NSE: NHPC - NHPC Limited

Yield per half year: -34.14%
Sector: Utilities

Reporting NHPC Limited

Capitalization

IFRS

Reporting Annual Quarterly

	2013	2016	2017	2018	2019	2020	2021	2022	2023	2024	LTM	5 year average	CAGR 5
Капитализация, млрд ₹	249.8			265.02	238.79	212.34	271.72	346.43	476.97		501.35
Выручка, млрд ₹		87.53	86.23	77.51	89.36	98.37	94.9	91.07	106.07	96.32	96.32
Чистая прибыль, млрд ₹		26.88	30.29	25.04	25.96	28.85	32.72	35.24	39.03	36.24	36.24
EV, млрд ₹	373.47			450.83	429.01	444.19	500.9	547.74	689.01	1 186.31	1 186.31
EBIT, млрд ₹		53.34	52.06	41.51	45.46	52.98	59.02	48.98	56.47	49.46	49.46
EBITDA, млрд ₹		70.77	66.67	56.19	62.04	69.12	71.95	60.89	68.62	61.2	61.2
Баланс стоимость, млрд ₹		313.68	290.15	300.18	307.98	313.71	330.9	349.21	368.99	387.02	387.02
FCF, млрд ₹		32.14	70.45	35.31	24.61	-3.8	30.91	14.57	-2.68	-0.5964	-0.5964
Операционный денежный поток, млрд ₹		54.34	86.32	50.98	35.46	32.52	50.73	64.72	46.92	52.17	52.17
Операционная прибыль, млрд ₹		35.63	35.29	27.5	33.55	40.63	42.47	40.92	52.77	73.96	73.96
Операционные расходы, млрд ₹		40.93	40.01	39.8	44.59	45.23	41.72	37.91	46.14	14.18	14.18
CAPEX, млрд ₹		22.21	15.87	15.67	10.85	36.32	19.82	50.14	49.6	69.97	69.97

	2013Q4	2018Q4	2019Q4	2020Q1	2020Q2	2020Q3	2020Q4	2021Q1	2021Q3	2021Q4	2022Q1	2022Q2	2022Q3	2022Q4	2023Q1	2023Q2	2023Q3	2023Q4	2024Q1	2024Q2	2024Q3	5 quarters average	CAGR 5
Капитализация, млрд ₹	227.5	253.72	235.98				210.85			316.14				413.88				559.25
Выручка, млрд ₹												27.85	33.66	25.83	20.29	27.57	29.31	20.56	18.88	26.94	30.52
Чистая прибыль, млрд ₹												10.39	15.36	6.72	6.43	10.37	15.46	4.92	5.5	10.29	9.09
EV, млрд ₹											543.07		624.44	412.07	688.25	482.98	823.36	684.56	1 141.29		945.99
EBIT, млрд ₹												13.8	20.52	15.11	7.84	14.64	16.45	9.19	10.18	15.1	18.64
EBITDA, млрд ₹												16.83	23.53	18.16	10.88	17.57	19.4	12.15	13.17	18.06	21.49
Баланс стоимость, млрд ₹												377.84	369.97	400.53	368.99	417.14	390.65	440.78	387.02	438.92	455.61
FCF, млрд ₹			-0.9497	-0.9497	-0.9497	-0.9497							6.03	6.11	6.09	5.87	8.16	5.92
Операционный денежный поток, млрд ₹						8.13		50.73	37.1		64.72		6.03	6.11	6.09	5.87	37.5	5.92
Операционная прибыль, млрд ₹												17.68	20.52	15.11	7.84	12.11	16.45	9.2	6.22	20.69	15.14
Операционные расходы, млрд ₹												6.43	10.61	10.35	12.82	10.28	10.71	14.84	8.09	6.06	27.38
CAPEX, млрд ₹			9.08	9.08	9.08	9.08		19.82	10.83		50.14		14.54		49.6		29.34

	5 quarters average	CAGR 5

Cash flow Cash flow quarterly Assets

Balance sheet

IFRS

Reporting Annual Quarterly

	2014	2015	2016	2017	2018	2019	2020	2021	2022	2023	2024	LTM	5 year average	CAGR 5
Наличность, млрд ₹			74.34	0.7357	0.2054	0.4372	0.4217	4.47	13.15	10.2	13.8	13.8
Short Term Investments ₹			0.0113	32.98	31.94	20.95	12.64	15.34	5.08	27.67	20.84	20.84
Long term investments ₹	10.23	7.63	7.47	14.34	11.6	13.6
Total Receivables ₹			47.97	48.09	40.18	56.94	62.9	53	53.61	65.36	46.36	46.36
Total Current Assets ₹			123.26	112.39	109.72	149.64	167.86	167.34	160.95	174.47	109.02	109.02
Чистые активы, млрд ₹		408.07	374.42	378.26	383.64	381.53	415.77	410.42	443.39	534.8		534.8
Активы, млрд ₹			619.5	601.77	603.88	667.25	713.45	731.57	772.85	860.87	932.95	932.95
Short Term Debt ₹			17.57	19.81	18.74	20.21	23.35	21.22	28.52	28.9	31.18	31.18
Long Term Debt ₹			181.81	172.46	167.28	170.45	208.92	212.43	232.44	266.49	293.82	293.82
Задолженность, млрд ₹			271.31	277.8	274.35	330.59	372.1	372.38	395.01	443.73	494.03	494.03
Чистый долг, млрд ₹			127.4	191.53	185.82	210.39	252.01	249.35	267.98	285.2	331.98	331.98
Долг, млрд ₹			199.38	192.27	186.02	190.66	232.26	233.65	281.13	295.4	345.78	345.78
Interest income ₹			2.86	3.55	4.54	5.06	4.22	6.55	5.34	4.79
Расходы на обслуживание долга ₹			15.9	15.15	13.05	12.85	14.71	15.16	15.59	4.74	4.02	4.02
Чист. проц. доходы, млрд ₹				-5.3	-4.92	-5.47	-4.95	-6.5	-5.32	-4.74	8.88	4.79
Амортизация, млрд ₹			17.43	14.62	14.69	16.58	16.14	12.92	11.9	12.15	11.73	11.73
Себестоимость, млрд ₹			10.97	10.92	10.21	11.23	14.64	13.91	12.32	9.4	8.18	8.18
Товарно материальные запасы ₹			0.945	1.01	1.05	1.25	1.27	1.34	1.4	1.61	1.9	1.9

	2006Q3	2006Q4	2007Q1	2013Q2	2018Q1	2019Q3	2020Q1	2020Q3	2021Q1	2021Q2	2021Q3	2021Q4	2022Q1	2022Q2	2022Q3	2022Q4	2023Q1	2023Q2	2023Q3	2023Q4	2024Q1	2024Q2	2024Q3	5 quarters average	CAGR 5
Наличность, млрд ₹													13.15	-17.28	4.45	-19.59	10.2	-24.44	7.75	-35.06	36.22		12.97
Short Term Investments ₹													5.08	34.56	24.41	39.19	27.67	48.89	37.52	70.11	0.1243		34.72
Long term investments ₹	28.3	23.2	23.2	12.1		88.77
Total Receivables ₹									71.84	41.19	41.19	51.76	51.76		59.58		63.6		66.07		-1.7		48.78
Total Current Assets ₹														17.28	168.76	19.59	174.47	24.44	118.07	35.06	109.02	33.98	105.65
Чистые активы, млрд ₹					383.41	399.07	415.77	416.97	410.42		419.37		443.39		459.16		534.8		569.51
Активы, млрд ₹									731.57	758.69	758.69	772.85	772.85		798.66		860.87		898.02		932.95		976.81
Short Term Debt ₹								9.73	21.22	21.33	21.33	28.52	28.52		27.79		28.9		36.6		31.18
Long Term Debt ₹						176.86	208.92	206.15	212.43		207.04		232.27		231.53		266.02		264.5		293.82
Задолженность, млрд ₹										379.57	379.57	395.01	395.01		398.13		443.73		457.24		494.03	-438.92	467.07
Чистый долг, млрд ₹													267.98	17.28	255.09	19.59	285.2	24.44	293.35	35.06	289.38		-12.97
Долг, млрд ₹						183.86	232.26	215.88	233.65		228.37		260.78		259.32		294.93		301.1		325.61
Interest income ₹										1.36	1.35	1.32	1.33	1.36	1.05	1.17	1.21	1.09	1.05
Расходы на обслуживание долга ₹														1.37	1.07	1.2	1.11	1.09	1.05	0.9704	0.9148	0.9016	2.93
Чист. проц. доходы, млрд ₹											-1.34	-1.3	-1.34	-1.37	-1.07	-1.2	-1.11	-1.09	-1.05	-0.9704
Амортизация, млрд ₹														3.03	3.01	3.06	3.04	2.94	2.95	2.96	2.99	2.96	2.85
Себестоимость, млрд ₹														3.75	4.19	1.48	1.53	5.18	3.98	1.47	4.57	9.22	3.14
Товарно материальные запасы ₹									1.34	1.41	1.41	1.4	1.4		1.55		1.61		1.57		1.9		2.57

	5 quarters average	CAGR 5

Share

IFRS

Reporting Annual Quarterly

	2013	2017	2018	2019	2020	2021	2022	2023	2024	2025	LTM	5 year average	CAGR 5
EPS		1.7	2.7	2.49	3	3.3	3.51	3.89	3.61		3.61
Цена акции ао		32.65	26	23.95	22.65	30.95	39.75	64.6	80.69	74.56	74.56
Число акций ао, млн	12300.74		10066.09	10002.55	9990.92	10039.63	10045.03	10045.03	10045.03		10045.03
FCF/акцию	0.3632		3.51	2.46	-0.3802	3.08	1.45	-0.2667	-0.0594		-0.0594

	2013Q4	2018Q4	2019Q4	2020Q4	2021Q3	2021Q4	2022Q1	2022Q2	2022Q3	2022Q4	2023Q1	2023Q2	2023Q3	2023Q4	2024Q1	2024Q2	2024Q3	5 quarters average	CAGR 5
EPS								1.04	1.4	1.04	0.6417	1.03	1.54	0.49	0.5489	1.02	0.9
Цена акции ао					26.74	31.49	29.43	32.17	35.25	41.29	40.47	43.91	50.07	55.71
Число акций ао, млн	12300.74	10066.09	10002.55	9990.92		10039.63				10024.93				10038.78
FCF/акцию	0.32	0.6112	-0.0949							0.6098	0.607	0.5832	0.8129	0.5902

	5 quarters average	CAGR 5

Efficiency

IFRS

Reporting Annual Quarterly

	2013	2015	2016	2017	2018	2019	2020	2021	2022	2023	2024	2025	LTM	Industry average	5 year average	CAGR 5
ROE, %			8.57	10.44	8.34	8.43	9.2	9.89	10.36	10.87	9.59		9.59	13.55
ROA, %			4.34	5.03	4.15	3.89	4.04	4.47	4.68	4.78	4.04		4.04	6.44
ROIC, %		6.5	8.93	13.07	9.74	8.27	10.59	9.07	9.18	9.38			9.38	11.40
ROS, %				35.13	32.3	29.05	29.33	34.47	38.69	36.8	37.63	37.63	37.63	13.64
ROCE, %			15.32	16.07	12.6	13.5	15.52	16.43	7.13	7.37	5.91		5.91	13.15
Рентаб EBITDA, %			80.85	77.32	72.49	69.43	70.27	75.81	66.86	64.69	63.53		63.53	38.33
Чистая рентаб, %			30.71	35.13	32.3	29.05	29.33	34.47	38.69	36.8	37.63		37.63	13.63
Operation Margin, %				40.93	35.48	37.54	41.3	44.75	44.94	49.75	76.78	76.78	76.78	35.42
Доходность FCF, %	1.79				13.32	10.31	-1.79	11.38	4.21	-0.5617

	2013Q4	2018Q4	2019Q1	2019Q3	2019Q4	2020Q1	2020Q3	2021Q1	2021Q2	2021Q3	2021Q4	2022Q1	2022Q2	2022Q3	2022Q4	2023Q1	2023Q2	2023Q3	2023Q4	2024Q1	2024Q2	2024Q3	Industry average	5 quarters average	CAGR 5
ROE, %													2.75	4.15	1.68	1.74	2.49	3.95	1.23	1.35	2.5	2.15	13.55
ROA, %								0.5844	1.2	1.76	1.05	0.6045		1.92		0.7474		3.44		1.18		1.86	6.44
ROIC, %			1.85	4.95		1.6	3.51	4.03		3.05		3.96		3.33		4.38		3.01					11.40
ROS, %													37.32	45.62	26.01	31.71	37.6	52.74	23.93	29.12	38.18	29.78	13.64
ROCE, %								4.37	3.49	4.79	3.3	4.24		5.12		1.88		2.1		1.24		2.17	13.15
Рентаб EBITDA, %													60.44	69.9	70.32	53.63	63.74	66.18	59.12	69.78	67.04	70.42	38.33
Чистая рентаб, %													37.32	45.62	26.01	31.71	37.6	52.74	23.93	29.12	38.18	29.78	13.63
Operation Margin, %													63.46	60.95	58.49	38.63	43.92	56.12	44.74	32.93	76.78	49.59	35.42
Доходность FCF, %	1.73	2.42			-0.4024										1.48				1.06

	Industry average	5 quarters average	CAGR 5

Coefficients

IFRS

Reporting Annual Quarterly

	2013	2017	2018	2019	2020	2021	2022	2023	2024	2025	LTM	Industry average	5 year average	CAGR 5
P/E	9.54		10.58	9.2	7.36	8.3	7.94	10.35	23.57		23.57	45.27
P/BV	0.8224		0.8829	0.7753	0.6769	0.8211	0.7404	0.968	1.95		1.95	4.96
P/S	3.89		3.42	2.67	2.16	2.86	3.07	3.81	8.87		8.87	6.38
P/FCF	55.92		7.51	9.7	-55.9	8.79	23.77	-178.02	-840.63	-840.63	-840.63	27.02
E/P	0.1048		0.0945	0.1087	0.1359	0.1204	0.1017	0.0818	0.0723	0.0723	0.0723	0.03
EV/EBITDA	5.83		8.02	6.91	6.43	6.96	9	10.04	19.38		19.38	19.12
EV/Ebit					8.51	9.85	11.18	12.2	23.98	23.98	23.98
EV/S	5.82		5.82	4.8	4.52	5.28	6.01	6.5	12.32	12.32	12.32	8.12
EV/FCF	83.61		12.77	17.43	-116.93	16.21	37.59	-257.16	-1989.12	-1989.12	-1989.12	12.97
Debt/EBITDA		2.88	3.31	3.07	3.36	3.25	4.62	4.31	5.65	5.65	5.65	4.00
Netdebt/Ebitda		2.87	3.31	3.39	3.65	3.47	4.4	4.16	5.42	5.42	5.42	3.80
Debt/Ratio		0.3195	0.308	0.2857	0.3256	0.3194	0.3638	0.3431	0.3706	0.3706	0.3706	0.34
Debt/Equity		0.6627	0.6197	0.6191	0.7404	0.7061	0.8051	0.8006	0.8934	0.6466	0.6466	0.60
Debt/Net Income		6.35	7.43	7.35	8.05	7.14	7.98	7.57	9.54	9.54	9.54	9.54
Бета								2.38	2.96	2.53	2.53	2.16
Индекс Альтмана	2.93		2.26	2.01	1.86	1.95	2.01	2.24	2.01	2.01	2.01	4.98

	2013Q4	2018Q4	2019Q3	2019Q4	2020Q1	2020Q3	2020Q4	2021Q1	2021Q3	2021Q4	2022Q1	2022Q2	2022Q3	2022Q4	2023Q1	2023Q2	2023Q3	2023Q4	2024Q1	2024Q2	2024Q3	Industry average	5 quarters average	CAGR 5
P/E												8.89	9.6	61.62	10.38	11.76	13.6	17.48	23.57	27.73	32.09	45.27
P/BV				0.6769						0.8339	0.7281		0.9221	1.03	0.9662		1.2	1.27	1.94		1.88	4.96
P/S												3.43	3.74	16.02	3.75	4.26	5.15	6.65	8.87	10.48	9.86	6.38
P/FCF	57.8	41.24		-248.48										67.71				94.39				27.02
E/P	0.0278	0.0091		0.0216			0.0412			0.0257				0.0162				0.0088				0.03
EV/EBITDA											9.6		10.41	5.47	9.92	27.48	12.47	11.41	18.32		14.58	19.12
EV/Ebit																	50.05	74.5	112.11		50.75
EV/S																17.52	28.09	33.3	60.45		31	8.12
EV/FCF																82.27	100.9	115.55				12.97
Debt/EBITDA			8.22		14.79	10.67		12.83	10.82		13.73		11.02		27.11		15.52		24.71			4.00
Netdebt/Ebitda											14.11	1.03	10.84	1.08	26.21	1.39	15.12	2.88	21.96		-0.6036	3.80
Debt/Ratio			0.2632		0.3256	0.2915		0.3194	0.301		0.3374		0.3247		0.3426		0.3353		0.349			0.34
Debt/Equity			0.5736		0.7404	0.6553		0.7061	0.6518		0.7468		0.7009		0.7993		0.7708		0.8413			0.60
Debt/Net Income			14.29		157.78	18.17		54.65	17.1		55.82		16.89		45.84		19.48		59.22			9.54

	Industry average	5 quarters average	CAGR 5

Dividends

IFRS

Reporting Annual Quarterly

	2015	2016	2017	2018	2019	2020	2021	2022	2023	2024	LTM	Industry average	5 year average	CAGR 5
Див.выплата, млрд	8.48	18.95	32.74	22.31	15.27	28.97	18.49	22.63	23.26		23.26
Дивиденд		1.5	1.8	1.4	1.46	1.5	1.6	1.9	1.85	0.5	1.9
Див доход, ао, %		6.24	6.03	5.32	6.12	7.06	5.91	8	3.62	1.76	2.69	1.47
Дивиденды / прибыль, %		70.5	108.06	89.1	58.82	100.43	56.51	55.28	57.97	64.17	64.17	28.03

	2019Q1	2019Q3	2019Q4	2020Q1	2020Q2	2020Q3	2021Q1	2021Q3	2022Q1	2022Q3	2023Q1	2023Q3	Industry average	5 quarters average	CAGR 5
Див.выплата, млрд			7.24	7.24	7.24	7.24	18.49	4.3	19.48	5.57	22.63	5.34
Дивиденд	0.71	0.75		1.18		0.32	1.25	0.35	1.31	0.5	1.4	0.45
Див доход, ао, %	2.88	3.22		5.18		1.54	5.11	1.31	4.45	1.42	3.46	0.8988	1.47
Дивиденды / прибыль, %			142	492.06	93.8	60.97	432.42	32.22	416.96	36.27	351.7	34.52	28.03

	Industry average	5 quarters average	CAGR 5

Pay for your subscription

More functionality and data for company and portfolio analysis is available by subscription

Subscribe

Other

IFRS

Reporting Annual Quarterly

	2020	2021	2022	2023	2024	LTM	CAGR 5
ebit_margin	53.86	51.66	53.79	53.24	51.35	51.35
Персонал, чел				4380	4380

	2023Q3	2023Q4	2024Q1	2024Q2	2024Q3	CAGR 5
ebit_margin	56.12	44.7	53.91	56.04	61.08

	CAGR 5