|
Market Closed -
NSE India S.E.
05:28:23 2026-11-08 EST
|
5-day change | 1st Jan Change | ||
| 322.70 INR | -0.23% |
|
-0.09% | -2.08% |
| 11-06 | NTPC's ESG Score Upgraded by SES ESG Research | MT |
| 11-03 | NTPC Gets Higher ESG Score from SES ESG Research | MT |
Company Valuation: NTPC Ltd
Data adjusted to current consolidation scope
| Fiscal Period: March | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 | 2029 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 1,309,050 | 1,697,886 | 3,256,140 | 3,467,528 | 3,594,069 | 3,136,387 | - | - |
| Change | - | 29.7% | 91.78% | 6.49% | 3.65% | -12.73% | - | - |
| Enterprise Value (EV) 1 | 2,990,965 | 3,510,445 | 5,062,325 | 5,272,178 | 5,474,576 | 5,753,858 | 5,523,245 | 5,550,433 |
| Change | - | 17.37% | 44.21% | 4.15% | 3.84% | 5.1% | -4.01% | 0.49% |
| P/E | 8.12x | 9.88x | 19.2x | 17.7x | 15.5x | 14.2x | 13.1x | 12.3x |
| PBR | 1.02x | 1.22x | 2.17x | 2.15x | 2.06x | 1.57x | 1.47x | 1.37x |
| PEG | - | 1.48x | -13.62x | 1.1x | 0.9x | -2.86x | 1.52x | 1.98x |
| Capitalization / Revenue | 1.13x | 1.04x | 2.01x | 2.04x | 2.17x | 1.66x | 1.54x | 1.45x |
| EV / Revenue | 2.58x | 2.14x | 3.13x | 3.1x | 3.31x | 3.04x | 2.72x | 2.57x |
| EV / EBITDA | 8.84x | 8.12x | 11.7x | 11.6x | 12.2x | 11.2x | 9.86x | 9.25x |
| EV / EBIT | 13.2x | 11.7x | 17.3x | 17.4x | 19x | 16.3x | 14.8x | 14x |
| EV / FCF | 17x | 19.4x | 29.1x | 25.9x | 30x | 44.9x | 34x | 39.7x |
| FCF Yield | 5.88% | 5.15% | 3.43% | 3.86% | 3.33% | 2.23% | 2.94% | 2.52% |
| Dividend per Share 2 | 7 | 7.25 | 7.75 | 8.35 | 9 | 9.555 | 10.13 | 10.73 |
| Rate of return | 5.19% | 4.14% | 2.31% | 2.34% | 2.43% | 2.95% | 3.13% | 3.32% |
| EPS 2 | 16.62 | 17.73 | 17.48 | 20.26 | 23.89 | 22.71 | 24.66 | 26.19 |
| Distribution rate | 42.1% | 40.9% | 44.3% | 41.2% | 37.7% | 42.1% | 41.1% | 41% |
| Net sales 1 | 1,161,373 | 1,637,698 | 1,619,850 | 1,700,374 | 1,654,937 | 1,892,504 | 2,030,462 | 2,157,164 |
| EBITDA 1 | 338,457 | 432,284 | 431,824 | 453,732 | 447,991 | 513,963 | 560,188 | 599,892 |
| EBIT 1 | 226,116 | 300,917 | 292,392 | 303,173 | 287,682 | 354,025 | 371,987 | 397,208 |
| Net income 1 | 161,114 | 171,967 | 180,794 | 196,494 | 231,622 | 216,078 | 237,576 | 256,225 |
| Net Debt 1 | 1,681,915 | 1,812,559 | 1,806,184 | 1,804,650 | 1,880,506 | 2,617,472 | 2,386,859 | 2,414,046 |
| Reference price 2 | 135.00 | 175.10 | 335.80 | 357.60 | 370.65 | 323.45 | 323.45 | 323.45 |
| Nbr of stocks (in thousands) | 9,696,666 | 9,696,666 | 9,696,666 | 9,696,666 | 9,696,666 | 9,696,666 | - | - |
| Announcement Date | 5/20/22 | 5/19/23 | 5/24/24 | 5/24/25 | 5/23/26 | - | - | - |
1INR in Million2INR
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 14.25x | 3.04x | 11.2x | 2.95% | 33.36B | |
| 29x | 6.86x | 18.88x | -.--% | 41.91B | |
| 13.69x | 6.45x | 13.62x | 3.19% | 32.88B | |
| 23.51x | 11.37x | 16.39x | 1.93% | 30.6B | |
| 26.41x | 8.15x | 13.27x | 1.77% | 29.72B | |
| 85.04x | 20.19x | 23.59x | -.--% | 24.95B | |
| 17.42x | 4.98x | 9.1x | 3.19% | 18.95B | |
| 30.86x | 8.35x | 10.49x | 1.27% | 17.12B | |
| Average | 30.02x | 8.67x | 14.57x | 1.79% | 28.69B | |
| Weighted average by Cap. | 28.87x | 8.42x | 15.03x | 1.73% |
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
- NTPC Stock
- Valuation NTPC Ltd
Select your edition
All financial news and data tailored to specific country editions
