NHPC Ltd

AI
NHPC Ltd Summary Chart Analysis Peers Quarters Profit & Loss Balance Sheet Cash Flow Ratios Investors Documents
AI

NHPC Ltd

₹ 76.0 -0.33%
25 Sep - close price
nhpcindia.com BSE: 533098 NSE: NHPC F&O
About

NHPC, a Navratna Ratna public sector utility, is Government of India’s flagship hydroelectric generation company. The company is primarily involved in the generation and sale of bulk power to various Power Utilities. Its other business includes providing project management / construction contracts/ consultancy assignment services and trading of power. [1][2]

Key Points

Power Capacity
As of Q3 FY25, the company has an installed capacity of 7,233 MW, including hydro and renewables. It is one of India's largest hydropower producers, with 6,971 MW of hydropower (~15% of the country's total). It operates 28 power stations across 15 states and 2 UTs. [1] [2]

Website BSE NSE F&O
  • Market Cap ₹ 76,342 Cr.
  • Current Price ₹ 76.0
  • High / Low ₹ 88.1 / 68.7
  • Stock P/E 20.1
  • Book Value ₹ 41.2
  • Dividend Yield 2.12 %
  • ROCE 5.75 %
  • ROE 9.32 %
  • Face Value ₹ 10.0
Edit ratios

Pros

  • Company has been maintaining a healthy dividend payout of 53.3%
  • Debtor days have improved from 114 to 82.6 days.

Cons

  • Promoter holding has decreased over last quarter: -6.01%
  • The company has delivered a poor sales growth of 3.78% over past five years.
  • Tax rate seems low
  • Company has a low return on equity of 8.79% over last 3 years.
  • Company might be capitalizing the interest cost
  • Earnings include an other income of Rs.2,609 Cr.

* The pros and cons are machine generated. Pros / cons are based on a checklist to highlight important points. Please exercise caution and do your own analysis.

Peer comparison

Utilities Power Power Power Generation

Part of BSE 500 BSE 200 BSE Dollex 200 BSE PSU Nifty 500

Edit Columns
Loading peers table ...

Quarterly Results

Consolidated Figures in Rs. Crores / View Standalone

Jun 2023 Sep 2023 Dec 2023 Mar 2024 Jun 2024 Sep 2024 Dec 2024 Mar 2025 Jun 2025 Sep 2025 Dec 2025 Mar 2026 Jun 2026
2,757 2,931 2,056 1,887 2,694 3,052 2,287 2,347 3,214 3,365 2,221 2,816 3,808
1,253 1,163 1,303 735 1,085 1,247 1,272 1,142 1,412 1,338 2,009 2,179 1,456
Operating Profit 1,505 1,768 752 1,152 1,609 1,805 1,015 1,205 1,802 2,027 212 637 2,352
OPM % 55% 60% 37% 61% 60% 59% 44% 51% 56% 60% 10% 23% 62%
292 261 587 623 431 454 365 265 413 448 1,449 306 407
Interest 109 116 133 365 244 308 649 -12 261 278 310 574 606
Depreciation 294 295 296 299 296 285 297 315 436 441 457 642 600
Profit before tax 1,394 1,618 909 1,111 1,500 1,666 434 1,167 1,518 1,755 894 -274 1,554
Tax % 21% -5% 31% 46% 27% 36% 24% 21% 26% 31% 64% -666% 24%
1,095 1,693 623 605 1,102 1,060 330 920 1,131 1,219 321 1,549 1,178
EPS in Rs 1.03 1.54 0.48 0.54 1.02 0.90 0.23 0.85 1.06 1.02 0.22 1.45 1.09
Raw PDF

Profit & Loss

Consolidated Figures in Rs. Crores / View Standalone

Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025 Mar 2026 TTM
8,221 8,354 8,623 7,755 8,983 10,008 9,648 9,144 10,607 9,631 10,380 11,615 12,210
3,087 3,571 3,739 3,508 4,002 5,152 4,371 5,131 4,423 4,695 4,857 7,519 6,982
Operating Profit 5,134 4,783 4,884 4,248 4,981 4,856 5,277 4,013 6,184 4,936 5,523 4,097 5,227
OPM % 62% 57% 57% 55% 55% 49% 55% 44% 58% 51% 53% 35% 43%
1,597 1,174 2,245 1,185 1,733 901 1,087 981 743 2,030 1,626 3,196 2,609
Interest 1,296 1,160 1,133 924 896 877 577 586 475 767 1,189 1,423 1,768
Depreciation 1,715 1,432 1,462 1,469 1,658 1,614 1,292 1,190 1,215 1,184 1,193 1,976 2,140
Profit before tax 3,718 3,365 4,535 3,040 4,159 3,266 4,495 3,217 5,237 5,015 4,767 3,894 3,929
Tax % 25% 30% 23% 8% 32% -2% 20% -17% 19% 20% 28% -8%
2,798 2,365 3,480 2,785 2,836 3,345 3,600 3,774 4,261 4,000 3,412 4,220 4,267
EPS in Rs 2.25 1.85 2.95 2.45 2.58 2.87 3.26 3.51 3.89 3.58 2.99 3.75 3.78
Dividend Payout % 27% 81% 61% 57% 56% 52% 49% 52% 48% 53% 64% 43%
Compounded Sales Growth
10 Years: 3%
5 Years: 4%
3 Years: 3%
TTM: 12%
Compounded Profit Growth
10 Years: 6%
5 Years: 2%
3 Years: -1%
TTM: 24%
Stock Price CAGR
10 Years: 12%
5 Years: 22%
3 Years: 13%
1 Year: -9%
Return on Equity
10 Years: 9%
5 Years: 9%
3 Years: 9%
Last Year: 9%

Balance Sheet

Consolidated Figures in Rs. Crores / View Standalone

Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025 Mar 2026
Equity Capital 11,071 11,071 10,259 10,259 10,045 10,045 10,045 10,045 10,045 10,045 10,045 10,045
Reserves 19,687 20,572 18,756 19,782 20,753 21,336 23,008 24,876 26,916 28,624 29,623 31,392
20,584 19,938 19,227 18,602 19,066 23,226 23,365 26,096 29,540 32,561 39,557 52,327
10,094 11,242 11,946 14,290 16,870 16,669 16,717 16,271 19,710 21,037 23,455 26,243
Total Liabilities 61,436 62,823 60,187 62,933 66,734 71,277 73,136 77,288 86,211 92,267 102,680 120,007
27,916 22,610 22,227 21,201 24,977 24,402 21,993 21,825 22,137 21,474 22,168 50,290
CWIP 16,378 16,742 17,588 19,087 15,037 17,180 19,167 22,522 31,357 39,798 50,601 34,948
Investments 1,020 606 1,020 1,125 1,283 1,398 1,842 2,386 499 479 444 440
16,123 22,866 19,352 21,520 25,437 28,297 30,133 30,554 32,218 30,516 29,467 34,329
Total Assets 61,436 62,823 60,187 62,933 66,734 71,277 73,136 77,288 86,211 92,267 102,680 120,007

Cash Flows

Consolidated Figures in Rs. Crores / View Standalone

Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025 Mar 2026
4,061 5,971 8,329 4,696 3,824 2,993 5,070 4,590 4,705 7,252 5,026 3,294
-768 -746 -1,864 -886 -1,182 -2,987 -1,607 -3,084 -4,191 -5,940 -7,550 -11,139
-2,494 -4,000 -7,812 -3,863 -2,637 12 -3,058 -638 -795 -924 1,904 8,928
Net Cash Flow 798 1,224 -1,347 -53 5 17 405 867 -281 388 -620 1,082
Free Cash Flow 2,335 3,824 6,742 3,133 2,464 -639 3,012 888 -269 285 -3,823 -8,274
CFO/OP 95% 143% 193% 130% 94% 79% 110% 135% 92% 165% 107% 102%

Ratios

Consolidated Figures in Rs. Crores / View Standalone

Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025 Mar 2026
Debtor Days 129 83 78 63 115 131 194 207 212 168 90 83
Inventory Days
Days Payable
Cash Conversion Cycle 129 83 78 63 115 131 194 207 212 168 90 83
Working Capital Days -1 109 -29 -120 -18 57 36 11 -1 -51 -58 -97
ROCE % 9% 8% 11% 8% 10% 8% 9% 6% 8% 8% 7% 6%

Insights

In beta
Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025 Mar 2026
CAPEX
INR Crore

Log in to view insights

Please log in to see hidden values.

Login
Hydro Power Generation
MU
Solar and Wind Power Generation
MU
Total Power Generation
MU
Plant Availability Factor (PAF)
% ・Standalone data
Regulated Equity
INR Crore ・Standalone data
Capacity Under Construction
MW
Total Installed Capacity
MW

Extracted by Screener AI

Shareholding Pattern

Numbers in percentages

Sep 2023Dec 2023Mar 2024Jun 2024Sep 2024Dec 2024Mar 2025Jun 2025Sep 2025Dec 2025Mar 2026Jun 2026
70.95% 70.95% 67.40% 67.40% 67.40% 67.40% 67.40% 67.40% 67.40% 67.40% 67.40% 61.39%
7.59% 7.38% 6.80% 8.96% 9.38% 8.77% 8.81% 9.31% 10.05% 10.39% 10.34% 12.29%
12.93% 13.42% 11.31% 10.27% 9.76% 10.04% 10.62% 10.63% 10.54% 10.31% 10.78% 14.54%
1.53% 1.53% 1.28% 1.28% 1.13% 1.13% 1.13% 1.13% 1.13% 1.13% 1.13% 1.13%
7.00% 6.73% 13.22% 12.08% 12.31% 12.65% 12.05% 11.52% 10.88% 10.77% 10.36% 10.64%
No. of Shareholders 9,57,44510,32,82433,35,56636,28,67339,06,73440,65,44239,90,21537,73,35236,07,89834,71,41333,67,95433,05,630

* The classifications might have changed from Sep'2022 onwards. The new XBRL format added more details from Sep'22 onwards.

Classifications such as banks and foreign portfolio investors were not available earlier. The sudden changes in FII or DII can be because of these changes.

Click on the line-items to see the names of individual entities.

Documents

Announcements

Annual reports

DRHP

Credit ratings

Concalls