|
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 76.92 INR | -0.75% |
|
-1.47% | -2.90% |
| 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 | 772,664 | - | - |
| Change | - | 44.6% | 123.13% | -8.36% | -10.32% | 4.34% | - | - |
| Enterprise Value (EV) 1 | 520,469 | 672,112 | 1,189,743 | 1,192,534 | 1,225,349 | 1,419,676 | 1,535,370 | 1,605,784 |
| Change | - | 29.14% | 77.02% | 0.23% | 2.75% | 15.86% | 8.15% | 4.59% |
| P/E | 7.92x | 10.4x | 24.8x | 30.2x | 19.7x | 17.6x | 13.5x | 10.1x |
| PBR | 0.8x | 1.09x | 2.33x | 2.08x | 1.79x | 1.69x | 1.56x | 1.49x |
| PEG | - | 1x | -3.69x | -1.2x | 0.5x | 1.1x | 0.4x | 0.3x |
| Capitalization / Revenue | 3.04x | 3.81x | 9.35x | 7.95x | 6.38x | 4.25x | 3.4x | 3.23x |
| EV / Revenue | 5.66x | 6.34x | 12.4x | 11.5x | 10.5x | 7.8x | 6.75x | 6.7x |
| EV / EBITDA | 10x | 10.7x | 26.1x | 21.6x | 23.4x | 14.4x | 12x | 10.2x |
| EV / EBIT | 13x | 13.3x | 34.5x | 27.6x | 37.6x | 20x | 15.3x | 11.6x |
| EV / FCF | 35.7x | -251x | -1,995x | -31.2x | -14.8x | -16x | -34.5x | -159x |
| FCF Yield | 2.8% | -0.4% | -0.05% | -3.21% | -6.75% | -6.25% | -2.9% | -0.63% |
| 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% | 2.47% | 3.05% | 3.99% |
| 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 | 647,012 | 762,706 | 833,119 |
| Reference price 2 | 27.80 | 40.20 | 89.70 | 82.20 | 73.72 | 76.92 | 76.92 | 76.92 |
| 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 | 5/25/22 | 5/29/23 | 5/17/24 | 5/20/25 | 5/15/26 | - | - | - |
1INR in Million2INR
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 21.9x | 9.61x | 17.91x | 2.3% | 8.17B | |
| 18.56x | 10.69x | 13.82x | 3.8% | 101B | |
| -23.26x | 6.41x | 14.59x | 4.8% | 22.33B | |
| 26.24x | - | - | 2.62% | 12.81B | |
| 14.82x | 50.9x | 14.89x | 3.14% | 10.84B | |
| 50.62x | 4.04x | 15.67x | 3.94% | 8.74B | |
| 21.49x | - | - | 1.42% | 6B | |
| 32.96x | 0.82x | 3.03x | 3.76% | 3.44B | |
| 23.21x | - | - | - | 1.82B | |
| Average | 20.73x | 13.74x | 13.32x | 3.22% | 19.41B | |
| Weighted average by Cap. | 15.74x | 12.25x | 14.09x | 3.66% |
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
