NTPC Limited (NTPC)

Basic

  • Market Cap

    ₹2,497.38B

  • EV

    ₹4,685.73B

  • Shares Out

    9,696.67M

  • Revenue

    ₹1,769.13B

  • Employees

    15,159

Margins

  • Gross

    42.33%

  • EBITDA

    29.97%

  • Operating

    21.46%

  • Pre-Tax

    14.93%

  • Net

    10.81%

  • FCF

    15.35%

Returns (5Yr Avg)

  • ROA

    4.01%

  • ROE

    11.62%

  • ROCE

    7.88%

  • ROIC

    5.25%

Valuation (TTM)

  • P/E

    —

  • P/B

    —

  • EV/Sales

    —

  • EV/EBITDA

    —

  • EV/FCF

    —

  • EV/Gross Profit

    —

Valuation (NTM)

  • Price Target

    ₹271.52

  • P/E

    —

  • EV/Sales

    —

  • EV/EBITDA

    —

  • EV/FCF

    —

Per Share

  • Rev

    ₹182.44

  • Earnings (Dil)

    ₹19.72

  • FCF

    ₹28

  • Book Value

    ₹158.52

Growth (CAGR)

  • Rev 3Yr

    16.89%

  • Rev 5Yr

    14.88%

  • Rev 10Yr

    9.35%

  • Dil EPS 3Yr

    20.6%

  • Dil EPS 5Yr

    10.36%

  • Dil EPS 10Yr

    3.2%

  • Rev Fwd 2Yr

    4.13%

  • EBITDA Fwd 2Yr

    7.79%

  • EPS Fwd 2Yr

    9.57%

  • EPS LT Growth Est

    10.18%

Dividends

  • Yield

    —

  • Payout

    26.62%

  • DPS

    ₹5.25

  • DPS Growth 3Yr

    -2.42%

  • DPS Growth 5Yr

    11.19%

  • DPS Growth 10Yr

    6.81%

  • DPS Growth Fwd 2Yr

    10.9%

Select a metric from the list below to chart it

Mar '14
Mar '16
Mar '18
Mar '20
Mar '22
LTM
Metric
Mar '14
Mar '15
Mar '16
Mar '17
Mar '18
Mar '19
Mar '20
Mar '21
Mar '22
Mar '23
LTM

Total Revenues

1,002,865.4

1,094,640.4

1,115,311.5

1,326,692.8

1,762,069.3

1,769,132.0

Total Revenues % Chg.

13.9%

9.2%

1.9%

19.0%

32.8%

12.2%

Cost of Goods Sold, Total

597,204.9

623,845.6

611,459.2

753,552.6

1,060,052.6

1,020,225.8

Gross Profit

405,660.5

470,794.8

503,852.3

573,140.2

702,016.7

748,906.2

Selling General & Admin Expenses, Total

58,166.5

58,453.7

59,634.4

63,180.6

65,764.4

66,836.0

Exploration / Drilling Costs, Total

4.7

1.4

0.9

0.7

0.6

0.6

Depreciation & Amortization

86,690.3

103,561.6

123,191.7

135,564.2

147,643.0

153,945.3

Other Operating Expenses

78,372.3

84,511.7

101,203.6

110,226.5

144,853.0

148,406.9

Other Operating Expenses, Total

223,233.8

246,528.4

284,030.6

308,972.0

358,261.0

369,188.8

Operating Income

182,426.7

224,266.4

219,821.7

264,168.2

343,755.7

379,717.4

Interest Expense, Total

-55,755.8

-81,681.2

-96,332.9

-93,705.8

-115,318.2

-122,463.6

Interest And Investment Income

—

—

3,325.5

4,580.7

5,294.5

5,294.5

Net Interest Expenses

-55,755.8

-81,681.2

-93,007.4

-89,125.1

-110,023.7

-117,169.1

Income (Loss) On Equity Invest.

6,721.7

4,054.0

6,838.7

10,201.3

7,797.7

17,414.5

Currency Exchange Gains (Loss)

590.1

-9,621.7

1,520.1

6,222.2

-7,489.2

-7,489.2

Other Non Operating Income (Expenses)

22,174.4

28,876.5

40,740.0

16,863.9

12,278.5

10,540.2

EBT, Excl. Unusual Items

156,157.1

165,894.0

175,913.1

208,330.5

246,319.0

283,013.8

Gain (Loss) On Sale Of Investments

—

—

-158.6

108.1

—

—

Gain (Loss) On Sale Of Assets

-1,745.4

-641.9

-1,339.1

-1,017.9

-1,367.5

-1,367.5

Asset Writedown

-1,153.0

-1,477.0

-2,682.9

-1,259.5

-430.8

-430.8

Other Unusual Items

-40,713.2

48,720.1

2,166.8

13,912.7

-5,346.0

-17,128.2

EBT, Incl. Unusual Items

112,545.5

212,495.2

173,899.3

220,073.9

239,174.7

264,087.3

Income Tax Expense

-27,799.4

93,475.4

24,205.3

50,471.0

67,961.2

70,492.9

Earnings From Continuing Operations

140,344.9

119,019.8

149,694.0

169,602.9

171,213.5

193,594.4

Minority Interest

-2,978.1

-3,017.5

-3,347.7

-2,843.9

-2,088.0

-2,342.8

Net Income

137,366.8

116,002.3

146,346.3

166,759.0

169,125.5

191,251.6

Net Income to Common Incl Extra Items

137,366.8

116,002.3

146,346.3

166,759.0

169,125.5

191,251.6

Net Income to Common Excl. Extra Items

137,366.8

116,002.3

146,346.3

166,759.0

169,125.5

191,251.6

Total Shares Outstanding

9,894.6

9,894.6

9,696.7

9,696.7

9,696.7

9,694.6

Weighted Avg. Shares Outstanding

9,894.6

9,894.6

9,844.7

9,696.7

9,696.7

9,697.1

Weighted Avg. Shares Outstanding Dil

9,894.6

9,894.6

9,844.7

9,696.7

9,696.7

9,697.1

EPS

13.9

11.7

14.9

17.2

17.4

19.7

EPS Diluted

13.9

11.7

14.9

17.2

17.4

19.7

EBITDA

269,019.8

324,701.7

340,303.8

397,017.9

487,936.5

530,200.5