Nifty
Sensex
:
:
14310.80
47883.38
-524.05 (-3.53%)
-1707.94 (-3.44%)

Power Generation/Distribution

Rating :
51/99

BSE: 532898 | NSE: POWERGRID

201.15
12-Apr-2021
  • Open
  • High
  • Low
  • Previous Close
  •  206.65
  •  206.65
  •  198.50
  •  208.30
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  10431180
  •  20980.27
  •  238.30
  •  153.30

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 105,207.27
  • 10.43
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 248,037.94
  • 4.97%
  • 1.91

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 51.34%
  • 0.35%
  • 2.68%
  • FII
  • DII
  • Others
  • 26.74%
  • 15.45%
  • 3.44%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 15.92
  • 12.82
  • 8.01

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 15.16
  • 12.53
  • 4.75

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 15.10
  • 13.29
  • 10.62

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 12.76
  • 12.27
  • 10.81

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 1.96
  • 2.02
  • 1.89

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 8.72
  • 8.48
  • 7.76

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Dec 20
Dec 19
Var%
Sep 20
Sep 19
Var%
Jun 20
Jun 19
Var%
Mar 20
Mar 19
Var%
Net Sales
10,142.48
9,364.36
8.31%
9,529.68
9,051.29
5.29%
9,457.40
9,179.63
3.03%
10,148.26
9,535.12
6.43%
Expenses
1,227.94
1,117.35
9.90%
1,088.27
1,129.83
-3.68%
1,115.78
911.11
22.46%
1,645.01
1,432.23
14.86%
EBITDA
8,914.54
8,247.01
8.09%
8,441.41
7,921.46
6.56%
8,341.62
8,268.52
0.88%
8,503.25
8,102.89
4.94%
EBIDTM
87.89%
88.07%
88.58%
87.52%
88.20%
90.07%
83.79%
84.98%
Other Income
217.00
176.77
22.76%
301.32
209.17
44.06%
359.32
182.09
97.33%
359.39
152.79
135.22%
Interest
2,047.22
2,387.10
-14.24%
2,003.27
2,298.81
-12.86%
2,202.70
2,288.58
-3.75%
2,534.51
2,298.95
10.25%
Depreciation
3,073.35
2,931.16
4.85%
2,894.83
2,874.67
0.70%
2,958.81
2,782.61
6.33%
3,018.60
2,715.93
11.14%
PBT
4,010.97
3,105.52
29.16%
3,840.99
2,957.15
29.89%
2,464.43
3,379.42
-27.08%
3,309.53
3,240.80
2.12%
Tax
1,078.86
826.03
30.61%
795.15
785.38
1.24%
857.96
899.66
-4.64%
1,019.68
-5,219.90
-
PAT
2,932.11
2,279.49
28.63%
3,045.84
2,171.77
40.25%
1,606.47
2,479.76
-35.22%
2,289.85
8,460.70
-72.94%
PATM
28.91%
24.34%
31.96%
23.99%
16.99%
27.01%
22.56%
88.73%
EPS
6.44
5.11
26.03%
5.91
4.91
20.37%
3.92
4.78
-17.99%
6.33
5.85
8.21%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Net Sales
39,277.82
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
8,611.76
Net Sales Growth
5.78%
7.66%
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
0.00
0.00
Gross Profit
39,277.82
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
8,611.76
GP Margin
100.00%
100%
100%
100%
100%
100%
100%
100%
100%
100%
100%
Total Expenditure
5,077.00
4,805.06
4,841.69
3,836.79
3,145.09
2,394.02
286.42
437.30
458.23
296.19
585.21
Power & Fuel Cost
-
291.58
271.08
249.16
232.57
165.78
180.89
350.53
178.73
87.82
76.95
% Of Sales
-
0.77%
0.77%
0.83%
0.91%
0.80%
1.02%
2.24%
1.36%
0.84%
0.89%
Employee Cost
-
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
1,086.10
% Of Sales
-
5.19%
5.09%
5.34%
5.36%
4.81%
9.65%
9.53%
10.76%
12.30%
12.61%
Manufacturing Exp.
-
991.49
1,059.17
816.66
751.49
618.66
624.54
481.12
384.72
324.03
275.86
% Of Sales
-
2.63%
3.02%
2.73%
2.92%
3.00%
3.54%
3.07%
2.92%
3.10%
3.20%
General & Admin Exp.
-
1,036.75
906.44
904.02
588.32
551.41
484.17
422.97
368.71
342.83
280.39
% Of Sales
-
2.75%
2.59%
3.02%
2.29%
2.67%
2.74%
2.70%
2.80%
3.28%
3.26%
Selling & Distn. Exp.
-
19.02
15.18
15.19
16.31
12.41
131.28
128.59
90.11
128.33
115.64
% Of Sales
-
0.05%
0.04%
0.05%
0.06%
0.06%
0.74%
0.82%
0.68%
1.23%
1.34%
Miscellaneous Exp.
-
767.14
1,036.82
541.02
319.77
245.98
233.63
187.79
81.02
55.92
115.64
% Of Sales
-
2.03%
2.96%
1.81%
1.24%
1.19%
1.32%
1.20%
0.62%
0.54%
0.63%
EBITDA
34,200.82
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
8,026.55
EBITDA Margin
87.07%
87.27%
86.19%
87.19%
87.76%
88.41%
98.38%
97.21%
96.52%
97.16%
93.20%
Other Income
1,237.03
929.18
717.31
476.92
734.93
466.29
774.11
773.50
1,633.08
1,499.40
825.73
Interest
8,787.70
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
2,750.07
Depreciation
11,945.59
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
2,272.92
PBT
13,625.92
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
3,829.29
Tax
3,751.65
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
1,157.38
Tax Rate
27.53%
24.46%
-9.83%
39.53%
21.54%
21.63%
21.20%
28.49%
25.33%
29.57%
30.22%
PAT
9,874.27
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
2,671.91
PAT before Minority Interest
9,874.27
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
2,671.91
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
25.14%
28.89%
28.25%
26.90%
28.44%
28.29%
28.58%
29.01%
32.76%
31.64%
31.03%
PAT Growth
-35.85%
10.09%
22.95%
10.22%
25.08%
15.80%
10.97%
5.45%
30.57%
23.62%
 
EPS
18.87
20.84
18.93
15.40
13.97
11.17
9.65
8.69
8.24
6.31
5.11

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Shareholder's Funds
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
21,417.59
Share Capital
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
4,629.73
Total Reserves
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
16,787.86
Non-Current Liabilities
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
44,633.76
Secured Loans
102,978.74
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
32,442.37
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
424.71
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
49,757.37
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
226.54
365.13
240.44
413.98
313.89
430.19
349.01
245.93
234.60
232.49
Other Current Liabilities
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
7,326.71
Short Term Borrowings
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
1,450.00
Short Term Provisions
9,524.73
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
265,412.99
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
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
37,932.00
Gross Block
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
51,462.44
Accumulated Depreciation
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
13,530.44
Non Current Assets
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
66,747.77
Capital Work in Progress
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
24,183.34
Non Current Investment
1,431.11
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.
1,288.30
1,669.08
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
4,100.30
4,548.37
1,026.38
831.35
914.91
3,218.15
2,927.91
1,716.29
1,316.67
340.56
Current Assets
26,871.70
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
0.00
2.50
5.00
200.10
217.17
195.74
199.84
194.54
Inventories
1,433.46
1,247.25
1,049.35
906.95
707.43
718.84
713.44
552.85
441.25
382.35
Sundry Debtors
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
1,201.04
Cash & Bank
5,438.97
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
14,958.56
7,029.90
4,853.99
3,275.47
7,740.62
7,339.82
5,574.76
2,310.40
4,022.89
4,342.21
Short Term Loans & Adv.
9,001.46
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
-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
-696.42
Total Assets
265,412.99
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 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Cash From Operating Activity
31,040.48
23,271.16
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
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
3,829.29
Adjustment
18,235.53
22,541.37
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
427.12
-5,442.55
-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
33,609.19
25,551.91
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
0.00
Tax Paid
-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
-524.18
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
-11,042.25
-18,727.45
-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
-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
-1,007.13
-1,148.29
-278.19
-488.97
85.31
72.26
148.82
136.95
113.90
Others
4,184.58
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
-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
7,948.06
Net Cash Inflow / Outflow
1,192.39
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
3,647.73
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
4,840.12
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 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Book Value (Rs.)
94.17
90.37
77.10
89.32
76.56
73.47
66.32
57.03
50.94
46.26
ROA
4.19%
4.07%
3.68%
3.72%
3.27%
3.17%
3.44%
4.10%
3.84%
3.44%
ROE
22.59%
22.61%
18.51%
16.84%
14.89%
13.80%
14.89%
17.26%
14.68%
12.48%
ROCE
12.24%
9.78%
12.23%
9.90%
8.71%
9.87%
10.71%
12.11%
12.32%
10.06%
Fixed Asset Turnover
0.17
0.18
0.18
0.19
0.17
0.16
0.17
0.18
0.18
0.17
Receivable days
47.23
43.56
41.26
41.70
43.71
39.53
36.20
41.88
47.72
50.90
Inventory Days
12.96
11.95
11.92
11.47
12.60
14.80
14.74
13.78
14.40
16.21
Payable days
7.22
8.02
9.96
13.04
16.85
18.02
16.47
15.80
18.97
22.07
Cash Conversion Cycle
52.98
47.49
43.22
40.12
39.46
36.31
34.48
39.86
43.16
45.04
Total Debt/Equity
3.01
3.10
3.26
2.55
2.71
2.63
2.56
2.76
2.42
2.05
Interest Cover
2.52
2.02
2.82
2.49
2.47
1.97
2.14
2.12
2.09
2.39

News Update:


  • Power Grid acquires Bikaner-II Bhiwadi Transco
    26th Mar 2021, 09:15 AM

    The transmission system is an Inter State Transmission System Project and is to be completed in 18 months

    Read More
  • Power Grid Corporation signs SPA with Jaiprakash Power Ventures
    20th Mar 2021, 09:46 AM

    The company has signed SPA for acquisition of 74% stake of JPVL by Power Grid Corporation in Jaypee Powergrid

    Read More
  • Power Grid acquires Ramgarh New Transmission
    10th Mar 2021, 09:12 AM

    Now, the company owns 100 per cent equity in the RNTL

    Read More
  • Power Grid Corporation of India wins two transmission projects
    18th Feb 2021, 15:16 PM

    The first project is ''Transmission Systems Strengthening Scheme for evacuation of power from Solar Energy Zones in Rajasthan (8.1 GW) under Phase-II Part D''

    Read More
  • Power Grid gets nod to acquire 74% stake in Jaypee Powergrid
    13th Feb 2021, 08:38 AM

    Post acquisition of the 74 percent stake, JPL would become a wholly-owned subsidiary of Power Grid

    Read More
  • Power Grid Corporation reports 26% rise in Q3 consolidated net profit
    12th Feb 2021, 11:55 AM

    Total income of the company increased by 8.58% at Rs 10359.48 crore for Q3FY21

    Read More
  • Power Grid declared as successful bidder under TBCB for two projects
    1st Feb 2021, 09:00 AM

    The first project is for transmission system strengthening scheme for evacuation of power from solar energy zones in Rajasthan

    Read More
  • Power Grid files draft papers with SEBI for floating InVIT
    29th Jan 2021, 09:19 AM

    The PowerGrid InVIT units are proposed to be listed on the National Stock Exchange and the BSE

    Read More
  • Power Grid signs agreement with Himachal Pradesh State Electricity Board
    21st Jan 2021, 13:53 PM

    This is in addition to the existing 350 Kms of OPGW laid on HPSEBL Extra High Voltage (EHV) lines already being used in the state to boost its connectivity

    Read More
  • Power Grid signs ‘Termination Agreement’ amongst Rlnfra, PKTCL
    14th Jan 2021, 09:29 AM

    By signing termination agreement, Rlnfra proposed to sell their entire shareholding i.e. 74% in PKTCL to a third Party

    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.