Sharescart Research Club logo

Key Financials Snapshot

TTM · Consolidated · ₹ in Cr
Market Cap
₹72616 Cr.
Stock P/E
21.3
P/B
1.8
Current Price
₹72.3
Book Value
₹ 41.3
Face Value
10
52W High
₹92.3
52W Low
₹ 68.7
Dividend Yield
2.23%

NHPC Overview

Business

NHPC Ltd. is India's largest hydropower generation company and a Central Public Sector Undertaking (CPSU) under the Ministry of Power, Government of India. Its core business involves the planning, development, construction, operation, and maintenance of hydroelectric power projects. The company primarily generates and sells bulk electricity from its power stations to various state electricity boards (SEBs) and other power purchasing entities across India. It also provides consultancy services for hydropower development and project management. NHPC makes money through the sale of electricity, often under long-term Power Purchase Agreements (PPAs) with regulated tariffs, ensuring stable revenue streams.

Revenue Mix

NHPC's revenue is predominantly derived from the generation and sale of electricity from its hydroelectric power projects. This forms the primary business segment. A smaller portion of revenue comes from providing consultancy and project execution services for hydro projects to other entities, leveraging its extensive expertise in the field. Specific percentage breakdowns for these segments are not typically disclosed as its operations are highly integrated around power generation.

Industry

The Indian power generation industry is vast and growing, driven by increasing industrialization and population. It comprises thermal, hydro, nuclear, and various renewable energy sources. The hydro segment, where NHPC operates, is characterized by high capital intensity, long gestation periods, complex engineering, and environmental considerations. NHPC is the largest hydropower generator in India, commanding a significant share of the country's installed hydro capacity. As a PSU, it plays a strategic role in the nation's energy security and renewable energy targets, positioning it as a key player in the clean energy transition, particularly for grid stability and peaking power requirements.

MOAT

NHPC benefits from several durable advantages:

Scale and Expertise: Being the largest hydropower company in India, it possesses unparalleled experience and technical expertise in developing and operating complex hydro projects in challenging terrains.

Government Backing & Strategic Importance: As a CPSU, it enjoys strong government support, preferential access to resources, funding, and a strategic mandate in India's energy infrastructure. Hydro projects are critical for grid stability and renewable energy integration.

High Entry Barriers: Hydropower projects require massive upfront capital investment, long development cycles, intricate environmental and land acquisition clearances, and specialized engineering knowledge, making it difficult for new entrants.

Regulated Tariffs & Long-Term PPAs: Many of its projects operate under regulated tariff mechanisms and long-term PPAs, providing predictable revenue streams and insulation from short-term market fluctuations.

Growth Drivers

Growing Power Demand: India's economic growth and electrification initiatives will continue to drive demand for electricity, including reliable baseload and peaking power from hydro.

Government Focus on Renewables & Grid Stability: Hydropower is a crucial component of India's renewable energy mix and is vital for grid balancing, energy storage (especially pumped hydro storage), and peaking power, aligning with national energy policies.

Under-construction & Upcoming Projects: Commissioning of its substantial pipeline of under-construction projects will add significant capacity and boost generation.

Pumped Storage Hydro (PSH): Increased government and industry interest in PSH for grid stability and energy storage presents a significant growth avenue for NHPC due to its domain expertise.

Policy Support: Favorable government policies and incentives for hydropower development aim to unlock the sector's potential.

Risks

Project Execution Risks: Hydropower projects are susceptible to significant delays and cost overruns due to complex geological surprises, land acquisition challenges, environmental clearances, and social resistance.

Hydrological Risks: Generation is directly dependent on monsoon patterns and river flows. Adverse weather conditions (e.g., deficient rainfall) can reduce power output.

Regulatory & Policy Risks: Changes in tariff regulations, environmental norms, or government policies could impact project viability and profitability.

Receivables Risk: Delays in payment realization from financially strained state electricity boards (SEBs) can impact working capital and liquidity.

Environmental & Social Concerns: Large hydro projects often face scrutiny and opposition from environmental groups and local communities, leading to project delays or increased compliance costs.

Management & Ownership

NHPC Ltd. is majority-owned by the Government of India (President of India), which is its promoter. The company's management team is appointed by the government and comprises experienced professionals, often with a background in engineering and public sector project management. Given its PSU status, the management's strategic decisions are often aligned with national energy policies and objectives. The ownership structure includes the government as the primary stakeholder, alongside institutional investors and the public holding the remaining shares.

Outlook

NHPC's outlook is characterized by a balance of strategic importance and execution challenges. The company is well-positioned to benefit from India's growing power demand and the government's strong thrust on renewable energy and grid stability, where hydropower plays an irreplaceable role, especially in pumped storage. Its extensive experience, large asset base, and pipeline of projects offer a clear path for capacity expansion and revenue growth. However, the inherent complexities of large-scale hydro projects, including potential delays, cost escalations, and environmental hurdles, coupled with dependence on monsoon patterns and potential payment issues from state utilities, present notable risks. While its PSU status provides a robust safety net and strategic importance, efficient project execution and effective risk management remain critical for sustained growth.

NHPC Share Price

Live · BSE / NSE · Inception: 1975
| |
Volume
Price

Key Financials — Profit & Loss

₹ in Cr · Consolidated · annual

NHPC Quarterly Results

#(Fig in Cr.) Dec 2023 Mar 2024 Jun 2024 Sep 2024 Dec 2024 Mar 2025 Jun 2025 Sep 2025 Dec 2025 Mar 2026
Net Sales 2056 1887 2694 3052 2287 2347 3214 3365 2221 2816
Other Income 494 433 344 350 330 211 229 265 272 305
Total Income 2550 2320 3038 3402 2617 2558 3443 3630 2493 3121
Total Expenditure 1303 735 1085 1247 1272 1142 1412 1338 2009 1620
Operating Profit 1246 1585 1953 2155 1345 1416 2031 2292 484 1501
Interest 133 365 244 308 649 -12 261 278 310 574
Depreciation 296 299 296 285 297 315 436 441 457 642
Exceptional Income / Expenses 0 0 0 0 0 0 0 0 0 0
Profit Before Tax 817 921 1413 1562 399 1113 1334 1572 -283 285
Provision for Tax 286 506 399 605 104 247 387 536 573 -1823
Profit After Tax 531 415 1014 957 295 866 947 1036 -856 2108
Adjustments -44 129 8 -57 -64 -12 118 -15 1076 -648
Profit After Adjustments 487 544 1022 900 231 854 1065 1021 219 1460
Adjusted Earnings Per Share 0.5 0.5 1 0.9 0.2 0.8 1.1 1 0.2 1.5

NHPC Profit & Loss

#(Fig in Cr.) Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025 TTM
Net Sales 8244 8354 8623 7755 8983 10008 9648 9144 10607 9631 10380 11616
Other Income 1077 1286 1507 1067 906 806 1238 1385 1128 1608 1545 1071
Total Income 9321 9640 10130 8822 9889 10814 10886 10530 11735 11238 11925 12687
Total Expenditure 3113 3504 3724 3517 3983 4469 4444 4324 4741 4694 5055 6379
Operating Profit 6208 6136 6406 5305 5907 6345 6442 6205 6994 6544 6869 6308
Interest 1297 1340 1133 924 938 878 577 586 523 745 1189 1423
Depreciation 1715 1432 1462 1469 1658 1614 1292 1190 1215 1184 1193 1976
Exceptional Income / Expenses 522 551 720 128 843 -590 -73 -1210 -15 396 277 0
Profit Before Tax 3718 3916 4535 3040 4159 3266 4495 3217 5237 5015 4767 2908
Provision for Tax 920 1000 1054 255 1324 -79 895 -557 976 1015 1355 -327
Profit After Tax 2798 2916 3480 2785 2836 3345 3600 3774 4261 4000 3412 3235
Adjustments -307 -314 -451 -271 -240 -460 -328 -251 -358 -404 -405 531
Profit After Adjustments 2491 2602 3029 2514 2596 2885 3272 3524 3903 3596 3007 3765
Adjusted Earnings Per Share 2.3 2.4 3 2.5 2.6 2.9 3.3 3.5 3.9 3.6 3 3.8

NHPC Balance Sheet

#(Fig in Cr.) Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025
Shareholder's Funds 30757 31643 29015 30041 30798 31381 33053 34921 36961 38669 39668
Minority's Interest 3326 3168 3382 2935 2868 2774 2835 2863 4874 5190 5495
Borrowings 18724 18181 17246 16728 17045 20892 21231 23227 26602 29382 35682
Other Non-Current Liabilities 5204 5887 6452 8308 11511 10104 9253 8760 8853 9237 10438
Total Current Liabilities 5779 5927 6644 6878 7488 7667 11276 11463 13221 13230 13888
Total Liabilities 63790 64805 62739 64891 69710 72818 77648 81234 90511 95707 105171
Fixed Assets 27916 22610 22223 21196 24972 24397 21989 21821 22133 21469 22164
Other Non-Current Assets 22947 28628 31052 36065 35466 38240 41961 47727 53818 60069 69249
Total Current Assets 12927 13494 9413 7629 9272 10181 13699 11686 14552 14168 13757
Total Assets 63790 64805 62739 64891 69710 72818 77648 81234 90511 95707 105171

NHPC Cash Flow

#(Fig in Cr.) Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025
Opening Cash & Cash Equivalents 6142 196 1421 74 20 25 42 447 1316 1034 1422
Cash Flow from Operating Activities 4061 5971 8329 4696 3824 2993 5070 4590 4705 7252 5026
Cash Flow from Investing Activities -767 -746 -1864 -886 -1182 -2987 -1607 -3084 -4246 -5940 -7550
Cash Flow from Financing Activities -2494 -4000 -7812 -3863 -2637 12 -3058 -638 -795 -924 1904
Net Cash Inflow / Outflow 799 1224 -1347 -53 5 17 405 867 -336 388 -620
Closing Cash & Cash Equivalent 6941 1421 74 21 25 42 447 1315 1034 1422 802

NHPC Ratios

# Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025
Earnings Per Share (Rs) 2.25 2.35 2.95 2.45 2.58 2.87 3.26 3.51 3.89 3.58 2.99
CEPS(Rs) 4.08 3.93 4.82 4.15 4.47 4.94 4.87 4.94 5.45 5.16 4.58
DPS(Rs) 0.6 1.5 1.8 1.4 1.46 1.5 1.6 1.81 1.85 1.9 1.91
Book NAV/Share(Rs) 27.78 28.52 28.23 29.28 30.66 31.24 32.91 34.76 36.8 38.5 39.49
Core EBITDA Margin(%) 62.21 58.05 56.81 54.64 55.66 55.34 53.94 52.71 55.3 51.26 51.3
EBIT Margin(%) 60.8 62.91 65.72 51.11 56.74 41.41 52.56 41.6 54.3 59.8 57.38
Pre Tax Margin(%) 45.08 46.88 52.59 39.19 46.3 32.63 46.59 35.18 49.37 52.07 45.93
PAT Margin (%) 33.92 34.9 40.36 35.91 31.57 33.42 37.31 41.28 40.17 41.53 32.87
Cash Profit Margin (%) 54.72 52.05 57.31 54.84 50.03 49.55 50.71 54.29 51.62 53.82 44.36
ROA(%) 4.47 4.54 5.46 4.36 4.21 4.69 4.78 4.75 4.96 4.3 3.4
ROE(%) 9.48 9.36 11.5 9.44 9.32 10.76 11.17 11.11 11.86 10.58 8.71
ROCE(%) 9.99 10.22 11.37 8.19 10.35 7.93 9.14 6.48 9.04 8.37 7.93
Receivable days 117.88 105.07 79.55 75.3 85 117.1 164.88 205.75 195.04 200.49 161.99
Inventory Days 3.77 4.01 4.1 4.84 4.67 4.59 4.92 5.47 5.19 6.66 7.86
Payable days 0 0 0 0 0 0 0 0 0 0 0
PER(x) 8.84 10.25 10.85 11.28 9.58 6.95 7.51 7.93 10.35 25.04 27.48
Price/Book(x) 0.72 0.85 1.14 0.94 0.81 0.64 0.74 0.8 1.09 2.33 2.08
Dividend Yield(%) 3.02 6.22 5.62 5.06 5.9 7.52 6.54 6.51 4.6 2.12 2.32
EV/Net Sales(x) 4.33 4.71 5.64 5.63 4.64 4.15 4.73 5.69 6.33 12.35 11.49
EV/Core EBITDA(x) 5.75 6.41 7.59 8.23 7.06 6.55 7.09 8.39 9.6 18.17 17.37
Net Sales Growth(%) 11.17 1.33 3.22 -10.06 15.83 11.41 -3.6 -5.22 16 -9.21 7.78
EBIT Growth(%) 34.4 4.81 7.83 -30.05 28.59 -18.7 22.38 -25 51.43 -0 3.41
PAT Growth(%) 71.33 4.21 19.36 -19.99 1.83 17.95 7.62 4.85 12.89 -6.13 -14.7
EPS Growth(%) 104.41 4.43 25.65 -17.01 5.45 11.15 13.41 7.7 10.78 -7.87 -16.39
Debt/Equity(x) 0.67 0.63 0.66 0.62 0.62 0.74 0.71 0.75 0.8 0.84 0.99
Current Ratio(x) 2.24 2.28 1.42 1.11 1.24 1.33 1.21 1.02 1.1 1.07 0.99
Quick Ratio(x) 2.22 2.26 1.4 1.09 1.22 1.31 1.2 1.01 1.09 1.06 0.97
Interest Cover(x) 3.87 3.92 5 4.29 5.44 4.72 8.8 6.49 11.02 7.73 5.01
Total Debt/Mcap(x) 0.93 0.75 0.58 0.66 0.77 1.16 0.95 0.93 0.73 0.36 0.48

Growth Rates

Compounded annual
# 1 Year 3 Year 5 Year 10 Year
Sales CAGR +8% +4% +1% +2%
Operating Profit CAGR +5% +3% +2% +1%
PAT CAGR -15% -3% 0% +2%
Share Price CAGR -17% +19% +23% +11%
ROE Average +9% +10% +11% +10%
ROCE Average +8% +8% +8% +9%

NHPC Shareholding Pattern

Latest · Mar 2026
100% held
Promoters 67.4 %
FII 10.34 %
DII (MF + Insurance) 11.91 %
Public (retail) 32.6 %
# Dec 2023 Mar 2024 Jun 2024 Sep 2024 Dec 2024 Mar 2025 Jun 2025 Sep 2025 Dec 2025 Mar 2026
Promoter 70.9567.467.467.467.467.467.467.467.467.4
FII 7.386.88.979.388.788.89.3110.0510.3910.34
DII 14.9412.5811.5510.911.1711.7511.7811.6711.4511.91
Public 29.0532.632.632.632.632.632.632.632.632.6
Others 0000000000
Total 100100100100100100100100100100

NHPC Peer Comparison

Power Generation/Distribution Edit Columns

NHPC Quarterly Price

10-year quarterly close · BSE
Show Value Show %

News & Updates

See more…

NHPC Pros & Cons

Pros

Cons

  • Company has a low return on equity of 10% over the last 3 years.
Want to Start Investing in Top Unlisted Stocks?

Our experts help you choose the right stocks based on performance, risk, and growth potential.

whatsapp