Nifty
:
25935.15
Sensex
:
84273.92
67.85 (0.26%)
208.17 (0.25%)
Nifty
Sensex
:
:
25935.15
84273.92
67.85 (0.26%)
208.17 (0.25%)

NLC India Ltd.

Power Generation/Distribution

Rating :
56/99

BSE: 513683 | NSE: NLCINDIA

NSE BSE
258.35
10-Feb-2026
  • Open
  • High
  • Low
  • Previous Close
  •  263.3
  •  263.95
  •  257.15
  •  262.35
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  1151998
  •  299459759.65
  •  292.2
  •  186.03

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 35,775.22
  • 13.70
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 59,360.39
  • 1.16%
  • 1.79

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 72.20%
  • 0.63%
  • 5.38%
  • FII
  • DII
  • Others
  • 3.23%
  • 18.00%
  • 0.56%

Chart

Price | P:E | P:BV | EV:EBITDA | MCap:Sales | EPS

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 6.85
  • 9.19
  • -1.85

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 12.05
  • 12.03
  • -3.69

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 44.08
  • 15.36
  • 23.41

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 7.05
  • 11.94
  • 13.54

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 1.05
  • 1.25
  • 1.65

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 7.24
  • 8.15
  • 9.18

Earnings Forecasts:

(Updated: 07-02-2026)
Description
2024
2025
2026
2027
Adj EPS
19.57
18.7
21.89
24.52
P/E Ratio
13.20
13.82
11.80
10.54
Revenue
15283
18153.1
21038.6
21975.2
EBITDA
4840.23
6120.2
7655.75
8186.95
Net Income
2621.36
2386.8
2955.3
3183.4
ROA
4.65
4.37
P/B Ratio
1.91
1.73
1.55
1.40
ROE
14.87
11.29
12.78
12.55
FCFF
-334.26
-950.76
-1518.15
-2478.23
FCFF Yield
-0.54
-1.53
-2.45
-4
Net Debt
22108.9
25151.6
BVPS
135.02
149.54
167
184.43

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Dec 25
Dec 24
Var%
Sep 25
Sep 24
Var%
Jun 25
Jun 24
Var%
Mar 25
Mar 24
Var%
Net Sales
4,443.05
4,411.47
0.72%
4,178.41
3,657.33
14.25%
3,825.61
3,378.17
13.25%
3,836.00
3,540.64
8.34%
Expenses
3,098.65
3,376.58
-8.23%
2,588.26
2,647.67
-2.24%
2,684.14
2,198.27
22.10%
2,154.00
3,207.60
-32.85%
EBITDA
1,344.40
1,034.89
29.91%
1,590.15
1,009.66
57.49%
1,141.47
1,179.90
-3.26%
1,682.00
333.04
405.04%
EBIDTM
30.26%
23.46%
38.06%
27.61%
29.84%
34.93%
43.85%
9.41%
Other Income
364.05
489.32
-25.60%
168.31
716.79
-76.52%
290.24
264.48
9.74%
135.90
493.89
-72.48%
Interest
269.30
236.55
13.84%
289.18
180.42
60.28%
298.79
189.49
57.68%
325.30
199.16
63.34%
Depreciation
596.55
457.90
30.28%
547.94
412.62
32.80%
539.32
433.23
24.49%
580.52
462.35
25.56%
PBT
842.60
829.76
1.55%
921.34
1,133.41
-18.71%
593.60
821.66
-27.76%
912.08
165.42
451.37%
Tax
118.68
133.81
-11.31%
196.61
151.01
30.20%
-245.55
255.02
-
443.72
51.65
759.09%
PAT
723.92
695.95
4.02%
724.73
982.40
-26.23%
839.15
566.64
48.09%
468.36
113.77
311.67%
PATM
16.29%
15.78%
17.34%
26.86%
21.94%
16.77%
12.21%
3.21%
EPS
4.80
4.82
-0.41%
4.80
6.58
-27.05%
5.75
4.03
42.68%
3.48
0.82
324.39%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 25
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Net Sales
16,283.07
15,282.96
13,001.33
16,165.24
11,947.94
9,846.09
10,320.56
9,870.93
11,281.95
11,094.37
7,875.74
Net Sales Growth
8.64%
17.55%
-19.57%
35.30%
21.35%
-4.60%
4.56%
-12.51%
1.69%
40.87%
 
Cost Of Goods Sold
49.66
-177.02
-238.96
206.31
476.49
-51.43
81.99
242.92
67.44
-436.71
-368.48
Gross Profit
16,233.41
15,459.98
13,240.29
15,958.93
11,471.45
9,897.52
10,238.57
9,628.01
11,214.51
11,531.08
8,244.22
GP Margin
99.70%
101.16%
101.84%
98.72%
96.01%
100.52%
99.21%
97.54%
99.40%
103.94%
104.68%
Total Expenditure
10,525.05
10,442.90
9,465.54
10,323.78
7,785.07
7,103.74
7,038.49
7,951.89
8,125.53
7,861.76
6,323.71
Power & Fuel Cost
-
2,669.89
2,285.57
2,478.79
1,373.17
1,667.03
1,780.92
1,879.23
1,745.93
1,603.37
899.49
% Of Sales
-
17.47%
17.58%
15.33%
11.49%
16.93%
17.26%
19.04%
15.48%
14.45%
11.42%
Employee Cost
-
3,076.42
2,707.69
2,578.83
2,690.45
2,755.89
2,874.96
3,026.98
3,163.05
2,343.58
2,288.50
% Of Sales
-
20.13%
20.83%
15.95%
22.52%
27.99%
27.86%
30.67%
28.04%
21.12%
29.06%
Manufacturing Exp.
-
3,896.40
3,590.00
3,310.44
2,523.58
1,600.85
1,434.73
1,506.93
1,549.56
1,590.19
1,552.83
% Of Sales
-
25.50%
27.61%
20.48%
21.12%
16.26%
13.90%
15.27%
13.73%
14.33%
19.72%
General & Admin Exp.
-
745.37
722.89
589.49
552.73
772.28
817.33
714.92
720.17
1,790.21
916.23
% Of Sales
-
4.88%
5.56%
3.65%
4.63%
7.84%
7.92%
7.24%
6.38%
16.14%
11.63%
Selling & Distn. Exp.
-
15.42
8.75
13.10
53.26
28.14
32.55
12.47
22.85
7.14
24.14
% Of Sales
-
0.10%
0.07%
0.08%
0.45%
0.29%
0.32%
0.13%
0.20%
0.06%
0.31%
Miscellaneous Exp.
-
216.42
389.60
1,146.82
115.39
330.98
16.01
568.44
856.53
980.03
24.14
% Of Sales
-
1.42%
3.00%
7.09%
0.97%
3.36%
0.16%
5.76%
7.59%
8.83%
13.32%
EBITDA
5,758.02
4,840.06
3,535.79
5,841.46
4,162.87
2,742.35
3,282.07
1,919.04
3,156.42
3,232.61
1,552.03
EBITDA Margin
35.36%
31.67%
27.20%
36.14%
34.84%
27.85%
31.80%
19.44%
27.98%
29.14%
19.71%
Other Income
958.50
1,606.66
947.14
1,217.98
598.02
2,475.53
1,575.01
2,498.25
1,384.28
868.58
558.79
Interest
1,182.57
931.76
849.28
1,011.69
983.78
1,312.57
1,174.38
699.92
547.85
588.28
467.33
Depreciation
2,264.33
1,884.27
1,824.89
1,800.79
1,908.72
1,611.42
1,334.15
1,120.76
1,231.62
1,043.53
910.11
PBT
3,269.62
3,630.69
1,808.76
4,246.96
1,868.39
2,293.89
2,348.55
2,596.61
2,761.23
2,469.38
733.38
Tax
513.46
983.56
1,014.32
630.66
1,488.01
909.03
892.95
1,024.05
863.89
-167.38
637.03
Tax Rate
15.70%
26.60%
35.20%
30.68%
57.16%
40.89%
38.08%
39.98%
30.63%
-7.31%
90.36%
PAT
2,756.16
2,621.12
1,867.32
1,394.71
1,132.54
1,283.13
1,440.55
1,507.71
1,945.17
2,456.66
67.97
PAT before Minority Interest
2,610.38
2,713.37
1,867.32
1,425.13
1,115.13
1,314.04
1,452.16
1,537.35
1,956.78
2,456.66
67.97
Minority Interest
-145.78
-92.25
0.00
-30.42
17.41
-30.91
-11.61
-29.64
-11.61
0.00
0.00
PAT Margin
16.93%
17.15%
14.36%
8.63%
9.48%
13.03%
13.96%
15.27%
17.24%
22.14%
0.86%
PAT Growth
16.85%
40.37%
33.89%
23.15%
-11.74%
-10.93%
-4.45%
-22.49%
-20.82%
3,514.33%
 
EPS
19.88
18.90
13.47
10.06
8.17
9.25
10.39
10.87
14.03
17.72
0.49

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 25
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Shareholder's Funds
18,722.97
16,531.05
15,168.84
14,189.18
13,484.81
12,905.13
12,769.45
13,351.97
12,126.48
12,781.93
Share Capital
1,386.64
1,386.64
1,386.64
1,386.64
1,386.64
1,386.64
1,386.64
1,528.57
1,528.57
1,677.71
Total Reserves
17,336.33
15,144.41
13,782.20
12,802.54
12,098.17
11,518.49
11,382.81
11,823.40
10,597.91
11,104.22
Non-Current Liabilities
24,008.75
24,712.10
24,391.26
24,443.93
23,202.75
22,296.60
18,024.62
12,303.15
10,670.51
9,418.24
Secured Loans
17,651.82
16,690.47
15,935.68
16,278.12
16,705.64
17,877.68
12,814.96
8,087.95
8,101.94
6,554.46
Unsecured Loans
839.29
2,535.25
2,562.49
2,567.15
2,228.80
1,065.51
1,562.33
1,292.39
434.62
495.65
Long Term Provisions
160.96
158.91
165.48
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Current Liabilities
12,995.96
11,413.03
11,278.75
9,988.59
16,033.01
16,718.12
14,205.92
12,570.62
11,691.70
6,847.01
Trade Payables
1,898.00
1,375.44
950.89
1,517.97
1,895.69
3,287.69
3,329.06
2,073.56
1,257.70
1,173.83
Other Current Liabilities
7,823.60
7,225.34
7,528.26
5,259.26
6,047.26
5,584.65
4,991.98
7,227.59
6,382.22
5,475.19
Short Term Borrowings
952.51
1,747.46
2,281.34
1,592.35
6,283.17
6,021.37
4,546.53
2,130.53
2,125.23
14.61
Short Term Provisions
2,321.85
1,064.79
518.26
1,619.01
1,806.89
1,824.41
1,338.35
1,138.94
1,926.55
183.38
Total Liabilities
58,949.43
55,491.35
53,295.67
50,806.83
54,617.41
53,687.22
46,101.74
38,911.42
35,162.77
29,687.60
Net Block
30,698.92
23,390.84
24,058.18
24,874.92
25,823.77
24,109.14
17,657.95
16,765.32
15,997.19
16,327.11
Gross Block
45,957.65
36,738.55
35,596.31
34,611.12
33,617.65
29,676.23
21,867.02
19,849.31
17,859.76
17,232.92
Accumulated Depreciation
15,258.73
13,347.71
11,538.13
9,736.20
7,793.88
5,567.09
4,209.07
3,083.99
1,862.57
905.81
Non Current Assets
49,316.94
43,814.87
41,492.84
39,514.89
38,466.12
37,798.46
33,316.26
27,235.90
23,401.40
19,692.63
Capital Work in Progress
15,297.43
17,726.49
14,636.34
13,022.13
11,596.58
12,661.78
13,855.66
8,396.55
5,218.64
2,541.52
Non Current Investment
8.08
7.84
7.59
6.62
13.59
13.51
12.69
12.69
12.69
12.69
Long Term Loans & Adv.
3,138.01
2,480.14
2,637.91
1,448.76
874.39
865.19
1,628.68
1,998.83
2,155.62
802.55
Other Non Current Assets
174.50
209.56
152.82
162.46
157.79
148.84
161.28
62.51
17.26
8.76
Current Assets
9,588.99
11,629.03
11,802.83
11,291.94
16,151.29
15,888.76
12,785.48
11,675.52
11,761.37
9,994.97
Current Investments
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Inventories
1,912.65
1,483.63
1,182.51
1,201.41
1,628.55
1,683.75
1,720.10
2,089.42
2,336.00
1,508.92
Sundry Debtors
3,141.45
3,767.49
4,264.47
3,709.63
7,521.50
8,509.79
6,186.95
4,558.03
4,793.45
3,737.84
Cash & Bank
319.70
700.06
251.45
343.93
784.56
432.68
531.07
368.47
515.05
3,615.03
Other Current Assets
4,215.19
2,845.29
2,217.99
2,978.32
6,216.68
5,262.54
4,347.36
4,659.60
4,116.87
1,133.18
Short Term Loans & Adv.
3,441.92
2,832.56
3,886.41
3,058.65
3,626.77
3,302.99
1,878.52
1,533.64
2,467.78
786.31
Net Current Assets
-3,406.97
216.00
524.08
1,303.35
118.28
-829.36
-1,420.44
-895.10
69.67
3,147.96
Total Assets
58,905.93
55,443.90
53,295.67
50,806.83
54,617.41
53,687.22
46,101.74
38,911.42
35,162.77
29,687.60

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 25
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Cash From Operating Activity
8,977.12
5,512.49
4,171.32
7,746.05
4,389.70
1,646.76
1,620.07
4,533.36
1,225.28
1,300.53
PBT
3,696.93
2,881.64
2,055.79
2,603.14
2,223.07
2,345.11
2,561.40
2,820.67
3,162.84
1,611.34
Adjustment
3,430.21
3,072.87
2,201.92
3,049.95
2,811.82
2,541.97
1,615.45
2,243.36
1,472.84
1,101.04
Changes in Working Capital
2,362.77
148.42
73.23
2,959.53
-338.47
-2,746.75
-2,053.40
-68.68
-2,907.71
-885.03
Cash after chg. in Working capital
9,489.91
6,102.93
4,330.94
8,612.62
4,696.42
2,140.33
2,123.45
4,995.35
1,727.97
1,827.35
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-610.32
-612.10
-158.78
-871.08
-328.38
-496.40
-500.65
-556.80
-503.91
-525.66
Other Direct Exp. Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Extra & Other Items
97.53
21.66
-0.84
4.51
21.66
2.83
-2.73
94.81
1.22
-1.16
Cash From Investing Activity
-7,159.56
-3,059.36
-2,498.58
-762.62
-2,212.26
-5,811.77
-6,119.07
-4,593.06
-4,331.82
-1,379.68
Net Fixed Assets
-3,292.14
-1,702.18
-834.70
-563.27
-602.27
-2,940.80
-3,637.13
-3,768.57
-3,226.89
6,714.92
Net Investments
-451.40
-443.80
-263.65
-310.68
-102.59
-695.82
-402.21
0.00
-472.25
-15.06
Others
-3,416.02
-913.38
-1,400.23
111.33
-1,507.40
-2,175.15
-2,079.73
-824.49
-632.68
-8,079.54
Cash from Financing Activity
-2,196.07
-1,985.08
-1,734.68
-7,001.36
-2,037.06
4,163.48
4,415.56
98.21
-67.78
62.65
Net Cash Inflow / Outflow
-378.51
468.05
-61.94
-17.93
140.38
-1.53
-83.44
38.51
-3,174.32
-16.50
Opening Cash & Equivalents
565.47
97.42
139.41
157.34
16.96
18.49
101.93
63.42
3,237.74
3,254.24
Closing Cash & Equivalent
186.96
565.47
77.47
139.41
157.34
16.96
18.49
101.93
63.42
3,237.74

Financial Ratios

Consolidated /

Standalone
Description
Mar 25
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Book Value (Rs.)
135.02
119.22
109.39
102.33
97.25
93.07
92.09
87.35
79.33
76.19
ROA
4.74%
3.43%
2.74%
2.12%
2.43%
2.91%
3.62%
5.28%
7.58%
0.24%
ROE
15.39%
11.78%
9.71%
8.06%
9.96%
11.31%
11.77%
15.36%
19.73%
0.49%
ROCE
11.57%
9.77%
8.32%
9.32%
8.75%
9.58%
10.88%
13.43%
12.84%
5.49%
Fixed Asset Turnover
0.37
0.36
0.46
0.35
0.31
0.40
0.47
0.60
0.64
0.48
Receivable days
82.50
112.74
90.02
171.55
297.14
259.88
198.66
151.19
139.19
139.50
Inventory Days
40.56
37.42
26.91
43.23
61.39
60.19
70.43
71.55
62.73
55.79
Payable days
-3374.78
-1776.68
2183.93
1307.46
0.00
161.27
130.31
78.56
67.24
58.14
Cash Conversion Cycle
3497.83
1926.85
-2066.99
-1092.69
358.54
158.80
138.78
144.17
134.68
137.14
Total Debt/Equity
1.20
1.35
1.47
1.55
2.02
2.11
1.61
0.99
0.95
0.66
Interest Cover
4.97
4.39
3.03
3.65
2.69
3.00
4.66
6.15
4.89
2.51

Annual Reports:

FY 2025
FY 2024
FY 2023
FY 2022
FY 2021
FY 2020
FY 2019
FY 2018
FY 2017
FY 2016

News Update:


  • Neyveli Lignite - Quarterly Results
    11th Feb 2026, 00:00 AM

    Read More
  • NLC India signs MoU with Government of Gujarat
    14th Jan 2026, 09:28 AM

    MoU is non-binding in nature and envisages the development of large-scale Renewable Energy projects in the State of Gujarat

    Read More
  • NLC India transfers 7 RE Assets to NLC India Renewables
    2nd Jan 2026, 11:08 AM

    The aforesaid transfer has been effected on January 01, 2026

    Read More
  • NLC India inks coal mining pact with GRN North Dhadu Coal Mine
    31st Dec 2025, 15:30 PM

    This coal mine is having more than 110 million tonnes of extractable coal reserves with rated capacity of 3 million tonnes per annum

    Read More
  • NLC India’s arm signs power purchase agreement with SJVN
    17th Dec 2025, 11:30 AM

    The PPA is for 200 MW Wind Power Project

    Read More
  • NLC India receives LoA from NCRTC
    15th Dec 2025, 10:50 AM

    The scheduled commencement of supply is within 24 months from the PPA's effective date

    Read More
  • NLC India’s arm signs JVA with PTC India
    13th Dec 2025, 11:57 AM

    The collaboration envisages the development of green energy capacity upto 2000 MW, to be implemented in phases

    Read More
  • NLC India commissions second phase of 300 MW Solar Power Project
    3rd Nov 2025, 11:30 AM

    The Commissioning Certificate for the same has been received from Rajasthan Renewable Energy Corporation on November 2, 2025

    Read More

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