Nifty
Sensex
:
:
15746.50
52574.46
63.15 (0.40%)
230.01 (0.44%)

Power Generation/Distribution

Rating :
54/99

BSE: 532898 | NSE: POWERGRID

234.85
21-Jun-2021
  • Open
  • High
  • Low
  • Previous Close
  •  231.90
  •  235.45
  •  228.40
  •  233.00
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  6592407
  •  15279.69
  •  251.50
  •  154.60

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 122,916.20
  • 10.44
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 265,746.87
  • 4.26%
  • 1.74

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 51.34%
  • 0.44%
  • 2.58%
  • FII
  • DII
  • Others
  • 28.39%
  • 13.75%
  • 3.50%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 15.92
  • 12.82
  • 8.01

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 15.16
  • 12.53
  • 4.75

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 15.10
  • 13.29
  • 10.62

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 12.78
  • 12.06
  • 10.77

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 1.97
  • 2.03
  • 1.88

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 8.69
  • 8.43
  • 7.64

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 21
Mar 20
Var%
Dec 20
Dec 19
Var%
Sep 20
Sep 19
Var%
Jun 20
Jun 19
Var%
Net Sales
10,510.23
10,148.26
3.57%
10,142.48
9,364.36
8.31%
9,529.68
9,051.29
5.29%
9,457.40
9,179.63
3.03%
Expenses
1,214.69
1,645.01
-26.16%
1,227.94
1,117.35
9.90%
1,088.27
1,129.83
-3.68%
1,115.78
911.11
22.46%
EBITDA
9,295.54
8,503.25
9.32%
8,914.54
8,247.01
8.09%
8,441.41
7,921.46
6.56%
8,341.62
8,268.52
0.88%
EBIDTM
88.44%
83.79%
87.89%
88.07%
88.58%
87.52%
88.20%
90.07%
Other Income
306.10
359.39
-14.83%
217.00
176.77
22.76%
301.32
209.17
44.06%
359.32
182.09
97.33%
Interest
1,881.50
2,534.51
-25.76%
2,047.22
2,387.10
-14.24%
2,003.27
2,298.81
-12.86%
2,202.70
2,288.58
-3.75%
Depreciation
3,112.20
3,018.60
3.10%
3,073.35
2,931.16
4.85%
2,894.83
2,874.67
0.70%
2,958.81
2,782.61
6.33%
PBT
4,607.94
3,309.53
39.23%
4,010.97
3,105.52
29.16%
3,840.99
2,957.15
29.89%
2,464.43
3,379.42
-27.08%
Tax
732.28
1,019.68
-28.19%
1,078.86
826.03
30.61%
795.15
785.38
1.24%
857.96
899.66
-4.64%
PAT
3,875.66
2,289.85
69.25%
2,932.11
2,279.49
28.63%
3,045.84
2,171.77
40.25%
1,606.47
2,479.76
-35.22%
PATM
36.88%
22.56%
28.91%
24.34%
31.96%
23.99%
16.99%
27.01%
EPS
6.74
6.33
6.48%
6.44
5.11
26.03%
5.91
4.91
20.37%
3.92
4.78
-17.99%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Net Sales
39,639.79
37,743.54
35,059.12
29,953.62
25,697.44
20,652.08
17,658.51
15,675.43
13,163.90
10,440.46
8,611.76
Net Sales Growth
5.02%
7.66%
17.04%
16.56%
24.43%
16.95%
12.65%
19.08%
26.09%
21.23%
 
Cost Of Goods Sold
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Gross Profit
39,639.79
37,743.54
35,059.12
29,953.62
25,697.44
20,652.08
17,658.51
15,675.43
13,163.90
10,440.46
8,611.76
GP Margin
100.00%
100%
100%
100%
100%
100%
100%
100%
100%
100%
100%
Total Expenditure
4,646.68
4,805.06
4,841.69
3,836.79
3,145.09
2,394.02
286.42
437.30
458.23
296.19
585.21
Power & Fuel Cost
-
291.58
271.08
249.16
232.57
165.78
180.89
350.53
178.73
87.82
76.95
% Of Sales
-
0.77%
0.77%
0.83%
0.91%
0.80%
1.02%
2.24%
1.36%
0.84%
0.89%
Employee Cost
-
1,959.75
1,783.57
1,599.09
1,377.13
993.74
1,703.57
1,493.96
1,416.84
1,283.85
1,086.10
% Of Sales
-
5.19%
5.09%
5.34%
5.36%
4.81%
9.65%
9.53%
10.76%
12.30%
12.61%
Manufacturing Exp.
-
991.49
1,059.17
816.66
751.49
618.66
624.54
481.12
384.72
324.03
275.86
% Of Sales
-
2.63%
3.02%
2.73%
2.92%
3.00%
3.54%
3.07%
2.92%
3.10%
3.20%
General & Admin Exp.
-
1,036.75
906.44
904.02
588.32
551.41
484.17
422.97
368.71
342.83
280.39
% Of Sales
-
2.75%
2.59%
3.02%
2.29%
2.67%
2.74%
2.70%
2.80%
3.28%
3.26%
Selling & Distn. Exp.
-
19.02
15.18
15.19
16.31
12.41
131.28
128.59
90.11
128.33
115.64
% Of Sales
-
0.05%
0.04%
0.05%
0.06%
0.06%
0.74%
0.82%
0.68%
1.23%
1.34%
Miscellaneous Exp.
-
767.14
1,036.82
541.02
319.77
245.98
233.63
187.79
81.02
55.92
115.64
% Of Sales
-
2.03%
2.96%
1.81%
1.24%
1.19%
1.32%
1.20%
0.62%
0.54%
0.63%
EBITDA
34,993.11
32,938.48
30,217.43
26,116.83
22,552.35
18,258.06
17,372.09
15,238.13
12,705.67
10,144.27
8,026.55
EBITDA Margin
88.28%
87.27%
86.19%
87.19%
87.76%
88.41%
98.38%
97.21%
96.52%
97.16%
93.20%
Other Income
1,183.74
929.18
717.31
476.92
734.93
466.29
774.11
773.50
1,633.08
1,499.40
825.73
Interest
8,134.69
9,509.00
8,848.57
7,324.14
6,249.78
5,086.23
6,573.89
5,573.25
5,135.32
4,316.62
2,750.07
Depreciation
12,039.19
11,607.04
10,540.95
9,230.99
7,722.25
6,181.82
5,173.33
4,079.38
3,427.80
2,637.39
2,272.92
PBT
14,924.33
12,751.62
11,545.22
10,038.62
9,315.25
7,456.30
6,398.98
6,359.00
5,775.63
4,689.66
3,829.29
Tax
3,464.25
3,530.75
-886.35
5,266.75
2,006.27
1,612.93
1,357.86
1,811.42
1,463.02
1,386.67
1,157.38
Tax Rate
23.21%
24.46%
-9.83%
39.53%
21.54%
21.63%
21.20%
28.49%
25.33%
29.57%
30.22%
PAT
11,460.08
10,904.27
9,904.70
8,056.06
7,308.98
5,843.37
5,046.25
4,547.58
4,312.61
3,302.99
2,671.91
PAT before Minority Interest
11,460.08
10,904.27
9,904.70
8,056.06
7,308.98
5,843.37
5,046.25
4,547.58
4,312.61
3,302.99
2,671.91
Minority Interest
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PAT Margin
28.91%
28.89%
28.25%
26.90%
28.44%
28.29%
28.58%
29.01%
32.76%
31.64%
31.03%
PAT Growth
24.28%
10.09%
22.95%
10.22%
25.08%
15.80%
10.97%
5.45%
30.57%
23.62%
 
EPS
21.91
20.84
18.93
15.40
13.97
11.17
9.65
8.69
8.24
6.31
5.11

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Shareholder's Funds
64,695.35
59,088.39
54,425.99
49,865.50
43,969.93
38,438.73
34,697.94
26,403.11
23,583.21
21,417.59
Share Capital
5,231.59
5,231.59
5,231.59
5,231.59
5,231.59
5,231.59
5,231.59
4,629.73
4,629.73
4,629.73
Total Reserves
59,463.76
53,856.80
49,194.40
44,633.91
38,738.34
33,207.14
29,466.35
21,773.38
18,953.48
16,787.86
Non-Current Liabilities
150,960.27
146,197.24
137,816.80
124,939.62
114,466.55
104,086.65
90,070.55
73,995.08
56,337.41
44,633.76
Secured Loans
102,978.74
105,513.31
107,255.71
104,477.54
94,409.79
85,645.02
73,411.36
60,598.75
49,557.04
37,325.84
Unsecured Loans
32,442.37
25,816.20
15,454.61
6,775.63
6,053.52
9,660.04
8,927.82
7,197.87
3,274.61
2,976.57
Long Term Provisions
424.71
368.15
716.87
5,218.30
4,483.75
5,180.99
3,920.44
3,186.63
448.95
340.82
Current Liabilities
49,757.37
49,754.66
39,761.05
30,973.33
28,521.85
27,379.88
23,442.08
18,419.37
14,219.36
11,622.43
Trade Payables
226.54
365.13
240.44
413.98
313.89
430.19
349.01
245.93
234.60
232.49
Other Current Liabilities
37,006.10
36,705.69
30,365.96
22,399.02
21,775.76
20,016.60
16,037.16
12,632.85
9,172.44
7,326.71
Short Term Borrowings
3,000.00
4,300.00
1,000.00
1,500.00
2,000.00
1,206.49
2,700.00
2,027.06
1,658.28
1,450.00
Short Term Provisions
9,524.73
8,383.84
8,154.65
6,660.33
4,432.20
5,726.60
4,355.91
3,513.53
3,154.04
2,613.23
Total Liabilities
265,412.99
255,040.29
232,003.84
205,778.45
186,958.33
169,905.26
148,210.57
118,817.56
94,139.98
77,673.78
Net Block
181,112.10
172,739.59
156,198.24
137,677.83
115,094.18
91,191.06
74,251.67
62,568.49
48,321.81
37,932.00
Gross Block
227,543.18
207,214.57
179,889.67
151,961.53
121,490.72
120,480.13
98,224.67
82,315.97
64,519.19
51,462.44
Accumulated Depreciation
46,431.08
34,474.98
23,691.43
14,283.70
6,396.54
29,289.07
23,973.00
19,747.48
16,197.38
13,530.44
Non Current Assets
223,109.22
217,884.55
199,060.08
185,960.08
169,605.57
156,450.99
135,112.54
108,871.56
84,835.47
66,747.77
Capital Work in Progress
35,177.41
37,631.06
37,668.57
38,264.34
45,610.96
53,681.28
50,069.07
35,265.42
28,978.60
24,183.34
Non Current Investment
1,431.11
1,296.45
1,224.00
1,162.49
913.55
19.49
206.27
390.63
573.86
757.12
Long Term Loans & Adv.
1,288.30
1,669.08
2,942.89
8,024.07
7,095.13
8,341.01
7,657.62
8,483.37
5,349.51
3,117.38
Other Non Current Assets
4,100.30
4,548.37
1,026.38
831.35
891.75
3,218.15
2,927.91
2,163.65
1,611.69
757.93
Current Assets
26,871.70
25,344.59
18,854.79
16,679.56
13,435.87
13,454.27
13,098.03
9,946.00
9,304.51
10,926.01
Current Investments
0.00
0.00
0.00
2.50
5.00
200.10
217.17
195.74
199.84
194.54
Inventories
1,433.46
1,247.25
1,049.35
906.95
707.43
718.84
713.44
552.85
441.25
382.35
Sundry Debtors
5,040.71
4,728.10
3,640.02
3,131.93
2,739.47
2,206.96
1,618.29
1,491.38
1,529.19
1,201.04
Cash & Bank
5,438.97
4,336.65
2,189.02
3,353.63
2,243.35
2,988.55
4,974.37
2,678.89
3,111.34
4,805.87
Other Current Assets
14,958.56
7,029.90
4,853.99
3,275.47
7,740.62
7,339.82
5,574.76
5,027.14
4,022.89
4,342.21
Short Term Loans & Adv.
9,001.46
8,002.69
7,122.41
6,009.08
4,158.41
4,995.01
3,787.85
3,137.44
2,532.96
2,076.69
Net Current Assets
-22,885.67
-24,410.07
-20,906.26
-14,293.77
-15,085.98
-13,925.61
-10,344.05
-8,473.37
-4,914.85
-696.42
Total Assets
265,412.99
255,040.29
232,003.84
205,778.45
186,958.33
169,905.26
148,210.57
118,817.56
94,139.98
77,673.78

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Cash From Operating Activity
31,040.48
23,271.16
22,710.12
21,575.27
15,008.08
15,800.08
15,222.52
11,689.68
8,581.99
4,895.42
PBT
14,946.54
8,453.09
13,514.98
9,457.00
7,559.65
6,404.11
6,359.00
5,775.63
4,689.66
3,829.29
Adjustment
18,235.53
22,541.37
13,072.34
13,671.10
10,794.97
8,830.25
7,055.80
5,626.91
4,473.51
3,834.51
Changes in Working Capital
427.12
-5,442.55
-1,618.14
318.58
-1,930.95
1,717.62
3,037.87
1,422.69
465.18
-2,244.20
Cash after chg. in Working capital
33,609.19
25,551.91
24,969.18
23,446.68
16,423.67
16,951.98
16,452.67
12,825.23
9,628.35
5,419.60
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-2,568.71
-2,280.75
-2,259.06
-1,871.41
-1,415.59
-1,151.90
-1,230.15
-1,135.55
-1,046.36
-524.18
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
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Cash From Investing Activity
-11,042.25
-18,727.45
-25,701.45
-23,835.97
-21,576.50
-24,184.66
-26,639.12
-22,084.01
-18,494.82
-13,344.39
Net Fixed Assets
-14,219.70
-23,963.40
-21,793.06
-20,482.34
6,056.44
-25,208.04
-30,556.78
-23,852.71
-17,514.60
-10,431.82
Net Investments
-1,007.13
-1,148.29
-278.19
-488.97
85.31
72.26
148.82
136.95
113.90
54.87
Others
4,184.58
6,384.24
-3,630.20
-2,864.66
-27,718.25
951.12
3,768.84
1,631.75
-1,094.12
-2,967.44
Cash from Financing Activity
-18,805.84
-2,430.78
1,284.68
3,958.56
5,620.82
6,398.76
13,712.08
9,961.88
8,218.30
7,948.06
Net Cash Inflow / Outflow
1,192.39
2,112.93
-1,706.65
1,697.86
-947.60
-1,985.82
2,295.48
-432.45
-1,694.53
-500.91
Opening Cash & Equivalents
3,647.73
1,534.80
3,241.45
1,543.59
2,491.19
4,974.37
2,678.89
3,111.34
4,805.87
5,306.78
Closing Cash & Equivalent
4,840.12
3,647.73
1,534.80
3,241.45
1,543.59
2,988.55
4,974.37
2,678.89
3,111.34
4,805.87

Financial Ratios

Consolidated /

Standalone
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Book Value (Rs.)
94.17
90.37
77.10
89.32
76.56
73.47
66.32
57.03
50.94
46.26
ROA
4.19%
4.07%
3.68%
3.72%
3.27%
3.17%
3.41%
4.05%
3.84%
3.78%
ROE
22.59%
22.61%
18.51%
16.84%
14.89%
13.80%
14.89%
17.26%
14.68%
14.31%
ROCE
12.24%
9.78%
12.23%
9.90%
8.71%
9.87%
10.71%
12.11%
12.32%
11.13%
Fixed Asset Turnover
0.17
0.18
0.18
0.19
0.17
0.16
0.17
0.18
0.18
0.18
Receivable days
47.23
43.56
41.26
41.70
43.71
39.53
36.20
41.88
47.72
72.39
Inventory Days
12.96
11.95
11.92
11.47
12.60
14.80
14.74
13.78
14.40
15.41
Payable days
7.22
8.02
9.96
13.04
16.85
18.02
16.47
15.80
18.97
61.38
Cash Conversion Cycle
52.98
47.49
43.22
40.12
39.46
36.31
34.48
39.86
43.16
26.42
Total Debt/Equity
3.01
3.10
3.26
2.55
2.71
2.63
2.56
2.76
2.42
2.05
Interest Cover
2.52
2.02
2.82
2.49
2.47
1.97
2.14
2.12
2.09
2.39

News Update:


  • Power Grid reports 6% rise in Q4 consolidated net profit
    18th Jun 2021, 12:18 PM

    Total income of the company increased by 2.94% at Rs 10816.33 crore for Q4FY21

    Read More
  • Power Grid Corporation acquires Sikar-II Aligarh Transmission
    8th Jun 2021, 15:54 PM

    The Transmission system comprises establishment of a 765kV D/C Transmission line, and substation extension works in Rajasthan and Uttar Pradesh

    Read More
  • Power Grid Corporation acquires Sikar New Transmission
    7th Jun 2021, 11:08 AM

    The company has acquired Sikar New Transmission to establish Transmission system strengthening scheme for evacuation of power from solar energy zones in Rajasthan

    Read More
  • Power Grid acquires Fatehgarh Bhadla Transco
    7th Jun 2021, 09:30 AM

    The Transmission system comprises establishment of 765kV D/C line and associated bays extension works in the State of Rajasthan

    Read More
  • Power Grid Corporation organizes vaccination camps
    4th Jun 2021, 12:07 PM

    The company organised one such camp at BHUJ-II Sub-station (Gujarat) of Western Region-II where about 244 persons (PGCIL staff, KEC staff, transrail staff and contract labours) were vaccinated

    Read More
  • Power Grid facilitates critical healthcare infrastructure to fight against pandemic
    31st May 2021, 12:24 PM

    The company is proactively working towards supporting and contributing in India's fight against COVID-19 by extending help to various states across the country

    Read More
  • Power Grid continues COVID-19 care initiatives for employees, family
    27th May 2021, 14:02 PM

    Thirty-five COVID-19 care facility beds with oxygen support have been set up

    Read More
  • Power Grid organises inoculation drive in Bengaluru
    25th May 2021, 14:05 PM

    Vaccination camps are being organised in all the establishments of PGCIL

    Read More
  • Power Grid organises vaccination camps in many locations
    21st May 2021, 13:52 PM

    For all the camps the cost on account of vaccination was borne by the company

    Read More
  • Power Grid provides ICU ventilators, organises vaccination camps in fight against COVID-19
    17th May 2021, 11:03 AM

    It is organizing vaccination camps for its employees and their family members across all its establishments in India

    Read More
  • Power Grid acquires Bikaner-II Bhiwadi Transco
    26th Mar 2021, 09:15 AM

    The transmission system is an Inter State Transmission System Project and is to be completed in 18 months

    Read More
  • Power Grid Corporation of India launches E-Tendering Portal ‘PRANIT’
    23rd Mar 2021, 15:39 PM

    POWERGRID in pursuit of digitalisation has been undertaking a number of innovative enhancements within SAP SRM framework

    Read More
  • Power Grid Corporation signs SPA with Jaiprakash Power Ventures
    20th Mar 2021, 09:46 AM

    The company has signed SPA for acquisition of 74% stake of JPVL by Power Grid Corporation in Jaypee Powergrid

    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.