Nifty
Sensex
:
:
15699.25
52727.98
142.60 (0.92%)
462.26 (0.88%)

Power Generation/Distribution

Rating :
58/99

BSE: 532898 | NSE: POWERGRID

208.95
24-Jun-2022
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  • 212.00
  • 212.00
  • 207.75
  • 208.55
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  7124329
  •  14896.70
  •  248.35
  •  167.15

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 145,752.09
  • 8.40
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 283,603.71
  • 7.06%
  • 1.91

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 51.34%
  • 0.25%
  • 2.73%
  • FII
  • DII
  • Others
  • 29.35%
  • 15.95%
  • 0.38%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 14.27
  • 9.06
  • 4.18

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 13.18
  • 9.18
  • 2.98

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 13.60
  • 10.09
  • 6.08

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 12.57
  • 10.74
  • 9.88

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 2.02
  • 2.00
  • 1.95

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 8.57
  • 7.96
  • 7.36

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 22
Mar 21
Var%
Dec 21
Dec 20
Var%
Sep 21
Sep 20
Var%
Jun 21
Jun 20
Var%
Net Sales
10,686.00
10,510.23
1.67%
10,446.88
10,142.48
3.00%
10,266.98
9,529.68
7.74%
10,216.48
9,457.40
8.03%
Expenses
1,345.46
1,214.69
10.77%
1,329.61
1,227.94
8.28%
1,156.44
1,088.27
6.26%
1,217.93
1,115.78
9.16%
EBITDA
9,340.54
9,295.54
0.48%
9,117.27
8,914.54
2.27%
9,110.54
8,441.41
7.93%
8,998.55
8,341.62
7.88%
EBIDTM
87.41%
88.44%
87.27%
87.89%
88.74%
88.58%
88.08%
88.20%
Other Income
381.94
306.10
24.78%
276.73
217.00
27.53%
247.76
301.32
-17.78%
175.13
359.32
-51.26%
Interest
2,090.66
1,881.50
11.12%
1,845.08
2,047.22
-9.87%
1,884.52
2,003.27
-5.93%
2,215.96
2,202.70
0.60%
Depreciation
3,279.09
3,112.20
5.36%
3,285.51
3,073.35
6.90%
3,194.56
2,894.83
10.35%
3,112.50
2,958.81
5.19%
PBT
4,659.09
4,607.94
1.11%
4,263.41
4,010.97
6.29%
4,279.22
3,840.99
11.41%
6,859.19
2,464.43
178.33%
Tax
-85.30
732.28
-
885.25
1,078.86
-17.95%
591.92
795.15
-25.56%
1,393.70
857.96
62.44%
PAT
4,744.39
3,875.66
22.42%
3,378.16
2,932.11
15.21%
3,687.30
3,045.84
21.06%
5,465.49
1,606.47
240.22%
PATM
44.40%
36.88%
32.34%
28.91%
35.91%
31.96%
53.50%
16.99%
EPS
5.96
5.06
17.79%
4.72
4.83
-2.28%
4.84
4.44
9.01%
8.60
2.94
192.52%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Net Sales
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
10,440.46
Net Sales Growth
4.99%
5.02%
7.66%
17.04%
16.56%
24.43%
16.95%
12.65%
19.08%
26.09%
 
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
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
10,440.46
GP Margin
100.00%
100%
100%
100%
100%
100%
100%
100%
100%
100%
100%
Total Expenditure
5,049.44
4,646.80
4,805.06
4,841.69
3,836.79
3,145.09
2,394.02
286.42
437.30
458.23
296.19
Power & Fuel Cost
-
266.90
291.58
271.08
249.16
232.57
165.78
180.89
350.53
178.73
87.82
% Of Sales
-
0.67%
0.77%
0.77%
0.83%
0.91%
0.80%
1.02%
2.24%
1.36%
0.84%
Employee Cost
-
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
1,283.85
% Of Sales
-
5.33%
5.19%
5.09%
5.34%
5.36%
4.81%
9.65%
9.53%
10.76%
12.30%
Manufacturing Exp.
-
1,037.27
1,012.00
1,059.17
816.66
751.49
618.66
624.54
481.12
384.72
324.03
% Of Sales
-
2.62%
2.68%
3.02%
2.73%
2.92%
3.00%
3.54%
3.07%
2.92%
3.10%
General & Admin Exp.
-
756.45
1,016.24
906.44
904.02
588.32
551.41
484.17
422.97
368.71
342.83
% Of Sales
-
1.91%
2.69%
2.59%
3.02%
2.29%
2.67%
2.74%
2.70%
2.80%
3.28%
Selling & Distn. Exp.
-
7.84
19.02
15.18
15.19
16.31
12.41
131.28
128.59
90.11
128.33
% Of Sales
-
0.02%
0.05%
0.04%
0.05%
0.06%
0.06%
0.74%
0.82%
0.68%
1.23%
Miscellaneous Exp.
-
463.58
767.14
1,036.82
541.02
319.77
245.98
233.63
187.79
81.02
128.33
% Of Sales
-
1.17%
2.03%
2.96%
1.81%
1.24%
1.19%
1.32%
1.20%
0.62%
0.54%
EBITDA
36,566.90
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
10,144.27
EBITDA Margin
87.87%
88.28%
87.27%
86.19%
87.19%
87.76%
88.41%
98.38%
97.21%
96.52%
97.16%
Other Income
1,081.56
1,406.96
929.18
717.31
476.92
734.93
466.29
774.11
773.50
1,633.08
1,499.40
Interest
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
4,316.62
Depreciation
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
2,637.39
PBT
20,060.91
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
4,689.66
Tax
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
1,386.67
Tax Rate
13.89%
22.66%
24.46%
-9.83%
39.53%
21.54%
21.63%
21.20%
28.49%
25.33%
29.57%
PAT
17,275.34
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
3,302.99
PAT before Minority Interest
17,275.34
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
3,302.99
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
41.51%
29.82%
28.89%
28.25%
26.90%
28.44%
28.29%
28.58%
29.01%
32.76%
31.64%
PAT Growth
50.74%
8.41%
10.09%
22.95%
10.22%
25.08%
15.80%
10.97%
5.45%
30.57%
 
EPS
24.77
16.95
15.63
14.20
11.55
10.48
8.38
7.23
6.52
6.18
4.74

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Shareholder's Funds
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
23,583.21
Share Capital
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
4,629.73
Total Reserves
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
18,953.48
Non-Current Liabilities
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
56,337.41
Secured Loans
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
49,557.04
Unsecured Loans
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
3,274.61
Long Term Provisions
462.02
424.71
368.15
716.87
5,218.30
4,483.75
5,180.99
3,920.44
3,186.63
448.95
Current Liabilities
48,818.93
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
Trade Payables
187.48
226.54
365.13
240.44
413.98
313.89
430.19
349.01
245.93
234.60
Other Current Liabilities
36,782.02
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
Short Term Borrowings
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
1,658.28
Short Term Provisions
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
3,154.04
Total Liabilities
264,527.92
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
Net Block
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
48,321.81
Gross Block
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
64,519.19
Accumulated Depreciation
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
16,197.38
Non Current Assets
221,625.88
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
Capital Work in Progress
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
28,978.60
Non Current Investment
1,485.58
1,431.11
1,296.45
1,224.00
1,162.49
913.55
19.49
206.27
390.63
573.86
Long Term Loans & Adv.
973.08
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
Other Non Current Assets
10,603.49
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
Current Assets
28,051.95
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
Current Investments
0.00
0.00
0.00
0.00
2.50
5.00
200.10
217.17
195.74
199.84
Inventories
1,366.94
1,433.46
1,247.25
1,049.35
906.95
707.43
718.84
713.44
552.85
441.25
Sundry Debtors
3,675.53
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
Cash & Bank
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
3,111.34
Other Current Assets
17,650.77
571.85
7,029.90
4,853.99
9,284.55
7,740.62
7,339.82
5,574.76
5,027.14
4,022.89
Short Term Loans & Adv.
16,173.10
14,371.78
8,002.69
7,122.41
6,009.08
4,158.41
4,995.01
3,787.85
3,137.44
2,532.96
Net Current Assets
-20,766.98
-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
Total Assets
264,527.92
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

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Cash From Operating Activity
29,312.15
30,738.63
23,271.16
22,710.12
21,575.27
15,008.08
15,800.08
15,222.52
11,689.68
8,581.99
PBT
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
4,689.66
Adjustment
18,428.35
17,926.77
22,541.37
13,072.34
13,671.10
10,794.97
8,830.25
7,055.80
5,626.91
4,473.51
Changes in Working Capital
-2,505.01
434.03
-5,442.55
-1,618.14
318.58
-1,930.95
1,717.62
3,037.87
1,422.69
465.18
Cash after chg. in Working capital
31,498.65
33,307.34
25,551.91
24,969.18
23,446.68
16,423.67
16,951.98
16,452.67
12,825.23
9,628.35
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-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
-1,046.36
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
-8,972.95
-10,733.49
-18,727.45
-25,701.45
-23,835.97
-21,576.50
-24,184.66
-26,639.12
-22,084.01
-18,494.82
Net Fixed Assets
-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
-17,514.60
Net Investments
-501.70
-1,007.13
-1,148.29
-278.19
-488.97
85.31
72.26
148.82
136.95
113.90
Others
-1,805.87
4,493.34
6,384.24
-3,630.20
-2,864.66
-27,718.25
951.12
3,768.84
1,631.75
-1,094.12
Cash from Financing Activity
-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
8,218.30
Net Cash Inflow / Outflow
-181.85
1,199.30
2,112.93
-1,706.65
1,697.86
-947.60
-1,985.82
2,295.48
-432.45
-1,694.53
Opening Cash & Equivalents
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
4,805.87
Closing Cash & Equivalent
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
3,111.34

Financial Ratios

Consolidated /

Standalone
Description
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Book Value (Rs.)
78.97
70.62
90.37
77.10
89.32
76.56
73.47
66.32
57.03
50.94
ROA
4.46%
4.19%
4.07%
3.68%
3.72%
3.27%
3.17%
3.41%
4.05%
3.84%
ROE
22.66%
22.59%
22.61%
18.51%
16.84%
14.89%
13.80%
14.89%
17.26%
14.68%
ROCE
11.95%
12.24%
9.78%
12.23%
9.90%
8.71%
9.87%
10.71%
12.11%
12.32%
Fixed Asset Turnover
0.17
0.17
0.18
0.18
0.19
0.17
0.16
0.17
0.18
0.18
Receivable days
40.13
47.23
43.56
41.26
41.70
43.71
39.53
36.20
41.88
47.72
Inventory Days
12.89
12.96
11.95
11.92
11.47
12.60
14.80
14.74
13.78
14.40
Payable days
0.00
7.21
8.02
9.96
13.04
16.85
18.02
16.47
15.80
18.97
Cash Conversion Cycle
53.02
52.99
47.49
43.22
40.12
39.46
36.31
34.48
39.86
43.16
Total Debt/Equity
2.60
3.01
3.10
3.26
2.55
2.71
2.63
2.56
2.76
2.42
Interest Cover
2.83
2.52
2.02
2.82
2.49
2.47
1.97
2.14
2.12
2.09

News Update:


  • Power Grid Corporation of India acquires Mohanlalganj Transmission
    31st May 2022, 14:59 PM

    The transmission system is an Intra State Transmission System Project of Uttar Pradesh

    Read More
  • Power Grid reports 18% rise in Q4 consolidated net profit
    23rd May 2022, 10:57 AM

    The company has reported a standalone net profit of Rs 4,320.64 crore for the quarter ended March 31, 2022

    Read More
  • Power Grid Corp - Quarterly Results
    21st May 2022, 17:38 PM

    Read More
  • Power Grid Corporation declared as successful bidder under TBCB
    19th May 2022, 11:43 AM

    The Letter of Intent dated May 12, 2022 and clarification dated May 17, 2022 have been issued to Power Grid Corporation of India

    Read More
  • Power Grid acquires KNTL to establish transmission system
    12th May 2022, 10:15 AM

    The entity was acquired for an aggregate value of about Rs 22.50 crore

    Read More
  • Power Grid Corporation of India wins ‘Best CSR Practices Award’
    31st Mar 2022, 12:39 PM

    The Global CSR Excellence & Leadership Awards is a platform for recognizing the best practices in the field of Corporate Social Responsibility

    Read More
  • Power Grid gets nod to invest Rs 821.29 crore in five projects
    29th Mar 2022, 14:17 PM

    The company has received investment approvals for the transmission system strengthening beyond Kolhapur for export of power from solar and wind energy zones in the Southern Region

    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.