Nifty
Sensex
:
:
11895.45
40356.69
23.35 (0.20%)
70.21 (0.17%)

Power Generation/Distribution

Rating :
69/99

BSE: 532898 | NSE: POWERGRID

187.65
15-Nov-2019
  • Open
  • High
  • Low
  • Previous Close
  •  188.00
  •  188.90
  •  186.75
  •  188.00
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  10269025
  •  19292.53
  •  216.25
  •  172.50

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 97,987.67
  • 6.29
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 240,027.38
  • 4.45%
  • 1.94

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 55.37%
  • 0.40%
  • 2.62%
  • FII
  • DII
  • Others
  • 1.12%
  • 11.38%
  • 29.11%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 16.95
  • 14.71
  • 9.89

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 16.68
  • 11.46
  • 5.35

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 17.15
  • 14.82
  • 9.74

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 13.27
  • 13.17
  • 12.77

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 1.93
  • 1.94
  • 2.01

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 9.41
  • 9.14
  • 8.53

Quarterly Results

Standalone Figures in Rs. Crores /

Consolidated
Description
Sep 19
Sep 18
Var%
Jun 19
Jun 18
Var%
Mar 19
Mar 18
Var%
Dec 18
Dec 17
Var%
Net Sales
9,051.29
0.00
0.00
9,179.63
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Expenses
1,129.83
0.00
0.00
911.11
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
EBITDA
7,921.46
0.00
0.00
8,268.52
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
EBIDTM
87.52%
0.00%
90.07%
0.00%
0.00%
0.00%
0.00%
0.00%
Other Income
209.17
0.00
0.00
182.09
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Interest
2,298.81
0.00
0.00
2,288.58
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Depreciation
2,874.67
0.00
0.00
2,782.61
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PBT
2,957.15
0.00
0.00
3,379.42
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax
785.38
0.00
0.00
899.66
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PAT
2,171.77
0.00
0.00
2,479.76
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PATM
23.99%
0.00%
27.01%
0.00%
0.00%
0.00%
0.00%
0.00%
EPS
4.91
0.00
0.00
4.78
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00

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
Net Sales
-
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
-
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
Gross Profit
-
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%
100%
100%
100%
100%
100%
100%
100%
100%
Total Expenditure
-
4,838.58
3,836.79
3,145.09
2,394.02
286.42
437.30
458.23
296.19
585.21
Power & Fuel Cost
-
271.08
249.16
232.57
165.78
180.89
350.53
178.73
87.82
76.95
% Of Sales
-
0.77%
0.83%
0.91%
0.80%
1.02%
2.24%
1.36%
0.84%
0.89%
Employee Cost
-
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
-
5.09%
5.34%
5.36%
4.81%
9.65%
9.53%
10.76%
12.30%
12.61%
Manufacturing Exp.
-
1,059.17
816.66
751.49
618.66
624.54
481.12
384.72
324.03
275.86
% Of Sales
-
3.02%
2.73%
2.92%
3.00%
3.54%
3.07%
2.92%
3.10%
3.20%
General & Admin Exp.
-
903.33
904.02
588.32
551.41
484.17
422.97
368.71
342.83
280.39
% Of Sales
-
2.58%
3.02%
2.29%
2.67%
2.74%
2.70%
2.80%
3.28%
3.26%
Selling & Distn. Exp.
-
15.18
15.19
16.31
12.41
131.28
128.59
90.11
128.33
115.64
% Of Sales
-
0.04%
0.05%
0.06%
0.06%
0.74%
0.82%
0.68%
1.23%
1.34%
Miscellaneous Exp.
-
1,036.82
541.02
319.77
245.98
233.63
187.79
81.02
55.92
53.93
% Of Sales
-
2.96%
1.81%
1.24%
1.19%
1.32%
1.20%
0.62%
0.54%
0.63%
EBITDA
-
30,220.54
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
-
86.20%
87.19%
87.76%
88.41%
98.38%
97.21%
96.52%
97.16%
93.20%
Other Income
-
714.20
476.92
734.93
466.29
774.11
773.50
1,633.08
1,499.40
825.73
Interest
-
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
-
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
-
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
-
-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
-
-9.83%
39.53%
21.54%
21.63%
21.20%
28.49%
25.33%
29.57%
30.22%
PAT
-
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
-
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
PAT Margin
-
28.25%
26.90%
28.44%
28.29%
28.58%
29.01%
32.76%
31.64%
31.03%
PAT Growth
-
22.95%
10.22%
25.08%
15.80%
10.97%
5.45%
30.57%
23.62%
 
Unadjusted EPS
-
19.18
15.68
14.24
11.39
9.64
9.47
9.32
7.14
6.13

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
Shareholder's Funds
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
4,629.73
4,629.73
4,629.73
Total Reserves
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
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
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
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
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
49,754.66
39,761.05
30,973.33
28,521.85
27,379.88
23,442.08
15,702.63
14,219.36
11,622.43
Trade Payables
365.13
240.44
413.98
313.89
430.19
349.01
245.93
234.60
232.49
Other Current Liabilities
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
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
8,383.84
8,154.65
6,660.33
4,432.20
5,726.60
4,355.91
796.79
3,154.04
2,613.23
Total Liabilities
255,040.29
232,003.84
205,778.45
186,958.33
169,905.26
148,210.57
116,100.82
94,139.98
77,673.78
Net Block
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
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
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
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
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
1,296.45
1,224.00
1,162.49
913.55
19.49
206.27
390.63
573.86
757.12
Long Term Loans & Adv.
1,514.33
2,942.89
8,024.07
7,071.97
8,341.01
7,657.62
8,930.73
5,644.53
3,534.75
Other Non Current Assets
4,703.12
1,026.38
831.35
914.91
3,218.15
2,927.91
1,716.29
1,316.67
340.56
Current Assets
25,344.59
18,854.79
16,679.56
13,435.87
13,454.27
13,098.03
7,229.26
9,304.51
10,926.01
Current Investments
0.00
0.00
2.50
5.00
200.10
217.17
195.74
199.84
194.54
Inventories
1,247.25
1,049.35
906.95
707.43
718.84
713.44
552.85
441.25
382.35
Sundry Debtors
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
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
15,032.59
4,853.99
3,275.47
3,588.07
7,339.82
5,574.76
2,310.40
4,022.89
4,342.21
Short Term Loans & Adv.
8,002.69
7,122.41
6,009.08
4,152.55
4,995.01
3,787.85
420.70
2,532.96
2,076.69
Net Current Assets
-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
255,040.29
232,003.84
205,778.45
186,958.33
169,905.26
148,210.57
116,100.82
94,139.98
77,673.78

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
Cash From Operating Activity
23,380.67
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
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
22,670.19
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
-5,461.86
-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
25,661.42
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
Tax Paid
-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
Extra & Other Items
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Cash From Investing Activity
-18,836.96
-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
-23,963.40
-21,793.06
-20,482.34
6,056.44
-25,208.04
-30,556.78
-23,852.71
-17,514.60
Net Investments
-1,148.29
-278.19
-488.97
85.31
72.26
148.82
136.95
113.90
Others
6,274.73
-3,630.20
-2,864.66
-27,718.25
951.12
3,768.84
1,631.75
-1,094.12
Cash from Financing Activity
-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
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
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
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 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Book Value (Rs.)
90.37
77.10
89.32
76.56
73.47
66.32
57.03
50.94
46.26
ROA
4.07%
3.68%
3.72%
3.27%
3.17%
3.44%
4.10%
3.84%
3.44%
ROE
22.61%
18.51%
16.84%
14.89%
13.80%
14.89%
17.26%
14.68%
12.48%
ROCE
9.78%
12.23%
9.90%
8.71%
9.87%
10.71%
12.11%
12.32%
10.06%
Fixed Asset Turnover
0.18
0.18
0.19
0.17
0.16
0.17
0.18
0.18
0.17
Receivable days
43.56
41.26
41.70
43.71
39.53
36.20
41.88
47.72
50.90
Inventory Days
11.95
11.92
11.47
12.60
14.80
14.74
13.78
14.40
16.21
Payable days
8.02
9.96
13.04
16.85
18.02
16.47
15.80
18.97
22.07
Cash Conversion Cycle
47.49
43.22
40.12
39.46
36.31
34.48
39.86
43.16
45.04
Total Debt/Equity
3.10
3.26
2.55
2.71
2.63
2.56
2.76
2.42
2.05
Interest Cover
2.02
2.82
2.49
2.47
1.97
2.14
2.12
2.09
2.39

News Update:


  • Power Grid Corporation of India reports 9% rise in Q2 consolidated net profit
    8th Nov 2019, 10:21 AM

    Total consolidated income of the company increased by 6.22% at Rs 9,260.46 crore for Q2FY20

    Read More
  • Power Grid Corpn. - Quarterly Results
    7th Nov 2019, 15:59 PM

    Read More
  • Govt accords 'Maharatna' status to Power Grid
    24th Oct 2019, 10:54 AM

    The order to this effect was issued by the Department of Public Enterprises, under the Ministry of Heavy Industry and Public Enterprises

    Read More
  • Power Grid acquires Bhuj II Transmission
    17th Oct 2019, 11:29 AM

    Bhuj II Transmission established for the development of Transmission System for providing connectivity to RE projects at Bhuj II (2000MW) in Gujarat

    Read More
  • Power Grid acquires Fatehgarh-II Transco
    15th Oct 2019, 15:49 PM

    The transmission system is an Inter State Transmission System Project

    Read More
  • Power Grid acquires Ajmer Phagi Transco
    7th Oct 2019, 11:22 AM

    The company has acquired Ajmer Phagi Transco, the Project SPV to establish Transmission system

    Read More
  • Power Grid gets investment approval for utilization of transmission line towers for telecom biz
    3rd Oct 2019, 12:08 PM

    The Board has also given an in-principle approval for Asset Monetization through Infrastructure Investment

    Read More
  • Power Grid signs MoU with Indian Army
    20th Sep 2019, 10:47 AM

    The MoU is to provide Digital Education Programme in ten Army Goodwill Schools in Kashmir region

    Read More
  • Power Grid emerges as successful bidder for Inter-State Transmission system in Rajasthan
    13th Sep 2019, 12:03 PM

    The Transmission system comprises a 765 kV D/C Transmission line & associated bays to be established in Rajasthan

    Read More
  • Power Grid signs MoA with Bharat Heavy Electricals
    13th Sep 2019, 11:03 AM

    This will enable development of indigenous devices for digital Sub-stations

    Read More
  • Power Grid acquires Bhind Guna Transmission
    13th Sep 2019, 10:19 AM

    The transmission system is an Intra State Transmission System Project, Madhya Pradesh and is to be completed by 36 months

    Read More
  • Power Grid grants order of Rs 524 crore to Skipper
    10th Sep 2019, 12:46 PM

    The company has granted project for Supply and Installation of 765kV, 190km Hexa Zebra Conductor Transmission Line

    Read More
  • Power Grid emerges as lower bidder for Intra-State Transmission Work
    5th Sep 2019, 09:26 AM

    The Transmission system also comprises associated 400kV, 220kV and 132kV Transmission lines in the State of Madhya Pradesh

    Read More
  • Power Grid gets shareholders' nod to raise Rs 10,000 crore through bonds
    29th Aug 2019, 16:37 PM

    The funds will be raised in up to 20 tranches

    Read More
  • Power Grid to invest in transmission system for solar energy zones in Rajasthan
    28th Aug 2019, 09:03 AM

    The Board of Directors of the Company at its meeting held on August 27, 2019 has approved the same

    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.