NTPC Green Energy Ltd

NTPC Green Energy Ltd

₹ 104 -0.64%
31 Oct 11:53 a.m.
About

Incorporated in April 2022, NTPC Green Energy is a renewable energy company that focuses on undertaking projects through organic and inorganic routes.[1]

Key Points

Business Profile[1] NTPC Green Energy Limited (NGEL) is a renewable energy subsidiary of NTPC Limited, a central public sector enterprise. As of September 30, 2024, NGEL is the largest renewable energy public sector enterprise in India (excluding hydro). Their business model centers on development, construction, and operation of renewable energy projects (solar and wind), supported by long-term Power Purchase Agreements (PPAs).

  • Market Cap 87,533 Cr.
  • Current Price 104
  • High / Low 155 / 84.6
  • Stock P/E 160
  • Book Value 22.2
  • Dividend Yield 0.00 %
  • ROCE 6.42 %
  • ROE 3.95 %
  • Face Value 10.0

Pros

  • Debtor days have improved from 306 to 86.4 days.

Cons

  • Stock is trading at 4.69 times its book value
  • Though the company is reporting repeated profits, it is not paying out dividend

* 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.

Loading peers table ...

Quarterly Results

Standalone Figures in Rs. Crores / View Consolidated

Dec 2023 Mar 2024 Jun 2024 Sep 2024 Dec 2024 Mar 2025 Jun 2025 Sep 2025
443 500 544 469 461 549 560 461
49 59 58 70 76 77 79 67
Operating Profit 394 441 486 399 385 472 481 394
OPM % 89% 88% 89% 85% 83% 86% 86% 86%
17 47 20 23 70 138 71 44
Interest 171 172 165 167 164 161 164 150
Depreciation 157 165 165 164 168 170 167 167
Profit before tax 83 150 176 90 123 279 222 121
Tax % 30% 31% 26% 29% 27% 26% 26% 29%
59 104 131 64 89 205 165 86
EPS in Rs 0.12 0.18 0.23 0.09 0.11 0.24 0.20 0.10
Raw PDF

Profit & Loss

Standalone Figures in Rs. Crores / View Consolidated

Mar 2023 Mar 2024 Mar 2025 TTM
170 1,951 2,023 2,030
14 203 281 299
Operating Profit 155 1,748 1,741 1,731
OPM % 91% 90% 86% 85%
1 78 251 324
Interest 50 679 657 639
Depreciation 50 633 667 672
Profit before tax 56 513 668 745
Tax % -209% 28% 27%
174 370 489 546
EPS in Rs 0.37 0.65 0.58 0.65
Dividend Payout % 0% 0% 0%
Compounded Sales Growth
10 Years: %
5 Years: %
3 Years: %
TTM: 4%
Compounded Profit Growth
10 Years: %
5 Years: %
3 Years: %
TTM: 53%
Stock Price CAGR
10 Years: %
5 Years: %
3 Years: %
1 Year: %
Return on Equity
10 Years: %
5 Years: %
3 Years: %
Last Year: 4%

Balance Sheet

Standalone Figures in Rs. Crores / View Consolidated

Mar 2023 Mar 2024 Mar 2025 Sep 2025
Equity Capital 4,720 5,720 8,426 8,426
Reserves 174 545 10,060 10,311
5,174 8,294 8,204 7,841
6,811 3,764 3,735 3,763
Total Liabilities 16,879 18,322 30,426 30,342
14,000 15,184 15,300 14,924
CWIP 902 284 39 56
Investments 1,094 1,445 10,792 14,242
882 1,409 4,295 1,120
Total Assets 16,879 18,322 30,426 30,342

Cash Flows

Standalone Figures in Rs. Crores / View Consolidated

Mar 2023 Mar 2024 Mar 2025
38 1,605 1,888
-9,777 -4,922 -13,013
9,749 3,420 11,013
Net Cash Flow 10 103 -113

Ratios

Standalone Figures in Rs. Crores / View Consolidated

Mar 2023 Mar 2024 Mar 2025
Debtor Days 700 131 86
Inventory Days
Days Payable
Cash Conversion Cycle 700 131 86
Working Capital Days -8,312 -196 -170
ROCE % 10% 6%

Shareholding Pattern

Numbers in percentages

Dec 2024Mar 2025Jun 2025Sep 2025
89.01% 89.01% 89.01% 89.01%
2.18% 1.98% 1.85% 1.79%
5.28% 4.87% 4.66% 4.63%
3.52% 4.14% 4.48% 4.57%
No. of Shareholders 12,76,90114,07,56313,86,01813,58,211

* 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