|
Delayed
NSE India S.E.
14:05:09 09/11/2026 +03
|
5-day change | 1st Jan Change | ||
| 80.39 INR | -2.06% |
|
+2.04% | +1.48% |
| 11-09 | NHPC Limited, Q2 2027 Earnings Call, Nov 05, 2026 | |
| 11-04 | NHPC Limited Reports Earnings Results for the Second Quarter and Six Months Ended 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 | 807,520 | - | - |
| Change | - | 44.6% | 123.13% | -8.36% | -10.32% | 9.05% | - | - |
| Enterprise Value (EV) 1 | 520,469 | 672,112 | 1,189,743 | 1,192,534 | 1,225,349 | 1,442,889 | 1,544,213 | 1,583,448 |
| Change | - | 29.14% | 77.02% | 0.23% | 2.75% | 17.75% | 7.02% | 2.54% |
| P/E | 7.92x | 10.4x | 24.8x | 30.2x | 19.7x | 17.6x | 14.2x | 11x |
| PBR | 0.8x | 1.09x | 2.33x | 2.08x | 1.79x | 1.77x | 1.65x | 1.58x |
| PEG | - | 1x | -3.69x | -1.2x | 0.5x | 0.8x | 0.6x | 0.4x |
| Capitalization / Revenue | 3.04x | 3.81x | 9.35x | 7.95x | 6.38x | 4.6x | 3.78x | 3.38x |
| EV / Revenue | 5.66x | 6.34x | 12.4x | 11.5x | 10.5x | 8.22x | 7.22x | 6.63x |
| EV / EBITDA | 10x | 10.7x | 26.1x | 21.6x | 23.4x | 14.4x | 12x | 10x |
| EV / EBIT | 13x | 13.3x | 34.5x | 27.6x | 37.6x | 19.7x | 15.4x | 12.2x |
| EV / FCF | 35.7x | -251x | -1,995x | -31.2x | -14.8x | -20.6x | -43.9x | 29.3x |
| FCF Yield | 2.8% | -0.4% | -0.05% | -3.21% | -6.75% | -4.85% | -2.28% | 3.41% |
| Dividend per Share 2 | 1.81 | 1.85 | 1.9 | 1.91 | 1.61 | 2.062 | 2.301 | 2.901 |
| Rate of return | 6.51% | 4.6% | 2.12% | 2.32% | 2.18% | 2.57% | 2.86% | 3.61% |
| EPS 2 | 3.51 | 3.87 | 3.61 | 2.72 | 3.75 | 4.564 | 5.645 | 7.308 |
| Distribution rate | 51.6% | 47.8% | 52.6% | 70.2% | 42.9% | 45.2% | 40.8% | 39.7% |
| Net sales 1 | 91,888 | 106,074 | 96,322 | 103,799 | 116,153 | 175,479 | 213,823 | 238,803 |
| EBITDA 1 | 51,874 | 62,681 | 45,640 | 55,199 | 52,359 | 99,997 | 129,084 | 158,264 |
| EBIT 1 | 39,970 | 50,534 | 34,530 | 43,269 | 32,601 | 73,271 | 99,956 | 129,860 |
| Net income 1 | 35,236 | 38,900 | 36,244 | 30,067 | 37,657 | 45,781 | 56,635 | 73,318 |
| Net Debt 1 | 241,217 | 268,302 | 288,703 | 366,832 | 484,829 | 635,369 | 736,692 | 775,928 |
| Reference price 2 | 27.80 | 40.20 | 89.70 | 82.20 | 73.72 | 80.39 | 80.39 | 80.39 |
| 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 A | 5/29/23 A | 5/17/24 A | 5/20/25 A | 5/15/26 A | - | - | - |
1INR in Million2INR
Estimates
P/E, Detailed evolution
| P/E (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 17.61x | 8.22x | 14.43x | 2.57% | 8.62B | |
| 26.14x | 4.35x | 30.38x | 0.24% | 218B | |
| 21.28x | 9.43x | 16.91x | 2.86% | 182B | |
| 21.75x | 4.51x | 12.6x | 3.19% | 172B | |
| 21.59x | 11.96x | 15.51x | 3.21% | 109B | |
| 21.38x | 5.99x | 13.35x | 3.23% | 109B | |
| 13.52x | 1.92x | 6.87x | 5.24% | 110B | |
| 18.91x | 5.71x | 11.45x | 3.39% | 99.88B | |
| 22.36x | 3.3x | 14.65x | 0.61% | 97.82B | |
| 19.84x | 5.2x | 12.42x | 3% | 69.88B | |
| Average | 20.44x | 6.06x | 14.86x | 2.75% | 118B | |
| Weighted average by Cap. | 21.34x | 5.90x | 16.45x | 2.58% |
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
