Power Generation/Distribution · Founded 1975 · www.ntpc.co.in · BSE 532555 · NSE NTPC LTD · ISIN INE733E01010
No Notes Added Yet
Business
NTPC Ltd. is India's largest energy conglomerate with an installed capacity primarily engaged in the generation and sale of electricity. Its core business model involves setting up and operating thermal (coal and gas-based), hydro, and renewable energy (solar, wind) power plants. It sells power primarily to state electricity boards (SEBs) and other bulk consumers under long-term power purchase agreements (PPAs). The company earns revenue based on tariffs approved by regulatory bodies (Central Electricity Regulatory Commission - CERC or State Electricity Regulatory Commissions - SERCs), which typically ensure a cost recovery plus a regulated return on equity (RoE).
Revenue Mix
NTPC's primary revenue segment is Power Generation. While the company is increasingly diversifying into renewable energy, thermal power (coal and gas-based) continues to dominate its generation mix and revenue contribution. Other activities include coal mining (to secure fuel for its thermal plants), power trading through its subsidiary NVVN Ltd., consultancy services, and energy efficiency solutions. The company is actively expanding its renewable energy portfolio, aiming for significant capacity additions in solar and wind power.
Industry
The Indian power generation industry is characterized by a mix of central public sector undertakings (PSUs), state-owned generators, and private independent power producers (IPPs). It is a heavily regulated sector. NTPC holds a leading position as India's largest power producer by capacity, playing a critical role in the country's energy security and infrastructure. Its vast installed base and strategic importance give it a strong competitive standing against other players, particularly in the thermal power segment where it is a dominant force.
MOAT
Scale & Integration: As the largest power generator in India, NTPC benefits from immense economies of scale in procurement, operations, and project execution. Its backward integration into coal mining further enhances fuel security.
Government Backing & Strategic Importance: Being a "Maharatna" Central PSU, NTPC enjoys strong sovereign support and is strategically vital for India's energy needs, providing an implicit government guarantee.
Regulatory Certainty: The regulated return on equity (RoE) framework for its operational assets provides stable and predictable cash flows, reducing market risk.
Long-Term PPAs: A significant portion of its capacity is tied to long-term power purchase agreements, ensuring revenue visibility.
Growth Drivers
Rising Power Demand: India's sustained economic growth, industrialization, urbanization, and increasing per capita power consumption will continue to drive demand for electricity.
Renewable Energy Transition: Aggressive government targets for renewable energy capacity addition present a significant growth avenue for NTPC, which has ambitious plans to expand its solar and wind portfolio.
Capacity Expansion: Ongoing addition of new thermal and renewable projects to meet projected demand growth.
Green Hydrogen & Storage: Potential opportunities in emerging areas like green hydrogen production and energy storage solutions as part of India's energy transition.
Risks
Receivables from Discoms: Delayed payments and mounting outstanding dues from financially constrained state electricity distribution companies (discoms) can impact cash flows and working capital.
Regulatory & Policy Changes: Changes in tariff policies, environmental regulations (especially for thermal power), or PPA terms by central or state governments could affect profitability.
Environmental Scrutiny: Increased pressure to reduce carbon emissions poses a long-term challenge for its predominantly coal-based fleet, requiring significant investments in cleaner technologies or accelerated renewable energy adoption.
Project Execution Risks: Large-scale capital expenditure programs for new power plants (thermal or renewable) entail risks of cost overruns, delays, and land acquisition challenges.
Fuel Supply & Price Volatility: While mitigated by captive mines and long-term contracts, reliance on coal and gas exposes it to supply disruptions and price fluctuations.
Management & Ownership
NTPC is majority-owned by the Government of India, which acts as the promoter. The company is managed by a board of directors comprising government nominees, independent directors, and experienced professionals from within the power sector. The management team typically consists of long-serving executives with deep expertise in power plant operations and project execution, characteristic of large public sector enterprises in India.
Outlook
NTPC is uniquely positioned to benefit from India's growing energy demand due to its established infrastructure, scale, and strategic importance. Its strong government backing and regulated returns provide a degree of stability amidst market fluctuations. The company faces a dual challenge of optimizing its existing thermal assets while aggressively transitioning towards a cleaner energy portfolio to align with national and global decarbonization goals. While the expansion into renewables offers significant growth potential, it will require efficient project execution and competition from private players. Persistent issues such as discom receivables and environmental pressures on coal-fired generation remain key operational and financial considerations.
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 | 42820 | 47628 | 48529 | 44706 | 45069 | 49834 | 47065 | 44786 | 45846 | 49688 |
| Other Income | 754 | 1188 | 453 | 492 | 529 | 1251 | 756 | 476 | 459 | 723 |
| Total Income | 43575 | 48817 | 48982 | 45198 | 45598 | 51085 | 47821 | 45262 | 46305 | 50411 |
| Total Expenditure | 31458 | 33427 | 34504 | 33041 | 31386 | 35080 | 34485 | 31970 | 31276 | 34367 |
| Operating Profit | 12116 | 15390 | 14478 | 12157 | 14212 | 16005 | 13336 | 13292 | 15029 | 16043 |
| Interest | 3250 | 2955 | 3136 | 3621 | 2764 | 3648 | 3468 | 3432 | 3164 | 3737 |
| Depreciation | 4074 | 4271 | 4204 | 4216 | 4318 | 4663 | 4587 | 4816 | 5093 | 5134 |
| Exceptional Income / Expenses | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Profit Before Tax | 4792 | 8164 | 7138 | 4321 | 7130 | 7694 | 5281 | 5044 | 6772 | 7173 |
| Provision for Tax | 1362 | 1674 | 1778 | 1666 | 2075 | 2726 | 1657 | 2076 | 2453 | -9062 |
| Profit After Tax | 3431 | 6490 | 5359 | 2654 | 5055 | 4969 | 3625 | 2968 | 4318 | 16235 |
| Adjustments | 1725 | -321 | 115 | 2620 | 7 | 2643 | 2386 | 2099 | 1170 | -5748 |
| Profit After Adjustments | 5155 | 6169 | 5474 | 5275 | 5063 | 7611 | 6011 | 5067 | 5489 | 10486 |
| Adjusted Earnings Per Share | 5.3 | 6.4 | 5.6 | 5.4 | 5.2 | 7.8 | 6.2 | 5.2 | 5.7 | 10.8 |
| #(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 | 80612 | 72697 | 81343 | 87202 | 99382 | 108512 | 110368 | 131387 | 174773 | 176968 | 186532 | 187385 |
| Other Income | 2652 | 1156 | 1513 | 5247 | 2380 | 7853 | 6582 | 4572 | 1918 | 5077 | 6506 | 2414 |
| Total Income | 83263 | 73854 | 82856 | 92448 | 101762 | 116365 | 116950 | 135959 | 176691 | 182045 | 193038 | 189799 |
| Total Expenditure | 63537 | 54787 | 60029 | 64832 | 76906 | 76976 | 76626 | 91749 | 127314 | 127034 | 132371 | 132098 |
| Operating Profit | 19726 | 19067 | 22827 | 27616 | 24856 | 39389 | 40324 | 44210 | 49377 | 55010 | 60668 | 57700 |
| Interest | 3705 | 3366 | 3753 | 4447 | 5605 | 8189 | 9655 | 9434 | 11447 | 12301 | 13282 | 13801 |
| Depreciation | 5565 | 5224 | 6010 | 7460 | 8669 | 10356 | 12450 | 13788 | 14792 | 16204 | 17401 | 19630 |
| Exceptional Income / Expenses | 0 | 0 | 0 | 0 | 0 | 0 | -1512 | 0 | 0 | 0 | 0 | 0 |
| Profit Before Tax | 10456 | 10618 | 13689 | 16154 | 11255 | 21250 | 17390 | 22007 | 23917 | 28142 | 32198 | 24270 |
| Provision for Tax | 464 | -163 | 2975 | 5653 | -2780 | 9348 | 2421 | 5047 | 6796 | 6809 | 8245 | -2876 |
| Profit After Tax | 9992 | 10781 | 10714 | 10502 | 14034 | 11902 | 14969 | 16960 | 17121 | 21332 | 23953 | 27146 |
| Adjustments | -6 | 20 | 6 | 42 | -298 | -302 | -335 | -284 | -209 | -521 | -531 | -93 |
| Profit After Adjustments | 9986 | 10801 | 10720 | 10544 | 13737 | 11600 | 14635 | 16676 | 16913 | 20812 | 23422 | 27053 |
| Adjusted Earnings Per Share | 10.1 | 10.9 | 10.8 | 10.7 | 13.9 | 11.7 | 15.1 | 17.2 | 17.4 | 21.5 | 24.2 | 27.9 |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Sales CAGR | 5% | 12% | 11% | 9% |
| Operating Profit CAGR | 10% | 11% | 9% | 12% |
| PAT CAGR | 12% | 12% | 15% | 9% |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Share Price CAGR | 6% | 24% | 25% | 11% |
| ROE Average | 14% | 13% | 13% | 12% |
| ROCE Average | 11% | 10% | 10% | 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 | 82094 | 91576 | 97838 | 103563 | 111356 | 118839 | 125738 | 135374 | 147023 | 160709 | 184071 |
| Minority's Interest | 888 | 793 | 803 | 948 | 2908 | 3317 | 3524 | 3760 | 3930 | 4413 | 7052 |
| Borrowings | 93363 | 91205 | 104075 | 116776 | 147064 | 176020 | 180536 | 181871 | 187884 | 190215 | 201054 |
| Other Non-Current Liabilities | 14615 | 16667 | 11375 | 23658 | 22332 | 27740 | 28766 | 26792 | 34267 | 38546 | 44579 |
| Total Current Liabilities | 35946 | 33842 | 41677 | 45650 | 74653 | 64542 | 70646 | 76672 | 90825 | 99751 | 102213 |
| Total Liabilities | 226907 | 234084 | 255768 | 290595 | 358312 | 390458 | 409210 | 424469 | 463929 | 493634 | 538968 |
| Fixed Assets | 91853 | 92929 | 104532 | 128245 | 150985 | 187803 | 203245 | 224923 | 240424 | 258934 | 271437 |
| Other Non-Current Assets | 93262 | 110270 | 118067 | 114340 | 155453 | 136694 | 137673 | 128076 | 136044 | 136644 | 155472 |
| Total Current Assets | 41792 | 30884 | 33169 | 48009 | 51874 | 65961 | 68292 | 71452 | 87340 | 97938 | 111899 |
| Total Assets | 226907 | 234084 | 255768 | 290595 | 358312 | 390458 | 409210 | 424469 | 463929 | 493634 | 538968 |
| #(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 | 17051 | 475 | 1539 | 364 | 775 | 324 | 590 | 950 | 676 | 466 | 863 |
| Cash Flow from Operating Activities | 14889 | 24125 | 20167 | 19670 | 18686 | 23890 | 32444 | 41788 | 47152 | 40099 | 50436 |
| Cash Flow from Investing Activities | -15977 | -19162 | -24480 | -20678 | -24063 | -29628 | -21034 | -22891 | -26145 | -31456 | -45800 |
| Cash Flow from Financing Activities | -1475 | -3899 | 3138 | 1028 | 4927 | 6004 | -11049 | -19172 | -21217 | -8246 | -4073 |
| Net Cash Inflow / Outflow | -2563 | 1064 | -1176 | 19 | -451 | 266 | 361 | -274 | -210 | 398 | 563 |
| Closing Cash & Cash Equivalent | 14488 | 1539 | 364 | 383 | 324 | 590 | 950 | 676 | 466 | 863 | 1427 |
| # | 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) | 10.09 | 10.92 | 10.83 | 10.66 | 13.88 | 11.72 | 15.09 | 17.2 | 17.44 | 21.46 | 24.16 |
| CEPS(Rs) | 15.72 | 16.18 | 16.9 | 18.15 | 22.95 | 22.5 | 28.28 | 31.71 | 32.91 | 38.71 | 42.65 |
| DPS(Rs) | 2.08 | 2.79 | 3.98 | 4.27 | 6.08 | 3.15 | 6.15 | 7 | 7.25 | 7.75 | 8.35 |
| Book NAV/Share(Rs) | 82.97 | 92.55 | 98.88 | 104.67 | 112.54 | 120.11 | 129.67 | 139.61 | 151.62 | 165.74 | 189.83 |
| Core EBITDA Margin(%) | 20.99 | 24.39 | 25.98 | 25.4 | 22.41 | 28.81 | 30.25 | 29.88 | 26.93 | 27.97 | 28.79 |
| EBIT Margin(%) | 17.41 | 19.04 | 21.26 | 23.39 | 16.81 | 26.89 | 24.25 | 23.7 | 20.07 | 22.65 | 24.17 |
| Pre Tax Margin(%) | 12.85 | 14.46 | 16.69 | 18.34 | 11.22 | 19.41 | 15.59 | 16.59 | 13.57 | 15.76 | 17.11 |
| PAT Margin (%) | 12.28 | 14.68 | 13.06 | 11.92 | 13.99 | 10.87 | 13.42 | 12.78 | 9.72 | 11.95 | 12.73 |
| Cash Profit Margin (%) | 19.12 | 21.8 | 20.38 | 20.39 | 22.64 | 20.33 | 24.58 | 23.18 | 18.11 | 21.03 | 21.98 |
| ROA(%) | 4.6 | 4.68 | 4.37 | 3.84 | 4.33 | 3.18 | 3.74 | 4.07 | 3.85 | 4.46 | 4.64 |
| ROE(%) | 11.8 | 12.42 | 11.31 | 10.43 | 13.06 | 10.34 | 12.24 | 12.99 | 12.13 | 13.86 | 13.89 |
| ROCE(%) | 8.02 | 7.45 | 8.66 | 9.25 | 6.51 | 9.75 | 8.26 | 9.24 | 9.91 | 10.58 | 10.99 |
| Receivable days | 35.84 | 43.59 | 38.38 | 36.83 | 38.54 | 54.48 | 79.38 | 77.27 | 60.16 | 64.88 | 66.03 |
| Inventory Days | 31.32 | 37.34 | 30.33 | 26.37 | 26.19 | 32.33 | 34.28 | 27.44 | 25.25 | 32.98 | 35.64 |
| Payable days | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| PER(x) | 12.17 | 9.83 | 12.76 | 13.27 | 9.75 | 7.18 | 7.05 | 7.85 | 10.05 | 15.65 | 14.81 |
| Price/Book(x) | 1.48 | 1.16 | 1.4 | 1.35 | 1.2 | 0.7 | 0.82 | 0.97 | 1.16 | 2.03 | 1.88 |
| Dividend Yield(%) | 1.7 | 2.6 | 2.88 | 3.02 | 4.49 | 3.74 | 5.78 | 5.19 | 4.14 | 2.31 | 2.33 |
| EV/Net Sales(x) | 2.6 | 2.76 | 3.04 | 3.05 | 3.06 | 2.59 | 2.79 | 2.56 | 2.21 | 3.13 | 3.13 |
| EV/Core EBITDA(x) | 10.62 | 10.53 | 10.83 | 9.62 | 12.23 | 7.13 | 7.65 | 7.6 | 7.82 | 10.07 | 9.61 |
| Net Sales Growth(%) | 2.1 | -9.82 | 11.89 | 7.2 | 13.97 | 9.19 | 1.71 | 19.04 | 33.02 | 1.26 | 5.4 |
| EBIT Growth(%) | -20.57 | -1.25 | 24.73 | 18.11 | -18.16 | 74.61 | -8.13 | 16.26 | 12.48 | 14.36 | 12.46 |
| PAT Growth(%) | -12.37 | 7.89 | -0.62 | -1.98 | 33.64 | -15.19 | 25.77 | 13.3 | 0.95 | 24.6 | 12.29 |
| EPS Growth(%) | -12.43 | 8.16 | -0.75 | -1.64 | 30.28 | -15.55 | 28.73 | 13.95 | 1.42 | 23.06 | 12.54 |
| Debt/Equity(x) | 1.25 | 1.09 | 1.16 | 1.26 | 1.55 | 1.69 | 1.67 | 1.55 | 1.51 | 1.46 | 1.35 |
| Current Ratio(x) | 1.16 | 0.91 | 0.8 | 1.05 | 0.69 | 1.02 | 0.97 | 0.93 | 0.96 | 0.98 | 1.09 |
| Quick Ratio(x) | 0.96 | 0.71 | 0.64 | 0.92 | 0.58 | 0.85 | 0.83 | 0.8 | 0.81 | 0.8 | 0.91 |
| Interest Cover(x) | 3.82 | 4.15 | 4.65 | 4.63 | 3.01 | 3.59 | 2.8 | 3.33 | 3.09 | 3.29 | 3.42 |
| Total Debt/Mcap(x) | 0.84 | 0.94 | 0.83 | 0.93 | 1.29 | 2.41 | 2.03 | 1.6 | 1.3 | 0.72 | 0.71 |
| # | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 51.1 | 51.1 | 51.1 | 51.1 | 51.1 | 51.1 | 51.1 | 51.1 | 51.1 | 51.1 |
| FII | 17.03 | 17.84 | 17.67 | 18.58 | 18.2 | 17.79 | 16.09 | 16.4 | 16.24 | 16.55 |
| DII | 28.82 | 27.68 | 27.67 | 26.64 | 26.87 | 27.33 | 29.04 | 29.06 | 29.31 | 29.25 |
| Public | 3.05 | 3.38 | 3.55 | 3.68 | 3.83 | 3.77 | 3.77 | 3.44 | 3.34 | 3.1 |
| 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 | 495.53 | 495.53 | 495.53 | 495.53 | 495.53 | 495.53 | 495.53 | 495.53 | 495.53 | 495.53 |
| FII | 165.09 | 173.02 | 171.37 | 180.2 | 176.43 | 172.5 | 156.02 | 159.02 | 157.52 | 160.46 |
| DII | 279.5 | 268.39 | 268.3 | 258.27 | 260.54 | 265.03 | 281.56 | 281.76 | 284.22 | 283.61 |
| Public | 29.54 | 32.73 | 34.47 | 35.66 | 37.16 | 36.6 | 36.55 | 33.35 | 32.39 | 30.05 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 969.67 | 969.67 | 969.67 | 969.67 | 969.67 | 969.67 | 969.67 | 969.67 | 969.67 | 969.67 |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Sales CAGR | +5% | +12% | +11% | +9% |
| Operating Profit CAGR | +10% | +11% | +9% | +12% |
| PAT CAGR | +12% | +12% | +15% | +9% |
| Share Price CAGR | +6% | +24% | +25% | +11% |
| ROE Average | +14% | +13% | +13% | +12% |
| ROCE Average | +11% | +10% | +10% | +9% |
| # | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 51.1 | 51.1 | 51.1 | 51.1 | 51.1 | 51.1 | 51.1 | 51.1 | 51.1 | 51.1 |
| FII | 17.03 | 17.84 | 17.67 | 18.58 | 18.2 | 17.79 | 16.09 | 16.4 | 16.24 | 16.55 |
| DII | 28.82 | 27.68 | 27.67 | 26.64 | 26.87 | 27.33 | 29.04 | 29.06 | 29.31 | 29.25 |
| Public | 48.9 | 48.9 | 48.9 | 48.9 | 48.9 | 48.9 | 48.9 | 48.9 | 48.9 | 48.9 |
| 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 | 495.53 | 495.53 | 495.53 | 495.53 | 495.53 | 495.53 | 495.53 | 495.53 | 495.53 | 495.53 |
| FII | 165.09 | 173.02 | 171.37 | 180.2 | 176.43 | 172.5 | 156.02 | 159.02 | 157.52 | 160.46 |
| DII | 279.5 | 268.39 | 268.3 | 258.27 | 260.54 | 265.03 | 281.56 | 281.76 | 284.22 | 283.61 |
| Public | 474.13 | 474.13 | 474.13 | 474.13 | 474.13 | 474.13 | 474.13 | 474.13 | 474.13 | 474.13 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 969.67 | 969.67 | 969.67 | 969.67 | 969.67 | 969.67 | 969.67 | 969.67 | 969.67 | 969.67 |
* 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.