Nifty
Sensex
:
:
11274.20
38014.62
569.40 (5.32%)
1921.15 (5.32%)

Power Generation/Distribution

Rating :
67/99

BSE: 532898 | NSE: POWERGRID

196.20
20-Sep-2019
  • Open
  • High
  • Low
  • Previous Close
  •  200.20
  •  208.90
  •  195.40
  •  201.15
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  29170781
  •  58330.97
  •  216.25
  •  172.50

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 102,722.26
  • 6.71
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 244,761.97
  • 4.24%
  • 2.07

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 55.37%
  • 1.18%
  • 2.67%
  • FII
  • DII
  • Others
  • 1.15%
  • 11.06%
  • 28.57%

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
  • 13.48
  • 13.30
  • 12.96

P:BV (Average)

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

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 9.47
  • 9.24
  • 8.65

Quarterly Results

Standalone Figures in Rs. Crores /

Consolidated
Description
Jun 19
Jun 18
Var%
Mar 19
Mar 18
Var%
Dec 18
Dec 17
Var%
Sep 18
Sep 17
Var%
Net Sales
9,179.63
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Expenses
911.11
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
EBITDA
8,268.52
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
EBIDTM
90.07%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
Other Income
182.09
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Interest
2,288.58
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Depreciation
2,782.61
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PBT
3,379.42
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax
899.66
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PAT
2,479.76
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PATM
27.01%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
EPS
4.78
0.00
0.00
0.00
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
29,941.49
25,697.44
20,652.08
17,658.51
15,675.43
13,163.90
10,440.46
8,611.76
Net Sales Growth
-
17.09%
16.52%
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
29,941.49
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
1,605.89
1,377.13
993.74
1,703.57
1,493.96
1,416.84
1,283.85
1,086.10
% Of Sales
-
5.09%
5.36%
5.36%
4.81%
9.65%
9.53%
10.76%
12.30%
12.61%
Manufacturing Exp.
-
1,059.17
847.36
751.49
618.66
624.54
481.12
384.72
324.03
275.86
% Of Sales
-
3.02%
2.83%
2.92%
3.00%
3.54%
3.07%
2.92%
3.10%
3.20%
General & Admin Exp.
-
903.33
873.32
588.32
551.41
484.17
422.97
368.71
342.83
280.39
% Of Sales
-
2.58%
2.92%
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
534.22
319.77
245.98
233.63
187.79
81.02
55.92
53.93
% Of Sales
-
2.96%
1.78%
1.24%
1.19%
1.32%
1.20%
0.62%
0.54%
0.63%
EBITDA
-
30,220.54
26,104.70
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
696.28
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
10,245.85
9,315.25
7,456.30
6,398.98
6,359.00
5,775.63
4,689.66
3,829.29
Tax
-
-886.35
2,195.48
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%
21.43%
21.54%
21.63%
21.20%
28.49%
25.33%
29.57%
30.22%
PAT
-
9,904.70
8,050.37
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
8,050.37
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%
26.89%
28.44%
28.29%
28.58%
29.01%
32.76%
31.64%
31.03%
PAT Growth
-
23.03%
10.14%
25.08%
15.80%
10.97%
5.45%
30.57%
23.62%
 
Unadjusted EPS
-
19.18
15.67
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
137,196.77
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
6,118.82
5,218.30
4,483.75
5,180.99
3,920.44
3,186.63
448.95
340.82
Current Liabilities
49,754.66
34,793.64
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
25,398.55
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
226,416.40
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
204,462.03
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
8,473.94
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
897.28
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
-15,938.85
-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
226,416.40
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
10,393.79
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
16,193.53
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
98.11
89.32
76.56
73.47
66.32
57.03
50.94
46.26
ROA
4.07%
3.73%
3.72%
3.27%
3.17%
3.44%
4.10%
3.84%
3.44%
ROE
22.61%
16.42%
16.84%
14.89%
13.80%
14.89%
17.26%
14.68%
12.48%
ROCE
9.78%
10.08%
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
41.28
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
9.93
13.04
16.85
18.02
16.47
15.80
18.97
22.07
Cash Conversion Cycle
47.49
43.27
40.12
39.46
36.31
34.48
39.86
43.16
45.04
Total Debt/Equity
3.10
2.56
2.55
2.71
2.63
2.56
2.76
2.42
2.05
Interest Cover
2.02
2.40
2.49
2.47
1.97
2.14
2.12
2.09
2.39

News Update:


  • 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
  • Power Grid reports 10% rise in Q1 consolidated net profit
    2nd Aug 2019, 12:28 PM

    Total consolidated income of the company increased by 11.76% at Rs 9,361.72 crore for Q1FY20

    Read More
  • Power Grid Corpn. - Quarterly Results
    2nd Aug 2019, 12:17 PM

    Read More
  • Power Grid emerges as successful bidder for projects in Gujarat, Rajasthan
    2nd Aug 2019, 09:07 AM

    The project is for transmission system associated with LTA application from Rajasthan SEZ

    Read More
  • Power Grid to seek shareholders' nod for raising up to Rs 10,000 crore via bonds
    30th Jul 2019, 10:30 AM

    Earlier in its meeting on July 3, the company’s board approved raising up to Rs 10,000 crore in up to 20 tranches

    Read More
  • IIT Roorkee signs MoU with Power Grid Corporation
    13th Jul 2019, 10:28 AM

    The MoU targets to bring together academic and industry/corporate prowess

    Read More
  • Power Grid gets investment approvals for system strengthening
    4th Jul 2019, 15:42 PM

    The Board of Directors of the company in their meeting held on July 03, 2019, approved the same

    Read More
  • Power Grid planning to raise funds up to Rs 10,000 crore
    28th Jun 2019, 10:59 AM

    A meeting of the Board of Directors of the company will be held on July 3, 2019 to consider and approve the same

    Read More
  • Power Grid signs MoU with EMC
    25th Jun 2019, 14:15 PM

    Power Grid becomes the first ever CPSE to sign MoU with EMC, Kerala in the area of Energy Management

    Read More
  • Power Grid, NTPC to incorporate JV Company
    25th Jun 2019, 10:25 AM

    The said JVC shall be incorporated only after obtaining necessary approvals of the Government

    Read More
  • Power Grid inks pact with NTPC to set up National Electricity Distribution Company
    24th Jun 2019, 12:29 PM

    NEDCL will be a joint venture of the two on 50:50 equity basis

    Read More
  • Power Grid Corporation receives approval to offer towers to telecom companies
    17th Jun 2019, 10:52 AM

    The move will not only address the issue of deficiency of telecom coverage in the country

    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.