|
Market Closed -
NSE India S.E.
15:22:05 30/10/2026 +03
|
5-day change | 1st Jan Change | ||
| 316.25 INR | +1.85% |
|
+6.12% | -4.04% |
| 04:51pm | NTPC Limited Reports Earnings Results for the Second Quarter and Six Months Ended September 30, 2026 | CI |
| 10-30 | NTPC Green Energy Adds Solar Capacity in Rajasthan | 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 | 3,066,571 | - | - |
| Change | - | 29.7% | 91.78% | 6.49% | 3.65% | -14.68% | - | - |
| Enterprise Value (EV) 1 | 2,990,965 | 3,510,445 | 5,062,325 | 5,272,178 | 5,474,576 | 5,095,779 | 5,139,222 | 5,163,426 |
| Change | - | 17.37% | 44.21% | 4.15% | 3.84% | -6.92% | 0.85% | 0.47% |
| P/E | 8.12x | 9.88x | 19.2x | 17.7x | 15.5x | 13.8x | 12.9x | 12.9x |
| PBR | 1.02x | 1.22x | 2.17x | 2.15x | 2.06x | 1.61x | 1.5x | 1.38x |
| PEG | - | 1.48x | -13.62x | 1.1x | 0.9x | -3.63x | 1.91x | -44.59x |
| Capitalization / Revenue | 1.13x | 1.04x | 2.01x | 2.04x | 2.17x | 1.63x | 1.54x | 1.48x |
| EV / Revenue | 2.58x | 2.14x | 3.13x | 3.1x | 3.31x | 2.72x | 2.57x | 2.5x |
| EV / EBITDA | 8.84x | 8.12x | 11.7x | 11.6x | 12.2x | 10.1x | 9.57x | 9.1x |
| EV / EBIT | 13.2x | 11.7x | 17.3x | 17.4x | 19x | 14.8x | 14.3x | 13.5x |
| EV / FCF | 17x | 19.4x | 29.1x | 25.9x | 30x | 56.7x | 36.4x | 23x |
| FCF Yield | 5.88% | 5.15% | 3.43% | 3.86% | 3.33% | 1.76% | 2.75% | 4.35% |
| Dividend per Share 2 | 7 | 7.25 | 7.75 | 8.35 | 9 | 9.569 | 10.2 | 10.18 |
| Rate of return | 5.19% | 4.14% | 2.31% | 2.34% | 2.43% | 3.03% | 3.23% | 3.22% |
| EPS 2 | 16.62 | 17.73 | 17.48 | 20.26 | 23.89 | 22.98 | 24.53 | 24.46 |
| Distribution rate | 42.1% | 40.9% | 44.3% | 41.2% | 37.7% | 41.6% | 41.6% | 41.6% |
| Net sales 1 | 1,161,373 | 1,637,698 | 1,619,850 | 1,700,374 | 1,654,937 | 1,875,905 | 1,997,645 | 2,066,384 |
| EBITDA 1 | 338,457 | 432,284 | 431,824 | 453,732 | 447,991 | 504,532 | 537,026 | 567,674 |
| EBIT 1 | 226,116 | 300,917 | 292,392 | 303,173 | 287,682 | 344,249 | 360,396 | 382,525 |
| Net income 1 | 161,114 | 171,967 | 180,794 | 196,494 | 231,622 | 216,904 | 232,994 | 235,611 |
| Net Debt 1 | 1,681,915 | 1,812,559 | 1,806,184 | 1,804,650 | 1,880,506 | 2,029,208 | 2,072,651 | 2,096,855 |
| Reference price 2 | 135.00 | 175.10 | 335.80 | 357.60 | 370.65 | 316.25 | 316.25 | 316.25 |
| 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 A | 5/19/23 A | 5/24/24 A | 5/24/25 A | 5/23/26 A | - | - | - |
1INR in Million2INR
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 13.76x | 2.72x | 10.1x | 3.03% | 32.3B | |
| 26.82x | 6.41x | 17.64x | -.--% | 38.39B | |
| 13.81x | 6.54x | 13.77x | 3.2% | 33.19B | |
| 24.15x | 7.95x | 13.03x | 1.74% | 30.28B | |
| 22.91x | 11.18x | 16.11x | 1.98% | 29.92B | |
| 77.55x | 19.04x | 22.25x | -.--% | 22.53B | |
| 17.65x | 5.12x | 9.01x | 3.12% | 19.4B | |
| 21.5x | 5.7x | 11.78x | -.--% | 16.44B | |
| Average | 27.27x | 8.08x | 14.21x | 1.63% | 27.81B | |
| Weighted average by Cap. | 26.04x | 7.86x | 14.42x | 1.69% |
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
