NTPC Ltd
NTPC (National Thermal Power Corporation) Ltd along with its subsidiaries/ associates & JVs is primarily involved in generation and sale of bulk power to State power utilities. Other business of the group includes providing consultancy, project management & supervision, energy trading, oil & gas exploration and coal mining.[1]
- Market Cap ₹ 3,23,772 Cr.
- Current Price ₹ 334
- High / Low ₹ 448 / 293
- Stock P/E 16.5
- Book Value ₹ 167
- Dividend Yield 2.32 %
- ROCE 11.1 %
- ROE 12.6 %
- Face Value ₹ 10.0
Pros
- Company has been maintaining a healthy dividend payout of 41.2%
Cons
- The company has delivered a poor sales growth of 11.7% over past five years.
- Company has a low return on equity of 12.7% over last 3 years.
- Company might be capitalizing the interest cost
* 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 Sensex Nifty 50 BSE 500 BSE 100 BSE 200
Quarterly Results
Standalone Figures in Rs. Crores / View Consolidated
Profit & Loss
Standalone Figures in Rs. Crores / View Consolidated
Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|
71,459 | 72,634 | 70,844 | 78,273 | 83,453 | 90,307 | 97,700 | 99,207 | 121,175 | 163,770 | 161,985 | 170,037 | |
53,611 | 56,711 | 52,848 | 56,918 | 58,596 | 71,260 | 60,918 | 66,614 | 82,221 | 120,738 | 116,076 | 124,664 | |
Operating Profit | 17,848 | 15,923 | 17,996 | 21,356 | 24,856 | 19,048 | 36,782 | 32,593 | 38,953 | 43,032 | 45,909 | 45,373 |
OPM % | 25% | 22% | 25% | 27% | 30% | 21% | 38% | 33% | 32% | 26% | 28% | 27% |
2,665 | 2,377 | 1,118 | 316 | 1,839 | 1,755 | -2,065 | 973 | 2,110 | 3,846 | 3,217 | 7,689 | |
Interest | 2,466 | 2,842 | 3,346 | 3,699 | 3,996 | 4,717 | 6,799 | 7,459 | 8,265 | 10,265 | 10,503 | 11,057 |
Depreciation | 4,142 | 4,912 | 5,172 | 5,921 | 7,099 | 7,254 | 8,623 | 10,412 | 12,058 | 13,137 | 13,943 | 15,056 |
Profit before tax | 13,905 | 10,547 | 10,596 | 12,052 | 15,600 | 8,831 | 19,295 | 15,695 | 20,740 | 23,476 | 24,679 | 26,949 |
Tax % | 21% | 2% | -2% | 22% | 34% | -33% | 48% | 12% | 21% | 27% | 27% | 27% |
10,975 | 10,291 | 10,770 | 9,385 | 10,343 | 11,750 | 10,113 | 13,770 | 16,282 | 17,197 | 18,079 | 19,649 | |
EPS in Rs | 11.09 | 10.40 | 10.88 | 9.49 | 10.45 | 11.88 | 10.22 | 14.20 | 16.79 | 17.73 | 18.64 | 20.26 |
Dividend Payout % | 43% | 20% | 26% | 42% | 41% | 51% | 31% | 43% | 42% | 41% | 42% | 41% |
Compounded Sales Growth | |
---|---|
10 Years: | 9% |
5 Years: | 12% |
3 Years: | 12% |
TTM: | 5% |
Compounded Profit Growth | |
---|---|
10 Years: | 7% |
5 Years: | 11% |
3 Years: | 5% |
TTM: | 8% |
Stock Price CAGR | |
---|---|
10 Years: | 11% |
5 Years: | 28% |
3 Years: | 28% |
1 Year: | -7% |
Return on Equity | |
---|---|
10 Years: | 13% |
5 Years: | 13% |
3 Years: | 13% |
Last Year: | 13% |
Balance Sheet
Standalone Figures in Rs. Crores / View Consolidated
Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|
Equity Capital | 8,245 | 8,245 | 8,245 | 8,245 | 8,245 | 9,895 | 9,895 | 9,697 | 9,697 | 9,697 | 9,697 | 9,697 |
Reserves | 77,570 | 73,412 | 83,048 | 87,986 | 93,532 | 97,514 | 103,675 | 109,289 | 118,971 | 129,193 | 140,188 | 151,944 |
67,170 | 85,995 | 93,127 | 106,840 | 121,605 | 142,807 | 168,712 | 176,466 | 185,578 | 187,271 | 186,206 | 186,231 | |
26,641 | 29,568 | 30,810 | 33,609 | 44,579 | 40,787 | 45,557 | 47,915 | 57,115 | 57,716 | 57,439 | 60,046 | |
Total Liabilities | 179,627 | 197,220 | 215,231 | 236,680 | 267,962 | 291,002 | 327,838 | 343,367 | 371,361 | 383,877 | 393,530 | 407,918 |
72,111 | 78,849 | 91,773 | 99,356 | 119,759 | 125,621 | 156,811 | 164,449 | 195,571 | 197,361 | 212,611 | 212,211 | |
CWIP | 44,889 | 56,493 | 66,423 | 80,737 | 79,076 | 91,207 | 73,359 | 75,438 | 73,618 | 61,789 | 47,157 | 52,327 |
Investments | 9,758 | 9,032 | 8,393 | 8,248 | 10,047 | 13,146 | 26,401 | 28,626 | 23,249 | 29,770 | 33,158 | 35,105 |
52,869 | 52,846 | 48,642 | 48,339 | 59,079 | 61,029 | 71,266 | 74,854 | 78,923 | 94,957 | 100,605 | 108,275 | |
Total Assets | 179,627 | 197,220 | 215,231 | 236,680 | 267,962 | 291,002 | 327,838 | 343,367 | 371,361 | 383,877 | 393,530 | 407,918 |
Cash Flows
Standalone Figures in Rs. Crores / View Consolidated
Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|
15,732 | 14,235 | 23,987 | 20,014 | 19,250 | 16,157 | 21,584 | 27,058 | 37,898 | 42,351 | 34,831 | 41,318 | |
-13,980 | -14,563 | -18,346 | -24,414 | -20,390 | -20,894 | -27,247 | -17,342 | -18,080 | -14,101 | -15,118 | -20,546 | |
-3,309 | -1,878 | -4,550 | 3,185 | 1,043 | 4,701 | 5,659 | -9,646 | -19,877 | -28,365 | -19,519 | -20,968 | |
Net Cash Flow | -1,556 | -2,206 | 1,092 | -1,215 | -97 | -36 | -4 | 70 | -59 | -114 | 194 | -195 |
Ratios
Standalone Figures in Rs. Crores / View Consolidated
Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|
Debtor Days | 27 | 38 | 40 | 38 | 33 | 34 | 58 | 85 | 75 | 58 | 62 | 62 |
Inventory Days | ||||||||||||
Days Payable | ||||||||||||
Cash Conversion Cycle | 27 | 38 | 40 | 38 | 33 | 34 | 58 | 85 | 75 | 58 | 62 | 62 |
Working Capital Days | -12 | -39 | -28 | -35 | -14 | 1 | 22 | 37 | 22 | 45 | 65 | 71 |
ROCE % | 11% | 8% | 8% | 9% | 11% | 6% | 12% | 9% | 10% | 11% | 11% | 11% |
Documents
Announcements
-
Disclosure Under Regulation 30 Of SEBI (LODR) Regulations, 2015 Regarding Notices Received From Stock Exchanges
1d - NTPC fined Rs.14.16 lakh by NSE and BSE for SEBI LODR non-compliance; company claims compliance now.
-
Announcement under Regulation 30 (LODR)-Earnings Call Transcript
2d - Transcript of Conference Call held with Analysts and Investors on 24 May 2025
-
Regulation 30 Of The SEBI (LODR) Regulations, 2015- Update
25 May - Correction: Shri Pankaj Gupta holds 70 NTPC shares as Independent Director.
-
Announcement under Regulation 30 (LODR)-Analyst / Investor Meet - Outcome
24 May - Audio recording link for NTPC's Q4 and FY25 earnings call provided.
-
Integrated Filing (Financial)
24 May - NTPC reports FY25 audited results; recommends final dividend Rs.3.35/share; total dividend Rs.8.35/share for FY25.
Annual reports
-
Financial Year 2024
from bse
-
Financial Year 2023
from bse
-
Financial Year 2022
from bse
-
Financial Year 2021
from bse
-
Financial Year 2020
from bse
-
Financial Year 2019
from bse
-
Financial Year 2018
from bse
-
Financial Year 2017
from bse
-
Financial Year 2016
from bse
-
Financial Year 2015
from bse
-
Financial Year 2014
from bse
-
Financial Year 2013
from bse
-
Financial Year 2012
from bse
-
Financial Year 2011
from nse
-
Financial Year 2011
from bse
Concalls
-
May 2025TranscriptNotesPPT
-
Jan 2025TranscriptPPT
-
Nov 2024TranscriptPPT
-
Aug 2024TranscriptPPT
-
Jul 2024Transcript PPT REC
-
Jul 2024TranscriptNotesPPT
-
May 2024TranscriptPPT
-
Feb 2024TranscriptPPT
-
Nov 2023TranscriptPPT
-
Aug 2023Transcript PPT
-
May 2023TranscriptPPT
-
Jan 2023TranscriptPPT
-
Nov 2022TranscriptPPT
-
Aug 2022Transcript PPT
-
Aug 2021TranscriptNotesPPT
-
Aug 2020TranscriptNotesPPT
-
Aug 2019TranscriptNotesPPT
-
Aug 2018TranscriptNotesPPT
-
Aug 2017TranscriptNotesPPT
-
Aug 2016TranscriptNotesPPT
Business Segments
1) Generation (94% in 9M FY25 vs 96% in FY22): [1] [2] The company is India’s largest power generating company with a total installed capacity of 76,598 MW, accounting for ~17% of the nation’s total capacity and 22% of its total power generation. [3] [4] [5]