Valuation NHPC Limited

Stocks

Market Closed - NSE India S.E. Other stock markets 15:05:09 31/07/2026 +04			5-day change	1st Jan Change
78.73 ^INR	+0.85%		-1.89%	-0.62%

07-24	NHPC Limited Announces Appointment of Dr. Bernadette Lyngdoh as Independent Director, Effective July 24, 2026	CI
07-21	At least 15 Indian workers trapped after tunnel blast kills 10	RE

Data adjusted to current consolidation scope

Fiscal Period: March	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	245,601	279,252	403,810	901,040	825,702	790,846	-	-
Change	-	13.7%	44.6%	123.13%	-8.36%	-4.22%	-	-
Enterprise Value (EV) ¹	442,726	520,469	672,112	1,189,743	1,192,534	1,225,349	1,437,489	1,550,468
Change	-	17.56%	29.14%	77.02%	0.23%	2.75%	14.48%	7.86%
P/E	7.55x	7.92x	10.4x	24.8x	30.2x	19.7x	19.2x	13.5x
PBR	0.74x	0.8x	1.09x	2.33x	2.08x	1.79x	1.8x	1.67x
PEG	-	0.95x	1x	-3.69x	-1.2x	0.5x	1.2x	0.3x
Capitalization / Revenue	2.55x	3.04x	3.81x	9.35x	7.95x	6.38x	4.23x	3.7x
EV / Revenue	4.59x	5.66x	6.34x	12.4x	11.5x	10.5x	7.7x	7.25x
EV / EBITDA	10.3x	10x	10.7x	26.1x	21.6x	23.4x	13x	12.1x
EV / EBIT	10.9x	13x	13.3x	34.5x	27.6x	37.6x	18.8x	14.4x
EV / FCF	14.3x	35.7x	-251x	-1,995x	-31.2x	-14.8x	-24.8x	-86.2x
FCF Yield	6.98%	2.8%	-0.4%	-0.05%	-3.21%	-6.75%	-4.03%	-1.16%
Dividend per Share ²	1.6	1.81	1.85	1.9	1.91	1.61	2.206	2.363
Rate of return	6.54%	6.51%	4.6%	2.12%	2.32%	2.18%	2.8%	3%
EPS ²	3.24	3.51	3.87	3.61	2.72	3.75	4.101	5.85
Distribution rate	49.4%	51.6%	47.8%	52.6%	70.2%	42.9%	53.8%	40.4%
Net sales ¹	96,479	91,888	106,074	96,322	103,799	116,153	186,787	213,833
EBITDA ¹	42,852	51,874	62,681	45,640	55,199	52,359	110,406	127,750
EBIT ¹	40,490	39,970	50,534	34,530	43,269	32,601	76,327	107,718
Net income ¹	32,570	35,236	38,900	36,244	30,067	37,657	48,300	59,087
Net Debt ¹	197,125	241,217	268,302	288,703	366,832	484,829	646,644	759,622
Reference price ²	24.45	27.80	40.20	89.70	82.20	78.73	78.73	78.73
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	10/06/21	25/05/22	29/05/23	17/05/24	20/05/25	15/05/26	-	-

¹INR in Million²INR

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
NHPC LIMITED	22.06x	9.65x	17.99x	2.28%	8.21B
CHINA YANGTZE POWER CO., LTD.	19.77x	11.19x	14.42x	3.58%	107B
AXIA ENERGIA SA	11.85x	4.27x	6.59x	7.81%	29.56B
BROOKFIELD RENEWABLE PARTNERS L.P.	-21.07x	7.83x	17.03x	4.82%	22.22B
GUANGXI GUIGUAN ELECTRIC POWERCO.,LTD.	26.09x	-	-	2.68%	12.47B
SICHUAN CHUANTOU ENERGY CO.LTD	16.15x	54.6x	16.1x	2.89%	11.74B
MERIDIAN ENERGY LIMITED	48.71x	3.9x	15.81x	3.88%	8.85B
CHINA SOUTHERN POWER GRID ENERGY STORAGE CO., LTD.	21.81x	-	-	1.4%	6.08B
CHONGQING THREE GORGES WATER CONSERVANCY AND ELECTRIC POWER CO., LTD.	23.75x	-	-	-	1.86B
Average	18.79x	15.24x	14.66x	3.67%	23.08B
Weighted average by Cap.	15.87x	12.01x	13.82x	4.12%