Nifty
Sensex
:
:
14371.90
48878.54
-218.45 (-1.50%)
-746.22 (-1.50%)

Power Generation/Distribution

Rating :
53/99  (View)

BSE: 532898 | NSE: POWERGRID

194.20
-0.95 (-0.49%)
22-Jan-2021 | 4:00PM
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  •  195.00
  •  196.30
  •  193.00
  •  195.15
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  9405228
  •  18264.95
  •  207.50
  •  122.15

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 101,492.84
  • 10.80
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 244,323.51
  • 5.15%
  • 1.94

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

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
  • 13.10
  • 12.49
  • 10.87

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 1.96
  • 2.00
  • 1.89

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 8.76
  • 8.57
  • 7.91

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Sep 20
Sep 19
Var%
Jun 20
Jun 19
Var%
Mar 20
Mar 19
Var%
Dec 19
Dec 18
Var%
Net Sales
9,529.68
9,051.29
5.29%
9,457.40
9,179.63
3.03%
10,148.26
9,535.12
6.43%
9,364.36
8,735.75
7.20%
Expenses
1,088.27
1,129.83
-3.68%
1,115.78
911.11
22.46%
1,645.01
1,432.23
14.86%
1,117.35
898.21
24.40%
EBITDA
8,441.41
7,921.46
6.56%
8,341.62
8,268.52
0.88%
8,503.25
8,102.89
4.94%
8,247.01
7,837.54
5.22%
EBIDTM
88.58%
87.52%
88.20%
90.07%
83.79%
84.98%
88.07%
89.72%
Other Income
301.32
209.17
44.06%
359.32
182.09
97.33%
359.39
152.79
135.22%
176.77
142.98
23.63%
Interest
2,003.27
2,298.81
-12.86%
2,202.70
2,288.58
-3.75%
2,534.51
2,298.95
10.25%
2,387.10
2,180.17
9.49%
Depreciation
2,894.83
2,874.67
0.70%
2,958.81
2,782.61
6.33%
3,018.60
2,715.93
11.14%
2,931.16
2,694.91
8.77%
PBT
3,840.99
2,957.15
29.89%
2,464.43
3,379.42
-27.08%
3,309.53
3,240.80
2.12%
3,105.52
3,105.44
0.00%
Tax
795.15
785.38
1.24%
857.96
899.66
-4.64%
1,019.68
-5,219.90
-
826.03
1,505.18
-45.12%
PAT
3,045.84
2,171.77
40.25%
1,606.47
2,479.76
-35.22%
2,289.85
8,460.70
-72.94%
2,279.49
1,600.26
42.44%
PATM
31.96%
23.99%
16.99%
27.01%
22.56%
88.73%
24.34%
18.32%
EPS
5.91
4.91
20.37%
3.92
4.78
-17.99%
6.33
5.85
8.21%
5.11
4.48
14.06%

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
38,499.70
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
5.47%
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
38,499.70
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
4,966.41
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
33,533.29
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
87.10%
87.27%
86.19%
87.19%
87.76%
88.41%
98.38%
97.21%
96.52%
97.16%
93.20%
Other Income
1,196.80
929.18
717.31
476.92
734.93
466.29
774.11
773.50
1,633.08
1,499.40
825.73
Interest
9,127.58
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
11,803.40
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
12,720.47
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
3,498.82
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
27.51%
24.46%
-9.83%
39.53%
21.54%
21.63%
21.20%
28.49%
25.33%
29.57%
30.22%
PAT
9,221.65
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
9,221.65
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
23.95%
28.89%
28.25%
26.90%
28.44%
28.29%
28.58%
29.01%
32.76%
31.64%
31.03%
PAT Growth
-37.32%
10.09%
22.95%
10.22%
25.08%
15.80%
10.97%
5.45%
30.57%
23.62%
 
Unadjusted EPS
17.63
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 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
  • Power Grid signs MoU with SGPGIMS
    15th Dec 2020, 09:00 AM

    MoU is for setting up tele-ICUs in Uttar Pradesh

    Read More
  • Power Grid Corpn. - Quarterly Results
    11th Nov 2020, 18:41 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.