|
Market Closed -
NSE India S.E.
14:05:09 13/11/2026 +03
|
5-day change | 1st Jan Change | ||
| 75.83 INR | -1.26% |
|
-7.61% | -4.28% |
| 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 | 761,715 | - | - |
| Change | - | 44.6% | 123.13% | -8.36% | -10.32% | 2.86% | - | - |
| Enterprise Value (EV) 1 | 520,469 | 672,112 | 1,189,743 | 1,192,534 | 1,225,349 | 1,397,084 | 1,498,407 | 1,537,643 |
| Change | - | 29.14% | 77.02% | 0.23% | 2.75% | 14.02% | 7.25% | 2.62% |
| P/E | 7.92x | 10.4x | 24.8x | 30.2x | 19.7x | 16.6x | 13.4x | 10.4x |
| PBR | 0.8x | 1.09x | 2.33x | 2.08x | 1.79x | 1.67x | 1.55x | 1.49x |
| 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 | 4.44x | 3.56x | 3.19x |
| EV / Revenue | 5.66x | 6.34x | 12.4x | 11.5x | 10.5x | 8.14x | 7.01x | 6.44x |
| EV / EBITDA | 10x | 10.7x | 26.1x | 21.6x | 23.4x | 13.9x | 11.6x | 9.72x |
| EV / EBIT | 13x | 13.3x | 34.5x | 27.6x | 37.6x | 18.7x | 15x | 11.8x |
| EV / FCF | 35.7x | -251x | -1,995x | -31.2x | -14.8x | -21.5x | -61.8x | 28.5x |
| FCF Yield | 2.8% | -0.4% | -0.05% | -3.21% | -6.75% | -4.66% | -1.62% | 3.51% |
| Dividend per Share 2 | 1.81 | 1.85 | 1.9 | 1.91 | 1.61 | 1.987 | 2.301 | 2.901 |
| Rate of return | 6.51% | 4.6% | 2.12% | 2.32% | 2.18% | 2.62% | 3.03% | 3.83% |
| EPS 2 | 3.51 | 3.87 | 3.61 | 2.72 | 3.75 | 4.576 | 5.643 | 7.308 |
| Distribution rate | 51.6% | 47.8% | 52.6% | 70.2% | 42.9% | 43.4% | 40.8% | 39.7% |
| Net sales 1 | 91,888 | 106,074 | 96,322 | 103,799 | 116,153 | 171,660 | 213,823 | 238,803 |
| EBITDA 1 | 51,874 | 62,681 | 45,640 | 55,199 | 52,359 | 100,164 | 129,084 | 158,264 |
| EBIT 1 | 39,970 | 50,534 | 34,530 | 43,269 | 32,601 | 74,693 | 99,956 | 129,860 |
| Net income 1 | 35,236 | 38,900 | 36,244 | 30,067 | 37,657 | 45,900 | 56,614 | 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 | 75.83 | 75.83 | 75.83 |
| 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.($) | ||
|---|---|---|---|---|---|---|
 | 16.57x | 8.14x | 13.95x | 2.62% | 8.08B | |
| 25.26x | 4.19x | 29.25x | 0.25% | 211B | |
| 20.85x | 9.31x | 16.69x | 2.92% | 179B | |
| 22.45x | 4.61x | 12.89x | 3.09% | 174B | |
| 21.86x | 11.97x | 15.56x | 3.21% | 110B | |
| 13.65x | 1.97x | 6.95x | 5.17% | 109B | |
| 21.25x | 5.98x | 13.35x | 3.24% | 109B | |
| 19.07x | 5.73x | 11.5x | 3.37% | 101B | |
| 22.24x | 3.23x | 14.25x | 0.6% | 98.52B | |
| 19.98x | 5.22x | 12.47x | 2.98% | 70.34B | |
| Average | 20.32x | 6.04x | 14.69x | 2.74% | 117B | |
| Weighted average by Cap. | 21.23x | 5.87x | 16.14x | 2.57% |
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
