Nifty
:
16951.70
Sensex
:
57613.72
-34.00 (-0.20%)
-40.14 (-0.07%)
Nifty
Sensex
:
:
16951.70
57613.72
-34.00 (-0.20%)
-40.14 (-0.07%)

Power Grid Corporation Of India Ltd.

Power Generation/Distribution

Rating :
48/99

BSE: 532898 | NSE: POWERGRID

NSE BSE
222.10
28-Mar-2023
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  • 221.25
  • 223.10
  • 218.70
  • 220.10
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  6516875
  •  14400.50
  •  248.35
  •  186.35

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 154,994.56
  • 9.95
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 284,611.65
  • 6.64%
  • 1.81

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 51.34%
  • 0.16%
  • 2.63%
  • FII
  • DII
  • Others
  • 32.76%
  • 12.14%
  • 0.97%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 12.20
  • 6.80
  • 3.31

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 11.15
  • 6.96
  • 2.11

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 14.58
  • 15.87
  • 15.55

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 11.81
  • 10.17
  • 9.76

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 2.02
  • 1.98
  • 1.99

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 8.34
  • 7.66
  • 7.29

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Dec 22
Dec 21
Var%
Sep 22
Sep 21
Var%
Jun 22
Jun 21
Var%
Mar 22
Mar 21
Var%
Net Sales
11,261.78
10,447.81
7.79%
11,150.57
10,268.48
8.59%
10,905.21
10,218.58
6.72%
10,686.00
10,510.23
1.67%
Expenses
1,368.34
1,329.61
2.91%
1,724.72
1,156.44
49.14%
1,655.98
1,217.93
35.97%
1,345.46
1,214.69
10.77%
EBITDA
9,893.44
9,118.20
8.50%
9,425.85
9,112.04
3.44%
9,249.23
9,000.65
2.76%
9,340.54
9,295.54
0.48%
EBIDTM
87.85%
87.27%
84.53%
88.74%
84.81%
88.08%
87.41%
88.44%
Other Income
268.44
275.80
-2.67%
198.87
246.26
-19.24%
263.33
173.03
52.19%
381.94
306.10
24.78%
Interest
3,011.75
1,845.08
63.23%
2,187.37
1,884.52
16.07%
1,959.70
2,215.96
-11.56%
2,090.66
1,881.50
11.12%
Depreciation
3,406.82
3,285.51
3.69%
3,317.31
3,194.56
3.84%
3,295.26
3,112.50
5.87%
3,279.09
3,112.20
5.36%
PBT
3,743.31
4,263.41
-12.20%
4,120.04
4,279.22
-3.72%
4,257.60
6,859.19
-37.93%
4,659.09
4,607.94
1.11%
Tax
330.00
885.25
-62.72%
409.56
591.92
-30.81%
530.07
1,393.70
-61.97%
-85.30
732.28
-
PAT
3,413.31
3,378.16
1.04%
3,710.48
3,687.30
0.63%
3,727.53
5,465.49
-31.80%
4,744.39
3,875.66
22.42%
PATM
30.31%
32.33%
33.28%
35.91%
34.18%
53.49%
44.40%
36.88%
EPS
5.23
4.72
10.81%
5.23
4.84
8.06%
5.45
8.60
-36.63%
5.96
5.06
17.79%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Net Sales
44,003.56
41,616.34
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
Net Sales Growth
6.17%
4.99%
5.02%
7.66%
17.04%
16.56%
24.43%
16.95%
12.65%
19.08%
 
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
44,003.56
41,616.34
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
GP Margin
100.00%
100%
100%
100%
100%
100%
100%
100%
100%
100%
100%
Total Expenditure
6,094.50
5,050.38
4,646.80
4,805.06
4,841.69
3,836.79
3,145.09
2,394.02
286.42
437.30
458.23
Power & Fuel Cost
-
298.71
266.90
291.58
271.08
249.16
232.57
165.78
180.89
350.53
178.73
% Of Sales
-
0.72%
0.67%
0.77%
0.77%
0.83%
0.91%
0.80%
1.02%
2.24%
1.36%
Employee Cost
-
2,243.89
2,114.76
1,959.75
1,783.57
1,599.09
1,377.13
993.74
1,703.57
1,493.96
1,416.84
% Of Sales
-
5.39%
5.33%
5.19%
5.09%
5.34%
5.36%
4.81%
9.65%
9.53%
10.76%
Manufacturing Exp.
-
1,179.80
1,037.27
1,012.00
1,059.17
816.66
751.49
618.66
624.54
481.12
384.72
% Of Sales
-
2.83%
2.62%
2.68%
3.02%
2.73%
2.92%
3.00%
3.54%
3.07%
2.92%
General & Admin Exp.
-
838.33
756.45
1,016.24
906.44
904.02
588.32
551.41
484.17
422.97
368.71
% Of Sales
-
2.01%
1.91%
2.69%
2.59%
3.02%
2.29%
2.67%
2.74%
2.70%
2.80%
Selling & Distn. Exp.
-
10.88
7.84
19.02
15.18
15.19
16.31
12.41
131.28
128.59
90.11
% Of Sales
-
0.03%
0.02%
0.05%
0.04%
0.05%
0.06%
0.06%
0.74%
0.82%
0.68%
Miscellaneous Exp.
-
478.77
463.58
767.14
1,036.82
541.02
319.77
245.98
233.63
187.79
90.11
% Of Sales
-
1.15%
1.17%
2.03%
2.96%
1.81%
1.24%
1.19%
1.32%
1.20%
0.62%
EBITDA
37,909.06
36,565.96
34,992.99
32,938.48
30,217.43
26,116.83
22,552.35
18,258.06
17,372.09
15,238.13
12,705.67
EBITDA Margin
86.15%
87.86%
88.28%
87.27%
86.19%
87.19%
87.76%
88.41%
98.38%
97.21%
96.52%
Other Income
1,112.58
1,082.50
1,406.96
929.18
717.31
476.92
734.93
466.29
774.11
773.50
1,633.08
Interest
9,249.48
8,036.22
8,357.79
9,509.00
8,848.57
7,324.14
6,249.78
5,086.23
6,573.89
5,573.25
5,135.32
Depreciation
13,298.48
12,871.66
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
PBT
16,780.04
16,740.58
16,002.97
12,751.62
11,545.22
10,038.62
9,315.25
7,456.30
6,398.98
6,359.00
5,775.63
Tax
1,184.33
2,785.57
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
Tax Rate
7.06%
14.26%
22.66%
24.46%
-9.83%
39.53%
21.54%
21.63%
21.20%
28.49%
25.33%
PAT
15,595.71
16,824.07
11,821.76
10,904.27
9,904.70
8,056.06
7,308.98
5,843.37
5,046.25
4,547.58
4,312.61
PAT before Minority Interest
15,595.71
16,824.07
11,821.76
10,904.27
9,904.70
8,056.06
7,308.98
5,843.37
5,046.25
4,547.58
4,312.61
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
35.44%
40.43%
29.82%
28.89%
28.25%
26.90%
28.44%
28.29%
28.58%
29.01%
32.76%
PAT Growth
-4.94%
42.31%
8.41%
10.09%
22.95%
10.22%
25.08%
15.80%
10.97%
5.45%
 
EPS
22.36
24.12
16.95
15.63
14.20
11.55
10.48
8.38
7.23
6.52
6.18

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Shareholder's Funds
76,247.13
69,936.07
64,695.35
59,088.39
54,425.99
49,865.50
43,969.93
38,438.73
34,697.94
26,403.11
Share Capital
6,975.45
5,231.59
5,231.59
5,231.59
5,231.59
5,231.59
5,231.59
5,231.59
5,231.59
4,629.73
Total Reserves
69,271.68
64,704.48
59,463.76
53,856.80
49,194.40
44,633.91
38,738.34
33,207.14
29,466.35
21,773.38
Non-Current Liabilities
139,381.53
145,772.92
150,960.27
146,197.24
137,816.80
124,939.62
114,466.55
104,086.65
90,070.55
73,995.08
Secured Loans
81,919.46
90,581.87
102,002.62
105,513.31
107,255.71
104,477.54
94,409.79
85,645.02
73,411.36
60,598.75
Unsecured Loans
32,279.94
38,592.92
33,418.49
25,816.20
15,454.61
6,775.63
6,053.52
9,660.04
8,927.82
7,197.87
Long Term Provisions
517.14
462.02
424.71
368.15
716.87
5,218.30
4,483.75
5,180.99
3,920.44
3,186.63
Current Liabilities
47,648.50
48,759.28
49,757.37
49,754.66
39,761.05
30,973.33
28,521.85
27,379.88
23,442.08
18,419.37
Trade Payables
267.10
187.48
226.54
365.13
240.44
413.98
313.89
430.19
349.01
245.93
Other Current Liabilities
28,571.10
36,722.37
37,006.10
36,705.69
30,365.96
22,399.02
21,775.76
20,016.60
16,037.16
12,632.85
Short Term Borrowings
5,300.00
1,800.00
3,000.00
4,300.00
1,000.00
1,500.00
2,000.00
1,206.49
2,700.00
2,027.06
Short Term Provisions
13,510.30
10,049.43
9,524.73
8,383.84
8,154.65
6,660.33
4,432.20
5,726.60
4,355.91
3,513.53
Total Liabilities
263,277.16
264,468.27
265,412.99
255,040.29
232,003.84
205,778.45
186,958.33
169,905.26
148,210.57
118,817.56
Net Block
191,772.84
183,725.94
181,112.10
172,739.59
156,198.24
137,677.83
115,094.18
91,191.06
74,251.67
62,568.49
Gross Block
262,726.27
241,498.22
227,543.18
207,214.57
179,889.67
151,961.53
121,490.72
120,480.13
98,224.67
82,315.97
Accumulated Depreciation
70,953.43
57,772.28
46,431.08
34,474.98
23,691.43
14,283.70
6,396.54
29,289.07
23,973.00
19,747.48
Non Current Assets
228,567.59
221,623.06
223,109.22
217,884.55
199,060.08
185,960.08
169,605.57
156,450.99
135,112.54
108,871.56
Capital Work in Progress
12,853.60
24,837.79
35,177.41
37,631.06
37,668.57
38,264.34
45,610.96
53,681.28
50,069.07
35,265.42
Non Current Investment
3,787.64
1,485.58
1,431.11
1,296.45
1,224.00
1,162.49
913.55
19.49
206.27
390.63
Long Term Loans & Adv.
1,078.93
843.22
1,288.30
1,669.08
2,942.89
8,024.07
7,095.13
8,341.01
7,657.62
8,483.37
Other Non Current Assets
19,074.58
10,730.53
4,100.30
4,548.37
1,026.38
831.35
891.75
3,218.15
2,927.91
2,163.65
Current Assets
34,709.57
27,995.12
26,871.70
25,344.59
18,854.79
16,679.56
13,435.87
13,454.27
13,098.03
9,946.00
Current Investments
15.86
0.00
0.00
0.00
0.00
2.50
5.00
200.10
217.17
195.74
Inventories
1,357.17
1,366.94
1,433.46
1,247.25
1,049.35
906.95
707.43
718.84
713.44
552.85
Sundry Debtors
9,475.07
8,629.42
5,040.71
4,728.10
3,640.02
3,131.93
2,739.47
2,206.96
1,618.29
1,491.38
Cash & Bank
5,048.18
5,358.71
5,453.90
4,336.65
2,189.02
3,353.63
2,243.35
2,988.55
4,974.37
2,678.89
Other Current Assets
18,813.29
1,480.49
571.85
7,029.90
11,976.40
9,284.55
7,740.62
7,339.82
5,574.76
5,027.14
Short Term Loans & Adv.
18,107.52
11,159.56
14,371.78
8,002.69
7,122.41
6,009.08
4,158.41
4,995.01
3,787.85
3,137.44
Net Current Assets
-12,938.93
-20,764.16
-22,885.67
-24,410.07
-20,906.26
-14,293.77
-15,085.98
-13,925.61
-10,344.05
-8,473.37
Total Assets
263,277.16
264,468.27
265,412.99
255,040.29
232,003.84
205,778.45
186,958.33
169,905.26
148,210.57
118,817.56

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Cash From Operating Activity
26,123.52
29,402.68
30,738.63
23,271.16
22,710.12
21,575.27
15,008.08
15,800.08
15,222.52
11,689.68
PBT
19,497.49
15,575.31
14,946.54
8,453.09
13,514.98
9,457.00
7,559.65
6,404.11
6,359.00
5,775.63
Adjustment
16,696.33
18,343.60
17,926.77
22,541.37
13,072.34
13,671.10
10,794.97
8,830.25
7,055.80
5,626.91
Changes in Working Capital
-6,350.92
-2,329.73
434.03
-5,442.55
-1,618.14
318.58
-1,930.95
1,717.62
3,037.87
1,422.69
Cash after chg. in Working capital
29,842.90
31,589.18
33,307.34
25,551.91
24,969.18
23,446.68
16,423.67
16,951.98
16,452.67
12,825.23
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-3,719.38
-2,186.50
-2,568.71
-2,280.75
-2,259.06
-1,871.41
-1,415.59
-1,151.90
-1,230.15
-1,135.55
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
752.79
-9,063.48
-10,733.49
-18,727.45
-25,701.45
-23,835.97
-21,576.50
-24,184.66
-26,639.12
-22,084.01
Net Fixed Assets
-5,073.84
-6,665.38
-14,219.70
-23,963.40
-21,793.06
-20,482.34
6,056.44
-25,208.04
-30,556.78
-23,852.71
Net Investments
-2,963.14
-501.70
-1,007.13
-1,148.29
-278.19
-488.97
85.31
72.26
148.82
136.95
Others
8,789.77
-1,896.40
4,493.34
6,384.24
-3,630.20
-2,864.66
-27,718.25
951.12
3,768.84
1,631.75
Cash from Financing Activity
-28,966.94
-20,521.05
-18,805.84
-2,430.78
1,284.68
3,958.56
5,620.82
6,398.76
13,712.08
9,961.88
Net Cash Inflow / Outflow
-2,090.63
-181.85
1,199.30
2,112.93
-1,706.65
1,697.86
-947.60
-1,985.82
2,295.48
-432.45
Opening Cash & Equivalents
4,667.74
4,849.59
3,650.29
1,534.80
3,241.45
1,543.59
2,491.19
4,974.37
2,678.89
3,111.34
Closing Cash & Equivalent
2,577.11
4,487.23
4,849.59
3,647.73
1,534.80
3,241.45
1,543.59
2,988.55
4,974.37
2,678.89

Financial Ratios

Consolidated /

Standalone
Description
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Book Value (Rs.)
109.31
78.97
70.62
90.37
77.10
89.32
76.56
73.47
66.32
57.03
ROA
6.38%
4.46%
4.19%
4.07%
3.68%
3.72%
3.27%
3.17%
3.41%
4.05%
ROE
23.02%
22.66%
22.59%
22.61%
18.51%
16.84%
14.89%
13.80%
14.89%
17.26%
ROCE
13.04%
11.95%
12.24%
9.78%
12.23%
9.90%
8.71%
9.87%
10.71%
12.11%
Fixed Asset Turnover
0.17
0.17
0.17
0.18
0.18
0.19
0.17
0.16
0.17
0.18
Receivable days
80.73
62.94
47.23
43.56
41.26
41.70
43.71
39.53
36.20
41.88
Inventory Days
12.08
12.89
12.96
11.95
11.92
11.47
12.60
14.80
14.74
13.78
Payable days
0.00
0.00
7.21
8.02
9.96
13.04
16.85
18.02
16.47
15.80
Cash Conversion Cycle
92.81
75.83
52.99
47.49
43.22
40.12
39.46
36.31
34.48
39.86
Total Debt/Equity
1.77
2.60
3.01
3.10
3.26
2.55
2.71
2.63
2.56
2.76
Interest Cover
3.44
2.83
2.52
2.02
2.82
2.49
2.47
1.97
2.14
2.12

Annual Reports:

FY 2022
FY 2021
FY 2020
FY 2019
FY 2018
FY 2017
FY 2016
FY 2015
FY 2014
FY 2013

News Update:


  • Power Grid Corporation of India gets nod to raise funds up to Rs 600 crore
    24th Mar 2023, 15:08 PM

    The Committee of Directors for Bonds, in their Meeting held on March 24, 2023, approved the same

    Read More
  • Power Grid Corporation acquires ‘KPS2 Transmission’
    23rd Mar 2023, 10:42 AM

    The entity was acquired with a net payment of about Rs 11.17 crore

    Read More
  • Power Grid gets nod to raise funds up to Rs 900 crore
    9th Mar 2023, 17:10 PM

    The Committee of Directors for Bonds at their meeting held on March 9, 2023 approved the same

    Read More
  • Power Grid emerges as successful bidder under TBCB
    9th Mar 2023, 12:12 PM

    The Letter of Intent has been received by the company on March 7, 2023

    Read More
  • Power Grid’s board clears investment worth Rs 4,071 crore
    8th Mar 2023, 10:19 AM

    The company has received investment approval in Eastern Region Expansion Scheme-XXIX (ERES-XXIX) at an estimated cost of Rs 524.04 crore

    Read More
  • Power Grid emerges as successful bidder to establish inter-state transmission system
    3rd Mar 2023, 18:21 PM

    The Letters of Intents have been received by Power Grid on March 2, 2023

    Read More
  • Power Grid Corporation of India declared as successful bidder under TBCB
    1st Mar 2023, 15:08 PM

    The Letter of Intent has been received by Power Grid Corporation of India on February 27, 2023

    Read More
  • Power Grid’s board clears investment worth over Rs 803 crore
    27th Feb 2023, 15:30 PM

    The 'Committee of Directors on Investment on Projects' of POWERGRID in its meeting held on February 24, 2023 has accorded approvals for the same

    Read More
  • Power Grid’s arm gets registration certificate for infrastructure provider category I
    27th Feb 2023, 12:38 PM

    POWERGRID Teleservices has received Registration Certificate from Department of Telecommunications

    Read More
  • Power Grid Corporation of India bags five projects to establish transmission system
    18th Feb 2023, 18:08 PM

    The company has received Letters of Intent on February 17, 2023

    Read More
  • Power Grid gets nod to raise funds up to Rs 2,200 crore
    10th Feb 2023, 16:09 PM

    The Committee of Directors for Bonds at their meeting held on February 10, 2023 approved the same

    Read More
  • Power Grid Corporation of India reports 11% rise in Q3 consolidated net profit
    1st Feb 2023, 10:10 AM

    Total consolidated income of the company increased 7.52% at Rs 11530.22 crore for Q3FY23

    Read More
  • Power Grid Corp - Quarterly Results
    31st Jan 2023, 19:59 PM

    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.