAN ENERGY LIMITED	48.65x	3.84x	15.62x	3.95%	8.66B
CHINA SOUTHERN POWER GRID ENERGY STORAGE CO., LTD.	20.49x	-	-	1.49%	5.71B
CHONGQING THREE GORGES WATER CONSERVANCY AND ELECTRIC POWER CO., LTD.	22.14x	-	-	-	1.73B
Average	17.80x	14.94x	14.59x	3.79%	22.35B
Weighted average by Cap.	14.89x	11.76x	13.70x	4.26%