Nifty
Sensex
:
:
24968.40
81757.73
-143.05 (-0.57%)
-501.51 (-0.61%)

Power Generation/Distribution

Rating :
57/99

BSE: 532524 | NSE: PTC

189.09
18-Jul-2025
  • Open
  • High
  • Low
  • Previous Close
  •  191.79
  •  191.79
  •  188.3
  •  190.85
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  1126919
  •  214014874.89
  •  246.85
  •  127.69

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 5,594.56
  • 6.21
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 5,277.80
  • 6.19%
  • 0.96

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 16.22%
  • 3.96%
  • 34.98%
  • FII
  • DII
  • Others
  • 28.75%
  • 10.20%
  • 5.89%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 1.91
  • -2.41
  • 1.19

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -0.13
  • -7.68
  • 0.42

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 9.20
  • 11.63
  • 22.48

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 6.36
  • 6.53
  • 7.96

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 0.68
  • 0.73
  • 0.85

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 7.35
  • 7.16
  • 6.84

Earnings Forecasts:

(Updated: 06-06-2025)
Description
2024
2025
2026
2027
Adj EPS
16.11
30.41
14.5
16.3
P/E Ratio
11.74
6.22
13.04
11.60
Revenue
16657
15546
16480
17272
EBITDA
1062
534
553
Net Income
477
900
388
402
ROA
3
P/B Ratio
1.35
1.17
1.17
ROE
9.39
8.1
8.4
FCFF
2050
-365
265
FCFF Yield
24.27
-4.32
3.14
Net Debt
2084
BVPS
140.13
161.3
162

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 25
Mar 24
Var%
Dec 24
Dec 23
Var%
Sep 24
Sep 23
Var%
Jun 24
Jun 23
Var%
Net Sales
3,006.27
3,507.39
-14.29%
3,420.81
3,428.01
-0.21%
5,127.99
5,069.54
1.15%
4,685.59
4,758.28
-1.53%
Expenses
2,796.53
3,256.11
-14.11%
3,111.22
3,178.29
-2.11%
4,821.73
4,774.93
0.98%
4,381.63
4,491.58
-2.45%
EBITDA
209.74
251.28
-16.53%
309.59
249.72
23.97%
306.26
294.61
3.95%
303.96
266.70
13.97%
EBIDTM
6.98%
7.16%
9.05%
7.28%
5.97%
5.81%
6.49%
5.61%
Other Income
24.24
2.63
821.67%
4.45
7.95
-44.03%
5.64
18.75
-69.92%
2.23
12.81
-82.59%
Interest
70.62
100.36
-29.63%
84.56
104.39
-19.00%
91.01
108.79
-16.34%
102.24
110.01
-7.06%
Depreciation
2.51
2.68
-6.34%
2.30
2.57
-10.51%
2.23
2.42
-7.85%
2.27
2.34
-2.99%
PBT
466.81
130.39
258.01%
227.18
150.71
50.74%
218.66
202.15
8.17%
201.68
167.16
20.65%
Tax
103.57
35.36
192.90%
51.04
39.20
30.20%
56.12
52.94
6.01%
52.29
42.74
22.34%
PAT
363.24
95.03
282.24%
176.14
111.51
57.96%
162.54
149.21
8.93%
149.39
124.42
20.07%
PATM
12.08%
2.71%
5.15%
3.25%
3.17%
2.94%
3.19%
2.61%
EPS
11.87
2.91
307.90%
5.32
2.68
98.51%
7.34
6.13
19.74%
5.87
4.39
33.71%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 25
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Net Sales
-
16,240.66
16,763.22
15,673.84
16,856.39
18,345.50
18,100.81
15,155.08
19,639.40
15,310.55
13,447.39
Net Sales Growth
-
-3.12%
6.95%
-7.02%
-8.12%
1.35%
19.44%
-22.83%
28.27%
13.86%
 
Cost Of Goods Sold
-
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Gross Profit
-
16,240.66
16,763.22
15,673.84
16,856.39
18,345.50
18,100.81
15,155.08
19,639.40
15,310.55
13,447.39
GP Margin
-
100%
100%
100%
100%
100%
100%
100%
100%
100%
100%
Total Expenditure
-
15,103.52
15,709.76
14,560.36
15,283.42
16,649.93
16,275.05
13,201.46
18,485.37
13,917.95
12,295.60
Power & Fuel Cost
-
14,600.78
15,353.56
14,190.36
14,788.42
16,056.73
15,881.25
12,808.39
17,567.62
13,480.68
11,873.10
% Of Sales
-
89.90%
91.59%
90.54%
87.73%
87.52%
87.74%
84.52%
89.45%
88.05%
88.29%
Employee Cost
-
84.98
88.00
80.16
74.71
65.40
58.79
49.93
48.21
43.99
37.20
% Of Sales
-
0.52%
0.52%
0.51%
0.44%
0.36%
0.32%
0.33%
0.25%
0.29%
0.28%
Manufacturing Exp.
-
308.51
48.25
133.56
150.71
220.72
46.14
206.69
193.68
213.17
250.87
% Of Sales
-
1.90%
0.29%
0.85%
0.89%
1.20%
0.25%
1.36%
0.99%
1.39%
1.87%
General & Admin Exp.
-
40.54
45.91
48.28
49.42
48.78
58.16
48.04
49.55
40.51
32.58
% Of Sales
-
0.25%
0.27%
0.31%
0.29%
0.27%
0.32%
0.32%
0.25%
0.26%
0.24%
Selling & Distn. Exp.
-
4.42
3.80
4.44
1.94
1.42
3.72
2.47
2.49
2.43
2.32
% Of Sales
-
0.03%
0.02%
0.03%
0.01%
0.01%
0.02%
0.02%
0.01%
0.02%
0.02%
Miscellaneous Exp.
-
64.29
170.24
103.56
218.22
256.88
226.99
85.94
623.82
137.17
2.32
% Of Sales
-
0.40%
1.02%
0.66%
1.29%
1.40%
1.25%
0.57%
3.18%
0.90%
0.74%
EBITDA
-
1,137.14
1,053.46
1,113.48
1,572.97
1,695.57
1,825.76
1,953.62
1,154.03
1,392.60
1,151.79
EBITDA Margin
-
7.00%
6.28%
7.10%
9.33%
9.24%
10.09%
12.89%
5.88%
9.10%
8.57%
Other Income
-
37.15
59.07
25.56
31.23
29.43
22.76
130.17
147.38
202.92
153.63
Interest
-
356.61
431.63
473.73
757.42
925.70
1,158.72
1,242.51
946.34
802.41
633.38
Depreciation
-
9.31
10.01
9.94
101.32
100.01
100.47
97.08
97.44
21.24
10.15
PBT
-
808.37
670.89
655.37
745.46
699.29
589.33
744.20
257.63
771.87
661.89
Tax
-
263.02
170.24
168.26
193.09
220.94
183.23
254.48
92.80
266.04
218.12
Tax Rate
-
23.60%
26.17%
25.67%
25.90%
32.56%
31.09%
34.19%
36.02%
34.47%
34.93%
PAT
-
777.74
427.27
423.29
506.16
448.66
367.59
425.28
199.95
414.72
322.52
PAT before Minority Interest
-
853.73
483.55
484.84
551.67
457.62
406.10
489.75
164.85
505.81
406.26
Minority Interest
-
-75.99
-56.28
-61.55
-45.51
-8.96
-38.51
-64.47
35.10
-91.09
-83.74
PAT Margin
-
4.79%
2.55%
2.70%
3.00%
2.45%
2.03%
2.81%
1.02%
2.71%
2.40%
PAT Growth
-
82.03%
0.94%
-16.37%
12.82%
22.05%
-13.57%
112.69%
-51.79%
28.59%
 
EPS
-
26.28
14.43
14.30
17.10
15.16
12.42
14.37
6.76
14.01
10.90

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 25
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Shareholder's Funds
5,805.11
5,141.92
5,018.74
4,723.47
4,420.01
4,187.45
3,961.93
3,719.02
3,855.11
3,551.46
Share Capital
296.01
296.01
296.01
296.01
296.01
296.01
296.01
296.01
296.01
296.01
Total Reserves
5,509.10
4,845.91
4,722.73
4,427.46
4,124.00
3,891.32
3,665.80
3,422.89
3,558.98
3,255.33
Non-Current Liabilities
1,748.19
2,762.15
4,857.75
6,090.88
7,690.88
8,492.82
9,142.12
7,453.42
6,633.24
5,780.45
Secured Loans
1,758.48
2,804.05
4,833.13
6,061.08
7,703.55
8,484.03
8,613.93
7,043.87
5,856.58
4,990.16
Unsecured Loans
11.65
17.33
1.61
0.00
0.71
0.71
619.74
648.88
682.80
714.97
Long Term Provisions
55.61
21.71
27.85
29.27
12.24
12.67
9.51
7.84
103.51
65.82
Current Liabilities
4,320.62
5,176.19
5,867.12
8,264.21
7,762.59
7,592.01
7,274.75
7,125.58
6,731.54
4,702.52
Trade Payables
2,938.81
3,530.78
4,012.49
4,322.69
3,652.17
4,360.42
2,954.04
2,237.96
2,737.30
2,482.92
Other Current Liabilities
1,270.63
1,244.24
1,380.22
2,096.97
2,027.50
1,626.65
2,349.80
1,229.16
1,138.26
792.71
Short Term Borrowings
100.78
400.00
472.72
1,844.00
2,081.87
1,604.14
1,970.68
3,655.27
2,848.95
1,406.99
Short Term Provisions
10.40
1.17
1.69
0.55
1.05
0.80
0.23
3.19
7.03
19.90
Total Liabilities
12,837.78
13,968.64
16,598.38
19,870.72
20,615.09
21,012.25
21,101.87
18,976.56
18,054.35
14,781.90
Net Block
38.37
43.17
1,617.09
1,692.97
1,787.29
1,883.77
1,966.84
2,061.17
2,155.05
386.78
Gross Block
93.29
93.06
2,223.17
2,215.38
2,209.67
2,207.01
2,190.45
2,188.26
2,185.08
396.57
Accumulated Depreciation
54.92
49.89
606.08
522.41
422.38
323.24
223.61
127.09
30.03
9.79
Non Current Assets
3,474.05
4,139.29
7,717.45
8,300.02
10,048.01
12,257.50
14,570.06
14,029.50
13,029.08
9,519.08
Capital Work in Progress
0.11
0.20
0.15
0.00
0.00
0.00
0.00
0.06
0.06
0.00
Non Current Investment
215.99
233.89
321.79
563.75
577.46
563.82
290.83
270.23
401.46
623.22
Long Term Loans & Adv.
3,215.76
3,854.89
5,757.02
6,025.41
7,659.55
9,775.42
11,639.66
11,011.16
9,749.29
7,763.35
Other Non Current Assets
3.82
7.14
21.40
17.89
23.71
34.49
672.73
686.88
723.22
745.73
Current Assets
9,363.59
9,033.25
8,880.79
11,570.54
10,566.88
8,754.58
6,531.63
4,946.84
5,025.03
5,262.53
Current Investments
161.08
50.10
4.19
204.24
394.22
0.00
0.00
129.72
572.19
478.90
Inventories
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Sundry Debtors
4,762.01
5,755.95
5,676.74
7,185.51
6,189.69
7,010.84
4,909.35
3,338.18
3,287.31
3,710.28
Cash & Bank
3,274.00
2,193.22
1,942.08
1,959.27
1,380.72
742.68
208.48
440.94
301.26
222.41
Other Current Assets
1,166.50
966.89
1,133.87
2,117.32
2,602.25
1,001.06
1,413.80
1,038.00
864.27
850.94
Short Term Loans & Adv.
88.59
67.09
123.91
104.20
128.78
135.20
204.55
154.51
322.95
361.92
Net Current Assets
5,042.97
3,857.06
3,013.67
3,306.33
2,804.29
1,162.57
-743.12
-2,178.74
-1,706.51
560.01
Total Assets
12,837.78
13,172.65
16,598.38
19,870.72
20,615.09
21,012.25
21,101.87
18,976.56
18,054.35
14,781.90

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 25
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Cash From Operating Activity
2,131.55
2,450.54
3,575.10
3,049.21
2,108.12
3,293.52
-107.90
-1,437.59
111.24
-1,281.04
PBT
1,116.75
653.79
653.10
744.76
678.56
589.29
744.23
257.65
771.85
624.38
Adjustment
50.10
536.90
534.22
1,029.82
1,259.63
1,446.38
1,266.08
1,509.51
1,001.23
936.47
Changes in Working Capital
1,020.95
1,093.25
2,134.88
1,273.77
278.84
1,499.25
-1,833.76
-2,914.57
-1,383.65
-2,540.73
Cash after chg. in Working capital
2,187.80
2,283.94
3,322.20
3,048.35
2,217.03
3,534.92
176.55
-1,147.41
389.43
-979.88
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-267.25
-188.69
-152.09
0.86
-108.91
-241.40
-284.45
-290.18
-278.19
-301.16
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
211.00
355.29
404.99
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Cash From Investing Activity
892.35
-504.29
167.71
46.12
-504.86
-413.87
244.24
249.16
-1,373.94
87.46
Net Fixed Assets
2.95
-1.43
0.36
-3.74
-2.46
-0.69
-1.67
-1.12
-2.85
38.73
Net Investments
55.68
730.28
130.96
179.72
-340.32
-13.22
141.97
522.44
-898.96
84.79
Others
833.72
-1,233.14
36.39
-129.86
-162.08
-399.96
103.94
-272.16
-472.13
-36.06
Cash from Financing Activity
-2,165.32
-2,042.26
-4,019.01
-2,787.70
-1,085.19
-2,570.45
-407.92
1,277.56
1,353.38
1,123.74
Net Cash Inflow / Outflow
858.58
-96.01
-276.20
307.63
518.07
309.20
-271.58
89.13
90.68
-69.84
Opening Cash & Equivalents
874.52
970.53
1,246.72
939.09
421.02
111.82
383.40
294.27
203.58
273.42
Closing Cash & Equivalent
1,733.10
874.52
970.52
1,246.72
939.09
421.02
111.82
383.40
294.26
203.58

Financial Ratios

Consolidated /

Standalone
Description
Mar 25
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Book Value (Rs.)
196.11
173.70
169.54
159.57
149.31
141.45
133.83
125.63
130.22
119.96
ROA
6.12%
3.06%
2.66%
2.73%
2.20%
1.93%
2.44%
0.89%
3.08%
3.10%
ROE
15.60%
9.52%
9.95%
12.07%
10.63%
9.97%
12.75%
4.35%
13.66%
12.25%
ROCE
16.17%
10.33%
8.66%
9.89%
10.19%
10.63%
11.91%
8.05%
12.53%
12.92%
Fixed Asset Turnover
174.30
14.47
7.06
7.62
8.31
8.23
6.92
8.98
11.86
52.92
Receivable days
118.19
124.47
149.76
144.81
131.32
120.18
99.32
61.57
83.41
84.61
Inventory Days
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Payable days
0.00
0.00
0.00
0.00
0.00
82.95
71.96
50.69
69.22
61.56
Cash Conversion Cycle
118.19
124.47
149.76
144.81
131.32
37.24
27.36
10.88
14.19
23.05
Total Debt/Equity
0.51
0.84
1.30
2.07
2.60
2.72
3.36
3.32
2.59
2.18
Interest Cover
4.13
2.51
2.38
1.98
1.73
1.51
1.60
1.27
1.96
1.99

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.