Nifty
Sensex
:
:
17629.50
59141.16
110.05 (0.63%)
417.96 (0.71%)

Power Generation/Distribution

Rating :
54/99

BSE: 532898 | NSE: POWERGRID

179.45
16-Sep-2021
  • Open
  • High
  • Low
  • Previous Close
  •  178.95
  •  181.65
  •  178.30
  •  177.90
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  12161163
  •  21885.36
  •  188.63
  •  115.95

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 124,058.43
  • 8.00
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 261,910.05
  • 5.06%
  • 1.99

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 51.34%
  • 0.29%
  • 2.82%
  • FII
  • DII
  • Others
  • 28.28%
  • 13.88%
  • 3.39%

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
  • 12.77
  • 11.85
  • 10.54

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 1.97
  • 2.01
  • 1.87

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 8.67
  • 8.32
  • 7.57

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Jun 21
Jun 20
Var%
Mar 21
Mar 20
Var%
Dec 20
Dec 19
Var%
Sep 20
Sep 19
Var%
Net Sales
10,216.48
9,457.40
8.03%
10,510.23
10,148.26
3.57%
10,142.48
9,364.36
8.31%
9,529.68
9,051.29
5.29%
Expenses
1,217.93
1,115.78
9.16%
1,214.69
1,645.01
-26.16%
1,227.94
1,117.35
9.90%
1,088.27
1,129.83
-3.68%
EBITDA
8,998.55
8,341.62
7.88%
9,295.54
8,503.25
9.32%
8,914.54
8,247.01
8.09%
8,441.41
7,921.46
6.56%
EBIDTM
88.08%
88.20%
88.44%
83.79%
87.89%
88.07%
88.58%
87.52%
Other Income
175.13
359.32
-51.26%
306.10
359.39
-14.83%
217.00
176.77
22.76%
301.32
209.17
44.06%
Interest
2,215.96
2,202.70
0.60%
1,881.50
2,534.51
-25.76%
2,047.22
2,387.10
-14.24%
2,003.27
2,298.81
-12.86%
Depreciation
3,112.50
2,958.81
5.19%
3,112.20
3,018.60
3.10%
3,073.35
2,931.16
4.85%
2,894.83
2,874.67
0.70%
PBT
6,859.19
2,464.43
178.33%
4,607.94
3,309.53
39.23%
4,010.97
3,105.52
29.16%
3,840.99
2,957.15
29.89%
Tax
1,393.70
857.96
62.44%
732.28
1,019.68
-28.19%
1,078.86
826.03
30.61%
795.15
785.38
1.24%
PAT
5,465.49
1,606.47
240.22%
3,875.66
2,289.85
69.25%
2,932.11
2,279.49
28.63%
3,045.84
2,171.77
40.25%
PATM
53.50%
16.99%
36.88%
22.56%
28.91%
24.34%
31.96%
23.99%
EPS
8.60
2.94
192.52%
5.06
4.75
6.53%
4.83
3.83
26.11%
4.44
4.91
-9.57%

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
40,398.87
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
6.25%
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
40,398.87
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
4,748.83
4,648.33
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
-
272.22
291.58
271.08
249.16
232.57
165.78
180.89
350.53
178.73
87.82
% Of Sales
-
0.69%
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.
-
1,058.82
1,012.00
1,059.17
816.66
751.49
618.66
624.54
481.12
384.72
324.03
% Of Sales
-
2.67%
2.68%
3.02%
2.73%
2.92%
3.00%
3.54%
3.07%
2.92%
3.10%
General & Admin Exp.
-
896.61
1,016.24
906.44
904.02
588.32
551.41
484.17
422.97
368.71
342.83
% Of Sales
-
2.26%
2.69%
2.59%
3.02%
2.29%
2.67%
2.74%
2.70%
2.80%
3.28%
Selling & Distn. Exp.
-
8.29
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.
-
468.44
767.14
1,036.82
541.02
319.77
245.98
233.63
187.79
81.02
128.33
% Of Sales
-
1.18%
2.03%
2.96%
1.81%
1.24%
1.19%
1.32%
1.20%
0.62%
0.54%
EBITDA
35,650.04
34,991.46
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
88.25%
88.27%
87.27%
86.19%
87.19%
87.76%
88.41%
98.38%
97.21%
96.52%
97.16%
Other Income
999.55
1,408.49
929.18
717.31
476.92
734.93
466.29
774.11
773.50
1,633.08
1,499.40
Interest
8,147.95
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
12,192.88
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
19,319.09
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
3,999.99
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
20.70%
22.66%
24.46%
-9.83%
39.53%
21.54%
21.63%
21.20%
28.49%
25.33%
29.57%
PAT
15,319.10
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
15,319.10
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
37.92%
29.82%
28.89%
28.25%
26.90%
28.44%
28.29%
28.58%
29.01%
32.76%
31.64%
PAT Growth
83.52%
8.41%
10.09%
22.95%
10.22%
25.08%
15.80%
10.97%
5.45%
30.57%
 
EPS
29.28
22.60
20.84
18.93
15.40
13.97
11.17
9.65
8.69
8.24
6.31

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
4.84
7.21
8.02
9.96
13.04
16.85
18.02
16.47
15.80
18.97
Cash Conversion Cycle
48.18
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 increases stake in Energy Efficiency Services
    16th Sep 2021, 10:28 AM

    The company has infused fresh equity of Rs 407.49 crore in Energy Efficiency Services

    Read More
  • Power Grid starts work to set up first electric vehicle charging station in Meghalaya
    6th Sep 2021, 09:29 AM

    The company has laid down the foundation stone for first ever EVCS at its office complex at Lapalang, Shillong

    Read More
  • Power Grid commissions Vindhyachal-Varanasi transmission line
    27th Aug 2021, 14:09 PM

    With the commissioning of this link, the inter-regional power transfer capacity of the national grid has enhanced by 4,200 MW

    Read More
  • Power Grid gets nod to infuse equity up to Rs 425 crore in EESL
    12th Aug 2021, 12:14 PM

    The Board of Directors of Power Grid has, in its meeting held on August 10, 2021, approved the proposal

    Read More
  • Power Grid Corporation of India reports 3- fold jump in Q1 consolidated net profit
    11th Aug 2021, 11:39 AM

    Total income of the company increased by 5.86% at Rs 10391.61 crore for Q1FY22

    Read More
  • Power Grid Corporation gets nod to incorporate wholly owned subsidiary
    15th Jul 2021, 14:27 PM

    The company has received approval from Central Electricity Regulatory Commission

    Read More
  • 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

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.