Power Generation/Distribution · Founded 1975 · www.nhpcindia.com · BSE 533098 · NSE NHPC · ISIN INE848E01016
No Notes Added Yet
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.
Price goes above X
Price falls below X
PE goes above X
PE falls below X
| #(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 |
| #(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 |
| # | 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% |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Share Price CAGR | -17% | 19% | 23% | 11% |
| ROE Average | 9% | 10% | 11% | 10% |
| ROCE Average | 8% | 8% | 8% | 9% |
| #(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 |
| #(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 |
| # | 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 |
| # | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 70.95 | 67.4 | 67.4 | 67.4 | 67.4 | 67.4 | 67.4 | 67.4 | 67.4 | 67.4 |
| FII | 7.38 | 6.8 | 8.97 | 9.38 | 8.78 | 8.8 | 9.31 | 10.05 | 10.39 | 10.34 |
| DII | 14.94 | 12.58 | 11.55 | 10.9 | 11.17 | 11.75 | 11.78 | 11.67 | 11.45 | 11.91 |
| Public | 6.73 | 13.22 | 12.09 | 12.32 | 12.66 | 12.05 | 11.52 | 10.88 | 10.77 | 10.35 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 |
| # | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 712.68 | 677.01 | 677.01 | 677.01 | 677.01 | 677.01 | 677.01 | 677.01 | 677.01 | 677.01 |
| FII | 74.11 | 68.31 | 90.06 | 94.21 | 88.18 | 88.44 | 93.49 | 100.99 | 104.37 | 103.89 |
| DII | 150.1 | 126.4 | 116.01 | 109.54 | 112.15 | 118 | 118.29 | 117.25 | 114.97 | 119.6 |
| Public | 67.62 | 132.78 | 121.42 | 123.74 | 127.15 | 121.05 | 115.71 | 109.25 | 108.14 | 104 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 1004.5 | 1004.5 | 1004.5 | 1004.5 | 1004.5 | 1004.5 | 1004.5 | 1004.5 | 1004.5 | 1004.5 |
| # | 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% |
| # | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 70.95 | 67.4 | 67.4 | 67.4 | 67.4 | 67.4 | 67.4 | 67.4 | 67.4 | 67.4 |
| FII | 7.38 | 6.8 | 8.97 | 9.38 | 8.78 | 8.8 | 9.31 | 10.05 | 10.39 | 10.34 |
| DII | 14.94 | 12.58 | 11.55 | 10.9 | 11.17 | 11.75 | 11.78 | 11.67 | 11.45 | 11.91 |
| Public | 29.05 | 32.6 | 32.6 | 32.6 | 32.6 | 32.6 | 32.6 | 32.6 | 32.6 | 32.6 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 |
| # | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 712.68 | 677.01 | 677.01 | 677.01 | 677.01 | 677.01 | 677.01 | 677.01 | 677.01 | 677.01 |
| FII | 74.11 | 68.31 | 90.06 | 94.21 | 88.18 | 88.44 | 93.49 | 100.99 | 104.37 | 103.89 |
| DII | 150.1 | 126.4 | 116.01 | 109.54 | 112.15 | 118 | 118.29 | 117.25 | 114.97 | 119.6 |
| Public | 291.83 | 327.49 | 327.49 | 327.49 | 327.49 | 327.49 | 327.49 | 327.49 | 327.49 | 327.49 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 1004.5 | 1004.5 | 1004.5 | 1004.5 | 1004.5 | 1004.5 | 1004.5 | 1004.5 | 1004.5 | 1004.5 |
* The pros and cons are machine generated.
Our experts help you choose the right stocks based on performance, risk, and growth potential.
Looking to buy unlisted shares or need guidance on the investment process? Our expert Private Equity Advisors are here to assist you with accurate information, real-time pricing, and seamless execution.
Want to sell unlisted shares, liquidate your ESOPs, or understand the step-by-step process of liquidation? Connect with our Buying Team for smooth coordination, quick evaluations, and end-to-end support.
Planning to build or grow your portfolio? For Mutual Fund investments, PMS solutions, tailored portfolio creation, and overall wealth management, our dedicated Wealth Team is ready to guide you.