|
Market Closed -
NSE India S.E.
20:22:05 30/10/2026 HKT
|
5-day change | 1st Jan Change | ||
| 77.74 INR | +0.70% |
|
+11.31% | -1.87% |
| 10-01 | NHPC Limited Announces Executive Promotions, Effective October 01, 2026 | CI |
| 09-30 | NHPC Limited Announces Directorate Changes, Effective 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 | 780,901 | - | - |
| Change | - | 44.6% | 123.13% | -8.36% | -10.32% | 5.45% | - | - |
| Enterprise Value (EV) 1 | 520,469 | 672,112 | 1,189,743 | 1,192,534 | 1,225,349 | 1,416,119 | 1,512,638 | 1,555,653 |
| Change | - | 29.14% | 77.02% | 0.23% | 2.75% | 15.57% | 6.82% | 2.84% |
| P/E | 7.92x | 10.4x | 24.8x | 30.2x | 19.7x | 18.5x | 13.8x | 10.9x |
| PBR | 0.8x | 1.09x | 2.33x | 2.08x | 1.79x | 1.72x | 1.6x | 1.52x |
| PEG | - | 1x | -3.69x | -1.2x | 0.5x | 1.5x | 0.4x | 0.4x |
| Capitalization / Revenue | 3.04x | 3.81x | 9.35x | 7.95x | 6.38x | 4.51x | 3.62x | 3.26x |
| EV / Revenue | 5.66x | 6.34x | 12.4x | 11.5x | 10.5x | 8.18x | 7.02x | 6.48x |
| EV / EBITDA | 10x | 10.7x | 26.1x | 21.6x | 23.4x | 14.3x | 11.8x | 9.8x |
| EV / EBIT | 13x | 13.3x | 34.5x | 27.6x | 37.6x | 19.9x | 15.6x | 12x |
| EV / FCF | 35.7x | -251x | -1,995x | -31.2x | -14.8x | -26.6x | -114x | 45.2x |
| FCF Yield | 2.8% | -0.4% | -0.05% | -3.21% | -6.75% | -3.76% | -0.88% | 2.21% |
| Dividend per Share 2 | 1.81 | 1.85 | 1.9 | 1.91 | 1.61 | 1.869 | 2.28 | 2.949 |
| Rate of return | 6.51% | 4.6% | 2.12% | 2.32% | 2.18% | 2.4% | 2.93% | 3.79% |
| EPS 2 | 3.51 | 3.87 | 3.61 | 2.72 | 3.75 | 4.205 | 5.616 | 7.137 |
| Distribution rate | 51.6% | 47.8% | 52.6% | 70.2% | 42.9% | 44.5% | 40.6% | 41.3% |
| Net sales 1 | 91,888 | 106,074 | 96,322 | 103,799 | 116,153 | 173,165 | 215,568 | 239,885 |
| EBITDA 1 | 51,874 | 62,681 | 45,640 | 55,199 | 52,359 | 99,021 | 128,172 | 158,683 |
| EBIT 1 | 39,970 | 50,534 | 34,530 | 43,269 | 32,601 | 70,993 | 96,865 | 130,095 |
| Net income 1 | 35,236 | 38,900 | 36,244 | 30,067 | 37,657 | 43,805 | 56,231 | 74,179 |
| Net Debt 1 | 241,217 | 268,302 | 288,703 | 366,832 | 484,829 | 635,218 | 731,737 | 774,752 |
| Reference price 2 | 27.80 | 40.20 | 89.70 | 82.20 | 73.72 | 77.74 | 77.74 | 77.74 |
| 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 | 25/5/22 | 29/5/23 | 17/5/24 | 20/5/25 | 15/5/26 | - | - | - |
1INR in Million2INR
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 18.49x | 8.18x | 14.3x | 2.4% | 8.22B | |
| 27.29x | 4.53x | 31.72x | 0.23% | 226B | |
| 20.51x | 9.22x | 16.52x | 2.97% | 176B | |
| 20.97x | 4.46x | 12.27x | 3.29% | 165B | |
| 20.23x | 11.3x | 14.79x | 3.46% | 109B | |
| 21.31x | 5.98x | 13.13x | 3.24% | 108B | |
| 12.79x | 1.87x | 6.63x | 5.55% | 103B | |
| 18.85x | 5.69x | 11.46x | 3.42% | 99.33B | |
| 21.29x | 3.16x | 13.15x | 0.65% | 92.96B | |
| 20.13x | 5.16x | 12.48x | 2.96% | 70.9B | |
| Average | 20.19x | 5.95x | 14.65x | 2.82% | 115.84B | |
| Weighted average by Cap. | 21.14x | 5.82x | 16.55x | 2.63% |
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
