Nifty
Sensex
:
:
11709.80
39972.95
-179.60 (-1.51%)
-549.15 (-1.36%)

Power Generation/Distribution

Rating :
53/99  (View)

BSE: 532898 | NSE: POWERGRID

172.40
-1.10 (-0.63%)
28-Oct-2020 | 2:09PM
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  •  174.55
  •  174.55
  •  171.55
  •  173.50
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  5938757
  •  10238.42
  •  211.00
  •  122.15

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 90,820.40
  • 10.66
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 233,651.07
  • 5.76%
  • 1.79

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 51.34%
  • 0.36%
  • 2.74%
  • FII
  • DII
  • Others
  • 25.97%
  • 16.01%
  • 3.58%

Chart

Price | P:E | P:BV | EV:EBITDA

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
  • 13.58
  • 12.81
  • 11.60

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 1.97
  • 2.00
  • 1.92

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 8.83
  • 8.69
  • 8.12

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Jun 20
Jun 19
Var%
Mar 20
Mar 19
Var%
Dec 19
Dec 18
Var%
Sep 19
Sep 18
Var%
Net Sales
9,457
9,180
3%
10,148
9,535
6%
9,364
8,736
7%
9,051
8,538
6%
Expenses
1,116
911
22%
1,645
1,432
15%
1,117
898
24%
1,130
1,313
-14%
EBITDA
8,342
8,269
1%
8,503
8,103
5%
8,247
7,838
5%
7,921
7,225
10%
EBIDTM
88%
90%
14%
85%
88%
90%
88%
85%
Other Income
359
182
97%
359
153
135%
177
143
24%
209
180
16%
Interest
2,203
2,289
-4%
2,535
2,299
10%
2,387
2,180
9%
2,299
2,227
3%
Depreciation
2,959
2,783
6%
3,019
2,716
11%
2,931
2,695
9%
2,875
2,633
9%
PBT
2,464
3,379
-27%
3,310
3,241
2%
3,106
3,105
0%
2,957
2,545
16%
Tax
858
900
-5%
1,020
-5,220
-
826
1,505
-45%
785
1,370
-43%
PAT
1,606
2,480
-35%
2,290
8,461
-73%
2,279
1,600
42%
2,172
1,175
85%
PATM
17%
27%
7%
89%
24%
18%
24%
14%
EPS
3.07
4.74
-35%
4.38
16.17
-73%
4.36
3.06
42%
4.15
2.25
84%

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
38,021
37,744
35,059
29,954
25,697
20,652
17,659
15,675
13,164
10,440
8,612
Net Sales Growth
6%
8%
17%
17%
24%
17%
13%
19%
26%
21%
 
Cost Of Goods Sold
4,644
0
0
0
0
0
0
0
0
0
0
Gross Profit
33,377
37,744
35,059
29,954
25,697
20,652
17,659
15,675
13,164
10,440
8,612
GP Margin
88%
100%
100%
100%
100%
100%
100%
100%
100%
100%
100%
Total Expenditure
5,008
4,805
4,842
3,837
3,145
2,394
286
437
458
296
585
Power & Fuel Cost
-
292
271
249
233
166
181
351
179
88
77
% Of Sales
-
1%
1%
1%
1%
1%
1%
2%
1%
1%
1%
Employee Cost
-
1,960
1,784
1,599
1,377
994
1,704
1,494
1,417
1,284
1,086
% Of Sales
-
5%
5%
5%
5%
5%
10%
10%
11%
12%
13%
Manufacturing Exp.
-
991
1,059
817
751
619
625
481
385
324
276
% Of Sales
-
3%
3%
3%
3%
3%
4%
3%
3%
3%
3%
General & Admin Exp.
-
1,037
906
904
588
551
484
423
369
343
280
% Of Sales
-
3%
3%
3%
2%
3%
3%
3%
3%
3%
3%
Selling & Distn. Exp.
-
19
15
15
16
12
131
129
90
128
116
% Of Sales
-
0%
0%
0%
0%
0%
1%
1%
1%
1%
1%
Miscellaneous Exp.
-
767
1,037
541
320
246
234
188
81
56
116
% Of Sales
-
2%
3%
2%
1%
1%
1%
1%
1%
1%
1%
EBITDA
33,013
32,938
30,217
26,117
22,552
18,258
17,372
15,238
12,706
10,144
8,027
EBITDA Margin
87%
87%
86%
87%
88%
88%
98%
97%
97%
97%
93%
Other Income
1,105
929
717
477
735
466
774
774
1,633
1,499
826
Interest
9,423
9,509
8,849
7,324
6,250
5,086
6,574
5,573
5,135
4,317
2,750
Depreciation
11,783
11,607
10,541
9,231
7,722
6,182
5,173
4,079
3,428
2,637
2,273
PBT
11,837
12,752
11,545
10,039
9,315
7,456
6,399
6,359
5,776
4,690
3,829
Tax
3,489
3,531
-886
5,267
2,006
1,613
1,358
1,811
1,463
1,387
1,157
Tax Rate
29%
24%
-10%
40%
22%
22%
21%
28%
25%
30%
30%
PAT
8,348
10,904
9,905
8,056
7,309
5,843
5,046
4,548
4,313
3,303
2,672
PAT before Minority Interest
8,348
10,904
9,905
8,056
7,309
5,843
5,046
4,548
4,313
3,303
2,672
Minority Interest
0
0
0
0
0
0
0
0
0
0
0
PAT Margin
22%
29%
28%
27%
28%
28%
29%
29%
33%
32%
31%
PAT Growth
-39%
10%
23%
10%
25%
16%
11%
5%
31%
24%
 
EPS
15.96
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
59,088
54,426
49,866
43,970
38,439
34,698
26,403
23,583
21,418
Share Capital
5,232
5,232
5,232
5,232
5,232
5,232
5,232
4,630
4,630
4,630
Total Reserves
59,464
53,857
49,194
44,634
38,738
33,207
29,466
21,773
18,953
16,788
Non-Current Liabilities
1,50,960
1,46,197
1,37,817
1,24,940
1,14,467
1,04,087
90,071
73,995
56,337
44,634
Secured Loans
1,02,979
1,05,513
1,07,256
1,04,478
94,410
85,645
73,411
60,599
49,557
37,326
Unsecured Loans
32,442
25,816
15,455
6,776
6,054
9,660
8,928
7,198
3,275
2,977
Long Term Provisions
425
368
717
5,218
4,484
5,181
3,920
3,187
449
341
Current Liabilities
49,757
49,755
39,761
30,973
28,522
27,380
23,442
15,703
14,219
11,622
Trade Payables
227
365
240
414
314
430
349
246
235
232
Other Current Liabilities
37,006
36,706
30,366
22,399
21,776
20,017
16,037
12,633
9,172
7,327
Short Term Borrowings
3,000
4,300
1,000
1,500
2,000
1,206
2,700
2,027
1,658
1,450
Short Term Provisions
9,525
8,384
8,155
6,660
4,432
5,727
4,356
797
3,154
2,613
Total Liabilities
2,65,413
2,55,040
2,32,004
2,05,778
1,86,958
1,69,905
1,48,211
1,16,101
94,140
77,674
Net Block
1,81,112
1,72,740
1,56,198
1,37,678
1,15,094
91,191
74,252
62,568
48,322
37,932
Gross Block
2,27,543
2,07,215
1,79,890
1,51,962
1,21,491
1,20,480
98,225
82,316
64,519
51,462
Accumulated Depreciation
46,431
34,475
23,691
14,284
6,397
29,289
23,973
19,747
16,197
13,530
Non Current Assets
2,23,109
2,17,885
1,99,060
1,85,960
1,69,606
1,56,451
1,35,113
1,08,872
84,835
66,748
Capital Work in Progress
35,177
37,631
37,669
38,264
45,611
53,681
50,069
35,265
28,979
24,183
Non Current Investment
1,431
1,296
1,224
1,162
914
19
206
391
574
757
Long Term Loans & Adv.
1,288
1,669
2,943
8,024
7,072
8,341
7,658
8,931
5,645
3,535
Other Non Current Assets
4,100
4,548
1,026
831
915
3,218
2,928
1,716
1,317
341
Current Assets
26,872
25,345
18,855
16,680
13,436
13,454
13,098
7,229
9,305
10,926
Current Investments
0
0
0
2
5
200
217
196
200
195
Inventories
1,433
1,247
1,049
907
707
719
713
553
441
382
Sundry Debtors
5,041
4,728
3,640
3,132
2,739
2,207
1,618
1,491
1,529
1,201
Cash & Bank
5,439
4,337
2,189
3,354
2,243
2,989
4,974
2,679
3,111
4,806
Other Current Assets
14,959
7,030
4,854
3,275
7,741
7,340
5,575
2,310
4,023
4,342
Short Term Loans & Adv.
9,001
8,003
7,122
6,009
4,153
4,995
3,788
421
2,533
2,077
Net Current Assets
-22,886
-24,410
-20,906
-14,294
-15,086
-13,926
-10,344
-8,473
-4,915
-696
Total Assets
2,65,413
2,55,040
2,32,004
2,05,778
1,86,958
1,69,905
1,48,211
1,16,101
94,140
77,674

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
23,271
22,710
21,575
15,008
15,800
15,223
11,690
8,582
4,895
PBT
14,947
8,453
13,515
9,457
7,560
6,404
6,359
5,776
4,690
3,829
Adjustment
18,236
22,541
13,072
13,671
10,795
8,830
7,056
5,627
4,474
3,835
Changes in Working Capital
427
-5,443
-1,618
319
-1,931
1,718
3,038
1,423
465
-2,244
Cash after chg. in Working capital
33,609
25,552
24,969
23,447
16,424
16,952
16,453
12,825
9,628
5,420
Interest Paid
0
0
0
0
0
0
0
0
0
0
Tax Paid
-2,569
-2,281
-2,259
-1,871
-1,416
-1,152
-1,230
-1,136
-1,046
-524
Other Direct Exp. Paid
0
0
0
0
0
0
0
0
0
0
Extra & Other Items
0
0
0
0
0
0
0
0
0
0
Cash From Investing Activity
-11,042
-18,727
-25,701
-23,836
-21,576
-24,185
-26,639
-22,084
-18,495
-13,344
Net Fixed Assets
-14,220
-23,963
-21,793
-20,482
6,056
-25,208
-30,557
-23,853
-17,515
Net Investments
-1,007
-1,148
-278
-489
85
72
149
137
114
Others
4,185
6,384
-3,630
-2,865
-27,718
951
3,769
1,632
-1,094
Cash from Financing Activity
-18,806
-2,431
1,285
3,959
5,621
6,399
13,712
9,962
8,218
7,948
Net Cash Inflow / Outflow
1,192
2,113
-1,707
1,698
-948
-1,986
2,295
-432
-1,695
-501
Opening Cash & Equivalents
3,648
1,535
3,241
1,544
2,491
4,974
2,679
3,111
4,806
5,307
Closing Cash & Equivalent
4,840
3,648
1,535
3,241
1,544
2,989
4,974
2,679
3,111
4,806

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
90
77
89
77
73
66
57
51
46
ROA
4%
4%
4%
4%
3%
3%
3%
4%
4%
3%
ROE
23%
23%
19%
17%
15%
14%
15%
17%
15%
12%
ROCE
12%
10%
12%
10%
9%
10%
11%
12%
12%
10%
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
44
41
42
44
40
36
42
48
51
Inventory Days
13
12
12
11
13
15
15
14
14
16
Payable days
7
8
10
13
17
18
16
16
19
22
Cash Conversion Cycle
53
47
43
40
39
36
34
40
43
45
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
3
2
3
2
2
2
2
2
2
2

News Update


  • Power Grid signs MoU with Power Ministry
    1st Oct 2020, 09:24 AM

    The MoU includes targets related to various parameters such as Financial, Physical, Project execution, etc. to be achieved by company during FY21

    Read More
  • Power Grid gets shareholders' nod to raise up to Rs 10,000 crore via bonds
    24th Sep 2020, 14:50 PM

    The company had proposed a special resolution in the AGM to raise up to Rs 10,000 crore from domestic market in financial year 2021-22

    Read More
  • Power Grid commissions first leg of Raigarh-Pugalur HVDC transmission project
    9th Sep 2020, 14:54 PM

    The total capacity of Raigarh-Pugalur HVDC transmission system is 6,000 MW

    Read More
  • CCEA approves asset monetization of subsidiaries of Power Grid
    9th Sep 2020, 12:38 PM

    This approval would help Power Grid to monetise in the first lot, assets with gross block value of more than Rs 7000 crore

    Read More
  • Power Grid inks MoU with ACTREC
    26th Aug 2020, 09:25 AM

    MoU is for construction of 'PowerGrid OT Complex', a modular operation theatre complex in Navi Mumbai

    Read More
  • Power Grid reports 18% fall in Q1 consolidated net profit
    11th Aug 2020, 09:46 AM

    Total consolidated income of the company increased by 4.86% at Rs 9816.72 crore for Q1FY21

    Read More
  • Power Grid Corpn. - Quarterly Results
    10th Aug 2020, 19:10 PM

    Read More

Source: www.accordfintech.com. Price feed provided by www.nseindia.com and www.bseindia.com value addition by www.accordfintech.com. Intraday data delayed 15 minutes.

DISCLAIMER: Information is provided " as is" and solely for informational purposes, not for trading purposes or advice, and may be delayed.