Nifty
Sensex
:
:
8356.55
28265.31
102.75 (1.24%)
-1203.18 (-4.08%)

Power Generation/Distribution

Rating :
60/99  (View)

BSE: 532555 | NSE: NTPC

82.05
1.05 (1.30%)
03-Apr-2020 | 9:07AM
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  •  82.05
  •  82.05
  •  82.05
  •  81.00
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  9374
  •  7.69
  •  145.85
  •  73.20

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 80,244.86
  • 4.14
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 239,180.39
  • 7.50%
  • 0.71

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 54.14%
  • 0.15%
  • 1.62%
  • FII
  • DII
  • Others
  • 12.76%
  • 19.17%
  • 12.16%

Chart

Price | P:E | P:BV | EV:EBITDA

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 6.78
  • 4.07
  • 4.84

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 4.23
  • 3.75
  • -2.27

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 3.02
  • 2.69
  • 7.78

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 11.58
  • 12.10
  • 12.72

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 0.87
  • 0.87
  • 0.87

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 9.57
  • 10.19
  • 10.07

Quarterly Results

Standalone Figures in Rs. Crores /

Consolidated
Description
Dec 19
Dec 18
Var%
Sep 19
Sep 18
Var%
Jun 19
Jun 18
Var%
Mar 19
Mar 18
Var%
Net Sales
25,412
0
0
24,460
0
0
25,931
0
0
22,890
0
0
Expenses
17,819
0
0
17,637
0
0
19,031
0
0
17,622
0
0
EBITDA
7,593
0
0
6,823
0
0
6,900
0
0
5,267
0
0
EBIDTM
30%
0%
28%
0%
27%
0%
23%
0%
Other Income
541
0
0
815
0
0
341
0
0
1,255
0
0
Interest
2,048
0
0
1,805
0
0
1,767
0
0
1,066
0
0
Depreciation
2,542
0
0
2,286
0
0
2,192
0
0
1,631
0
0
PBT
3,544
0
0
3,547
0
0
3,282
0
0
3,825
0
0
Tax
2,028
0
0
1,130
0
0
589
0
0
-7,501
0
-
PAT
1,515
0
0
2,417
0
0
2,693
0
0
11,327
0
0
PATM
6%
0%
10%
0%
10%
0%
49%
0%
EPS
3.21
0.00
0
3.44
0.00
0
2.87
0.00
0
4.89
0.00
0

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Net Sales
98,693
94,838
87,202
81,343
72,697
80,612
78,951
72,098
65,893
57,607
48,312
Net Sales Growth
0%
9%
7%
12%
-10%
2%
10%
9%
14%
19%
 
Cost Of Goods Sold
3,738
0
0
0
0
5
2
0
0
0
0
Gross Profit
94,955
94,838
87,202
81,343
72,697
80,607
78,949
72,098
65,893
57,607
48,312
GP Margin
96%
100%
100%
100%
100%
100%
100%
100%
100%
100%
100%
Total Expenditure
72,109
75,054
64,832
60,029
54,787
63,537
59,311
54,046
50,980
44,919
35,233
Power & Fuel Cost
-
58,414
53,271
50,807
46,301
54,298
50,775
45,893
43,641
36,640
30,231
% Of Sales
-
62%
61%
62%
64%
67%
64%
64%
66%
64%
63%
Employee Cost
-
4,908
4,792
4,376
3,621
3,841
4,039
3,607
3,261
2,922
2,520
% Of Sales
-
5%
6%
5%
5%
5%
5%
5%
5%
5%
5%
Manufacturing Exp.
-
3,333
2,941
2,460
2,204
2,387
1,900
2,234
1,885
1,762
1,488
% Of Sales
-
4%
3%
3%
3%
3%
2%
3%
3%
3%
3%
General & Admin Exp.
-
2,056
1,746
1,608
1,411
1,399
1,450
1,191
1,075
969
826
% Of Sales
-
2%
2%
2%
2%
2%
2%
2%
2%
2%
2%
Selling & Distn. Exp.
-
365
57
42
45
689
648
608
685
767
21
% Of Sales
-
0%
0%
0%
0%
1%
1%
1%
1%
1%
0%
Miscellaneous Exp.
-
5,979
2,025
736
1,204
920
497
512
433
1,859
21
% Of Sales
-
6%
2%
1%
2%
1%
1%
1%
1%
3%
0%
EBITDA
26,584
19,784
22,369
21,314
17,911
17,075
19,639
18,053
14,913
12,688
13,079
EBITDA Margin
27%
21%
26%
26%
25%
21%
25%
25%
23%
22%
27%
Other Income
2,952
1,920
5,246
1,513
1,156
2,652
2,960
3,305
3,470
4,160
2,943
Interest
6,687
5,261
4,447
3,753
3,366
3,705
3,343
2,491
2,139
1,735
2,078
Depreciation
8,651
7,688
7,460
6,010
5,224
5,565
4,770
3,823
3,107
2,720
2,894
PBT
14,198
8,755
15,709
13,064
10,477
10,456
14,486
15,043
13,137
12,392
11,049
Tax
-3,754
-3,206
5,653
2,975
-163
464
3,082
4,025
3,323
3,044
2,211
Tax Rate
-26%
-37%
36%
23%
-2%
4%
21%
24%
25%
25%
20%
PAT
17,952
11,968
10,099
10,095
10,660
9,986
11,404
12,591
9,813
9,348
8,838
PAT before Minority Interest
17,902
11,961
10,056
10,089
10,640
9,992
11,403
12,586
9,815
9,348
8,838
Minority Interest
-50
7
42
6
20
-6
0
5
-2
0
0
PAT Margin
18%
13%
12%
12%
15%
12%
14%
17%
15%
16%
18%
PAT Growth
0%
19%
0%
-5%
7%
-12%
-9%
28%
5%
6%
 
Unadjusted EPS
14.41
12.77
10.66
13.00
13.10
12.11
13.83
15.27
11.90
11.34
10.72

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Shareholder's Funds
1,10,037
1,03,563
97,838
91,576
82,094
87,330
81,476
74,403
68,444
62,628
Share Capital
9,895
8,245
8,245
8,245
8,245
8,245
8,245
8,245
8,245
8,245
Total Reserves
1,00,142
95,318
89,593
83,330
73,849
79,084
73,230
66,157
60,198
54,382
Non-Current Liabilities
1,56,241
1,38,102
1,13,043
95,987
1,07,978
89,409
79,928
68,232
51,623
46,050
Secured Loans
51,220
38,995
40,633
31,493
37,803
25,419
21,004
18,060
16,456
15,376
Unsecured Loans
86,573
77,781
63,442
59,712
56,954
51,733
44,828
38,222
31,458
30,444
Long Term Provisions
12,240
8,714
5,097
436
8,425
7,936
10,798
9,394
569
0
Current Liabilities
62,105
47,981
44,084
36,215
35,946
29,665
26,699
20,795
23,463
20,109
Trade Payables
8,518
6,708
5,573
5,694
7,108
7,224
5,862
5,038
4,392
6,088
Other Current Liabilities
30,410
26,342
24,552
21,951
20,202
14,427
13,165
12,196
9,362
3,669
Short Term Borrowings
15,995
6,680
3,120
1,487
640
434
382
150
39
0
Short Term Provisions
7,183
8,252
10,839
7,083
7,996
7,580
7,289
3,411
9,670
10,352
Total Liabilities
3,29,048
2,90,595
2,55,768
2,24,571
2,26,907
2,07,084
1,88,747
1,64,025
1,44,015
1,29,066
Net Block
1,37,821
1,28,245
1,04,532
92,929
91,853
84,208
71,833
51,131
44,864
38,805
Gross Block
1,66,581
1,48,821
1,17,088
98,844
1,44,361
1,31,394
1,13,804
88,880
79,210
71,527
Accumulated Depreciation
28,760
20,575
12,556
5,915
52,508
47,186
41,971
37,749
34,346
32,723
Non Current Assets
2,78,629
2,41,326
2,21,419
1,93,687
1,85,115
1,62,699
1,44,287
1,21,440
97,467
86,321
Capital Work in Progress
1,06,777
83,386
86,896
75,046
67,555
53,825
46,555
50,398
41,092
37,682
Non Current Investment
8,100
8,876
7,802
6,095
14
1,663
3,300
4,923
6,545
9,834
Long Term Loans & Adv.
24,660
19,237
21,020
18,595
23,946
21,208
21,102
14,988
4,966
0
Other Non Current Assets
1,270
1,582
1,170
1,022
1,747
1,795
1,497
0
0
0
Current Assets
48,917
48,009
33,169
30,884
41,792
44,385
44,460
41,211
46,088
42,360
Current Investments
0
0
0
379
1,887
1,637
1,622
1,622
1,812
1,943
Inventories
8,119
6,140
6,586
7,051
7,972
5,988
4,576
4,178
3,911
3,533
Sundry Debtors
10,148
8,812
8,964
8,289
9,250
6,726
6,096
6,681
1,746
7,081
Cash & Bank
2,782
4,388
3,301
4,938
14,252
17,051
18,738
18,087
17,860
16,053
Other Current Assets
27,867
19,982
9,180
2,639
8,430
12,984
13,428
10,642
20,760
13,750
Short Term Loans & Adv.
11,187
8,687
5,138
7,589
2,375
3,165
1,718
1,622
11,305
12,382
Net Current Assets
-13,188
28
-10,915
-5,331
5,845
14,720
17,762
20,416
22,625
22,251
Total Assets
3,29,048
2,90,595
2,55,768
2,24,571
2,26,907
2,07,084
1,88,747
1,64,025
1,44,015
1,29,066

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Cash From Operating Activity
16,367
19,670
20,167
24,125
14,889
16,531
16,508
11,397
12,068
11,949
PBT
8,755
15,709
13,761
10,618
10,456
14,486
16,611
13,137
12,392
10,990
Adjustment
17,938
7,857
9,240
8,655
7,612
6,043
3,286
2,308
5,299
4,658
Changes in Working Capital
-7,287
-5,823
-207
6,237
-1,169
-1,311
-410
-2,837
-2,590
-900
Cash after chg. in Working capital
19,406
17,744
22,793
25,511
16,898
19,217
19,487
12,609
15,102
14,747
Interest Paid
0
0
0
0
0
0
0
0
0
0
Tax Paid
-3,039
1,926
-2,626
-1,386
-2,010
-2,687
-2,980
-1,212
-3,034
-2,799
Other Direct Exp. Paid
0
0
0
0
0
0
0
0
0
0
Extra & Other Items
0
0
0
0
0
0
0
0
0
0
Cash From Investing Activity
-22,239
-20,678
-24,480
-19,162
-15,977
-15,509
-16,845
-9,583
-9,372
-13,033
Net Fixed Assets
-25,724
-26,395
-28,438
20,923
-23,090
-21,526
-16,699
-15,406
-9,296
-10,196
Net Investments
-3,098
-1,095
-559
639
726
1,002
446
1,138
2,462
-824
Others
6,584
6,812
4,518
-40,723
6,387
5,014
-592
4,684
-2,538
-2,013
Cash from Financing Activity
5,698
1,028
3,138
-3,899
-1,474
-2,709
988
-1,583
-889
-114
Net Cash Inflow / Outflow
-174
19
-1,176
1,064
-2,563
-1,688
651
231
1,807
-1,197
Opening Cash & Equivalents
383
364
1,539
475
17,051
18,738
18,087
17,856
16,053
17,250
Closing Cash & Equivalent
209
383
364
1,539
14,488
17,051
18,738
18,087
17,860
16,053

Financial Ratios

Consolidated /

Standalone
Description
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Book Value (Rs.)
110
103
98
93
83
88
82
74
69
63
ROA
4%
4%
4%
5%
5%
6%
7%
6%
7%
7%
ROE
11%
10%
11%
12%
12%
14%
16%
14%
14%
15%
ROCE
6%
9%
8%
7%
8%
11%
13%
12%
12%
13%
Fixed Asset Turnover
1
1
1
1
1
1
1
1
1
1
Receivable days
36
37
38
44
36
29
32
23
28
41
Inventory Days
27
26
30
37
31
24
22
22
23
26
Payable days
37
33
32
41
39
38
35
33
43
57
Cash Conversion Cycle
26
31
36
40
28
15
19
13
9
10
Total Debt/Equity
1
1
1
1
1
1
1
1
1
1
Interest Cover
3
5
4
4
4
5
8
7
8
6

News Update


  • NTPC completes acquisition of NEEPCO, THDC
    30th Mar 2020, 09:09 AM

    With this, NTPC has become the holding company and also a promoter of NEEPCO and THDC

    Read More
  • NTPC to acquire 100% stake in NEEPCO
    27th Mar 2020, 10:20 AM

    The company has executed SPA with the President of India for acquisition of legal and beneficial ownership of 3,60,98,09,800 equity shares held by the President of India in NEEPCO

    Read More
  • NTPC inks pact to acquire govt's stake in THDC India
    27th Mar 2020, 09:18 AM

    The company has executed a SPA with the President of India for acquisition of legal and beneficial ownership of 2,73,09,406 equity shares held by the President of India in THDCIL

    Read More
  • NTPC commissions 2nd unit of 660 MW of Khargone Super Thermal Power project
    26th Mar 2020, 09:17 AM

    The total installed capacity of Khargone Super Thermal Power Project, NTPC and NTPC group has become 1320 MW, 50355 MW and 58816 MW respectively

    Read More
  • NTPC ready to supply uninterrupted power supply to nation amid COVID-19 threat
    23rd Mar 2020, 10:33 AM

    All employees have been advised to avoid face to face meetings and public gatherings to the extent feasible

    Read More
  • NTPC wins ‘Champion of Champions Title’ at PRCI Conclave
    17th Mar 2020, 10:17 AM

    The company has bagged 28 awards at Corporate Communication Excellence Awards 2020

    Read More
  • NTPC extends deadline to snap power of defaulting discoms
    11th Mar 2020, 11:15 AM

    NTPC has given this breather to the defaulting discoms in view of Holi festival on March 10

    Read More
  • NTPC’s arm to deploy 20 electric buses in Andaman and Nicobar Islands
    9th Mar 2020, 11:07 AM

    The deployment of electric buses is set to start on a commercial basis by August 2020

    Read More
  • Central government sells 3.12% stake in NTPC through CPSE ETF
    6th Mar 2020, 11:12 AM

    The government sold 30.87 crore equity shares in NTPC on February 3, 2020

    Read More
  • NTPC to set up 2 new units at Talcher Thermal Power Station in Odisha
    6th Mar 2020, 11:05 AM

    Fifty percent of the power generated from these units will be for Odisha

    Read More
  • NTPC achieves largest ever commercial capacity addition of 5,290 MW in FY20
    3rd Mar 2020, 10:13 AM

    The latest capacity additions are 250 MW unit of Barauni Thermal Power Station Stage-II (2 x 250 MW) and 800 MW unit of Darlipalli Super Thermal Power Station Stage-I (2 x 800 MW)

    Read More
  • NTPC’s JV to set up 10,000 EV charging stations in next 2-3 years
    2nd Mar 2020, 12:17 PM

    EESL has undertaken this project to boost the e-mobility ecosystem in India

    Read More
  • NTPC to commence commercial operation of Darlipalli Super Thermal Power Station
    29th Feb 2020, 09:24 AM

    With this, the commercial capacity of NTPC and NTPC group will become 49,695 MW and 58,156 MW respectively

    Read More
  • NTPC invites expression of interest for fly ash
    28th Feb 2020, 11:45 AM

    The process would be another feather in the cap for the power generator in its path for excellence in fly ash utilisation

    Read More
  • NTPC to commence commercial operation of Barauni Thermal Power Station
    28th Feb 2020, 11:28 AM

    With this, the commercial capacity NTPC and NTPC group will become 48,895 MW and 57,356 MW respectively

    Read More
  • NTPC signs agreement with Central Pollution Control Board
    27th Feb 2020, 10:28 AM

    The company will provide financial support of Rs 80 crore for installation of 25 CAAQMS across 6 States and 3 Union Territories

    Read More
  • NTPC gets CCI’s nod to acquire 100% stake of NEEPCO
    25th Feb 2020, 10:49 AM

    NEEPCO is a power utility, primarily operating in the north-eastern region of India

    Read More
  • NTPC gets CCI’s nod to acquire 74.50% stake of THDC India
    25th Feb 2020, 10:33 AM

    THDC is a government company with 74.50% of its total shares held by the Government of India

    Read More
  • Govt to sell stake in THDC, NEEPCO to NTPC
    24th Feb 2020, 11:45 AM

    The acquisition is expected to fetch around Rs 10,000 crore to the exchequer

    Read More
  • NTPC features as India's Best Workplaces in Manufacturing 2020
    20th Feb 2020, 10:21 AM

    NTPC has excelled both on people's practices designed for their employees and the feedback on creating a High Trust Culture from their employees

    Read More
  • NTPC bags CBIP 2020 Award for outstanding contribution to power sector
    20th Feb 2020, 10:15 AM

    The award recognizes NTPC’s outstanding contribution to the Nation by setting new benchmarks in Generation and Maintenance practices

    Read More
  • NTPC’s JV signs pact with BSNL to set up EV charging stations
    18th Feb 2020, 15:46 PM

    EESL will set up public EV charging stations at 1,000 BSNL sites in a phased manner across the country

    Read More
  • NTPC reports 23% rise in Q3 consolidated net profit
    10th Feb 2020, 18:06 PM

    Total consolidated income of the company increased by 1.07% at Rs 25953.02 crore for Q3FY20

    Read More
  • NTPC raises Asia's largest Japanese yen loan worth $750 million
    3rd Feb 2020, 12:00 PM

    The facility has a door-to-door maturity of 11 years under two tranches

    Read More
  • NTPC to commence commercial operation of Khargone Super Thermal Power Station
    31st Jan 2020, 10:01 AM

    With this, the commercial capacity NTPC and NTPC group will become 48645 MW and 57106 EvlW respectively

    Read More
  • NTPC’s JV signs pact with BHEL to set up EV charging infrastructure
    30th Jan 2020, 16:07 PM

    EESL and BHEL will jointly explore opportunities in the field of e-mobility and fast-track the adoption of EVs in the country

    Read More
  • Togo appoints NTPC as PMC for 300 MW solar projects in West African nation
    29th Jan 2020, 10:47 AM

    The letter of engagement of NTPC as the PMC for development about 300MW solar power projects by Togo was handed over

    Read More
  • NTPC to acquire stake in NEEPCO, THDC
    28th Jan 2020, 09:06 AM

    The Board of Directors of the Company at its meeting held on January 27, 2020 has approved the same

    Read More
  • NTPC’s JV gets delivery of first ZS EV from MG Motor
    27th Jan 2020, 16:59 PM

    EESL placed the order for 5 MG ZS EVs that will be used by government officials to further the cause of EVs as part of its National E-Mobility Programme

    Read More
  • NTPC in talks with Rajasthan Govt to sign MoU for solar park in Jaisalmer
    9th Jan 2020, 10:51 AM

    The Solar Park, which is estimated to be situated in Nokh, Jaisalmer would be spread over an area of 1,850 hectare

    Read More

Source: www.accordfintech.com. Price feed provided by www.nseindia.com and www.bseindia.com value addition by www.accordfintech.com. Intraday data delayed 15 minutes.

DISCLAIMER: Information is provided " as is" and solely for informational purposes, not for trading purposes or advice, and may be delayed.