Market Cap ₹306734 Cr.
Stock P/E 19.5
P/B 3.4
Current Price ₹329.8
Book Value ₹ 97.1
Face Value 10
52W High ₹362.3
Dividend Yield 3.41%
52W Low ₹ 189
Power Grid Corporation of India Ltd is a power transmission corporation. The Company is engaged in planning, implementation, operation and preservation of Inter-State Transmission System (ISTS), telecom and consultancy services. The Company's segments consist of Transmission Services, Consultancy Services and Telecom Services. Its Transmission Services segment is engaged in transmission of bulk electricity throughout India. Its Consultancy Services segment provides consultancy services in the transmission, distribution and telecom sectors, such as making plans layout, engineering, load dispatch, optical floor wire (OPGW) on intra state transmission community, procurement management, operation and maintenance, financing, and project management. The Company makes use of the spare optical fibers available in the OPGW laid on the transmission community for providing telecom services to diverse clients, which include telecom provider companies and IT groups
Price goes above X
Price falls below X
PE goes above X
PE falls below X
₹ | |
#(Fig in Cr.) | Dec 2015 | Mar 2016 | Jun 2016 | Sep 2016 | Dec 2016 | Mar 2017 | Jun 2017 | Sep 2017 | Dec 2017 | Mar 2018 |
---|---|---|---|---|---|---|---|---|---|---|
Net Sales | 5369 | 5741 | 6120 | 6255 | 6630 | 6706 | 7181 | 7253 | 7507 | 7814 |
Other Income | 107 | 244 | 139 | 225 | 158 | 344 | 208 | 240 | 278 | 285 |
Total Income | 5476 | 5984 | 6259 | 6480 | 6788 | 7050 | 7390 | 7493 | 7785 | 8099 |
Total Expenditure | 581 | 687 | 700 | 651 | 671 | 1089 | 981 | 778 | 769 | 1287 |
Operating Profit | 4895 | 5297 | 5559 | 5829 | 6117 | 5961 | 6409 | 6715 | 7016 | 6812 |
Interest | 1288 | 1520 | 1518 | 1588 | 1643 | 1556 | 1762 | 1867 | 1955 | 2006 |
Depreciation | 1585 | 1769 | 1757 | 1877 | 1965 | 2063 | 2131 | 2235 | 2319 | 2407 |
Exceptional Income / Expenses | -1 | -5 | -0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Profit Before Tax | 2020 | 2004 | 2284 | 2365 | 2509 | 2342 | 2515 | 2612 | 2742 | 2400 |
Provision for Tax | 414 | 435 | 482 | 489 | 571 | 508 | 532 | 552 | 600 | 100 |
Profit After Tax | 1606 | 1569 | 1802 | 1876 | 1938 | 1833 | 1983 | 2060 | 2143 | 2299 |
Adjustments | -1606 | -1569 | -1802 | -1876 | -1938 | -1833 | -1983 | -2060 | -2143 | -2299 |
Profit After Adjustments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Adjusted Earnings Per Share | 1.7 | 1.7 | 1.9 | 2 | 2.1 | 2 | 2.1 | 2.2 | 2.3 | 2.5 |
#(Fig in Cr.) | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | TTM |
---|---|---|---|---|---|---|---|---|---|---|---|---|
Net Sales | 15230 | 17177 | 20666 | 25710 | 29765 | 34119 | 36186 | 37666 | 39933 | 42636 | 42391 | 29755 |
Other Income | 491 | 603 | 577 | 1016 | 1006 | 1614 | 2133 | 3085 | 2403 | 2592 | 3425 | 1011 |
Total Income | 15721 | 17780 | 21243 | 26726 | 30770 | 35733 | 38319 | 40750 | 42337 | 45228 | 45816 | 30767 |
Total Expenditure | 2294 | 2426 | 2388 | 3143 | 3819 | 4840 | 4785 | 4610 | 5007 | 5675 | 5637 | 3815 |
Operating Profit | 13427 | 15354 | 18855 | 23583 | 26952 | 30893 | 33534 | 36141 | 37329 | 39553 | 40179 | 26952 |
Interest | 3168 | 3979 | 5135 | 6350 | 7591 | 9203 | 9814 | 8724 | 8211 | 9707 | 9047 | 7590 |
Depreciation | 3996 | 5085 | 6180 | 7663 | 9091 | 10201 | 11073 | 11712 | 12551 | 12859 | 12558 | 9092 |
Exceptional Income / Expenses | 0 | 0 | 0 | 0 | 3284 | -2527 | 1683 | -680 | 3237 | 256 | -565 | 0 |
Profit Before Tax | 6264 | 6289 | 7541 | 9570 | 13554 | 8962 | 14331 | 15025 | 19805 | 17243 | 18009 | 10269 |
Provision for Tax | 1766 | 1310 | 1592 | 2050 | 5309 | -976 | 3520 | 3089 | 2711 | 2119 | 2632 | 1784 |
Profit After Tax | 4497 | 4979 | 5949 | 7520 | 8245 | 9939 | 10811 | 11936 | 17094 | 15125 | 15377 | 8485 |
Adjustments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 211 | 97 | -8485 |
Profit After Adjustments | 4497 | 4979 | 5949 | 7520 | 8245 | 9939 | 10811 | 11936 | 17094 | 15336 | 15475 | 0 |
Adjusted Earnings Per Share | 4.8 | 5.4 | 6.4 | 8.1 | 8.9 | 10.7 | 11.6 | 12.8 | 18.4 | 16.3 | 16.5 | 9.1 |
# | 1 Year | 3 Year | 5 Year | 10 Year |
---|---|---|---|---|
Sales CAGR | -1% | 4% | 4% | 11% |
Operating Profit CAGR | 2% | 4% | 5% | 12% |
PAT CAGR | 2% | 9% | 9% | 13% |
# | 1 Year | 3 Year | 5 Year | 10 Year |
---|---|---|---|---|
Share Price CAGR | 73% | 36% | 24% | 16% |
ROE Average | 18% | 20% | 19% | 17% |
ROCE Average | 13% | 13% | 12% | 11% |
#(Fig in Cr.) | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 |
---|---|---|---|---|---|---|---|---|---|---|---|
Shareholder's Funds | 34460 | 38167 | 43811 | 49807 | 54415 | 59017 | 64440 | 69579 | 76152 | 82844 | 86867 |
Minority's Interest | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Borrowings | 76790 | 89376 | 100173 | 110963 | 122420 | 131040 | 135421 | 129080 | 114199 | 113891 | 105067 |
Other Non-Current Liabilities | 12046 | 13257 | 10140 | 9150 | 20160 | 24302 | 26599 | 26090 | 25247 | 25184 | 23682 |
Total Current Liabilities | 22741 | 26227 | 28118 | 30463 | 33558 | 39691 | 37644 | 38162 | 44484 | 37476 | 35981 |
Total Liabilities | 146036 | 167026 | 182243 | 200384 | 230553 | 254050 | 264104 | 262911 | 260082 | 259396 | 251597 |
Fixed Assets | 73154 | 89686 | 114942 | 135508 | 153610 | 163860 | 169836 | 176944 | 179732 | 172278 | 162701 |
Other Non-Current Assets | 60590 | 65047 | 53815 | 48121 | 57985 | 64741 | 67304 | 52376 | 47790 | 52707 | 59023 |
Total Current Assets | 12293 | 12293 | 13455 | 16754 | 18958 | 25449 | 26964 | 33331 | 32316 | 34411 | 29874 |
Total Assets | 146036 | 167026 | 182243 | 200384 | 230553 | 254050 | 264104 | 262911 | 260082 | 259396 | 251597 |
#(Fig in Cr.) | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 |
---|---|---|---|---|---|---|---|---|---|---|---|
Opening Cash & Cash Equivalents | 1662 | 4418 | 2053 | 1541 | 3228 | 1516 | 3646 | 4805 | 4430 | 2457 | 4146 |
Cash Flow from Operating Activities | 15399 | 15042 | 15120 | 21251 | 21881 | 23149 | 29239 | 27614 | 24640 | 37839 | 34790 |
Cash Flow from Investing Activities | -26518 | -23843 | -20904 | -23434 | -22981 | -18648 | -9368 | -7803 | 2189 | -5701 | -10434 |
Cash Flow from Financing Activities | 13874 | 6447 | 5273 | 3871 | -612 | -2374 | -18712 | -20186 | -28801 | -30449 | -25882 |
Net Cash Inflow / Outflow | 2756 | -2355 | -512 | 1688 | -1712 | 2127 | 1159 | -375 | -1973 | 1689 | -1526 |
Closing Cash & Cash Equivalent | 4418 | 2063 | 1541 | 3228 | 1516 | 3643 | 4805 | 4430 | 2457 | 4146 | 2621 |
# | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 |
---|---|---|---|---|---|---|---|---|---|---|---|
Earnings Per Share (Rs) | 4.84 | 5.35 | 6.4 | 8.09 | 8.86 | 10.69 | 11.62 | 12.83 | 18.38 | 16.26 | 16.53 |
CEPS(Rs) | 9.13 | 10.82 | 13.04 | 16.32 | 18.64 | 21.65 | 23.53 | 25.43 | 31.87 | 30.09 | 30.04 |
DPS(Rs) | 2.58 | 2 | 2.31 | 4.35 | 5.25 | 8.33 | 10 | 12 | 14.75 | 11.09 | 11.25 |
Book NAV/Share(Rs) | 37.05 | 41.04 | 47.11 | 53.55 | 58.51 | 63.46 | 69.29 | 74.81 | 81.88 | 89.07 | 93.4 |
Core EBITDA Margin(%) | 84.93 | 85.88 | 88.44 | 87.77 | 87.17 | 85.81 | 86.78 | 87.76 | 87.46 | 86.69 | 86.7 |
EBIT Margin(%) | 61.92 | 59.78 | 61.34 | 61.92 | 71.04 | 53.24 | 66.72 | 63.05 | 70.16 | 63.21 | 63.83 |
Pre Tax Margin(%) | 41.13 | 36.61 | 36.49 | 37.22 | 45.54 | 26.27 | 39.6 | 39.89 | 49.59 | 40.44 | 42.48 |
PAT Margin (%) | 29.53 | 28.99 | 28.78 | 29.25 | 27.7 | 29.13 | 29.88 | 31.69 | 42.81 | 35.47 | 36.28 |
Cash Profit Margin (%) | 55.76 | 58.59 | 58.69 | 59.05 | 58.24 | 59.03 | 60.48 | 62.78 | 74.23 | 65.63 | 65.9 |
ROA(%) | 3.46 | 3.18 | 3.41 | 3.93 | 3.83 | 4.1 | 4.17 | 4.53 | 6.54 | 5.82 | 6.02 |
ROE(%) | 14.82 | 13.71 | 14.51 | 16.07 | 15.82 | 17.52 | 17.51 | 17.81 | 23.46 | 19.03 | 18.12 |
ROCE(%) | 8.9 | 8.19 | 8.89 | 9.93 | 11.94 | 9.3 | 11.57 | 11.17 | 13.23 | 12.77 | 12.83 |
Receivable days | 36.1 | 39.28 | 42.89 | 42.3 | 42.06 | 44.34 | 48 | 64.63 | 79.09 | 99.05 | 108.19 |
Inventory Days | 15.15 | 15.19 | 12.59 | 11.46 | 11.93 | 12.11 | 13.25 | 13.39 | 12.41 | 11.46 | 11.31 |
Payable days | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
PER(x) | 12.22 | 15.26 | 12.23 | 13.72 | 12.3 | 10.43 | 7.69 | 9.45 | 8.85 | 10.41 | 16.76 |
Price/Book(x) | 1.59 | 1.99 | 1.66 | 2.07 | 1.86 | 1.76 | 1.29 | 1.62 | 1.99 | 1.9 | 2.97 |
Dividend Yield(%) | 2.46 | 1.38 | 1.66 | 2.21 | 2.71 | 4.2 | 6.29 | 5.56 | 6.8 | 6.54 | 4.06 |
EV/Net Sales(x) | 8.78 | 9.84 | 8.65 | 8.5 | 7.74 | 7.19 | 6.24 | 6.65 | 7.09 | 6.6 | 8.87 |
EV/Core EBITDA(x) | 9.96 | 11 | 9.48 | 9.27 | 8.55 | 7.94 | 6.73 | 6.93 | 7.58 | 7.11 | 9.36 |
Net Sales Growth(%) | 19.38 | 12.78 | 20.31 | 24.41 | 15.77 | 14.63 | 6.06 | 4.09 | 6.02 | 6.77 | -0.57 |
EBIT Growth(%) | 6.54 | 8.88 | 23.44 | 25.6 | 32.82 | -14.09 | 32.91 | -1.64 | 17.97 | -3.8 | 0.39 |
PAT Growth(%) | 6.21 | 10.71 | 19.47 | 26.42 | 9.63 | 20.55 | 8.78 | 10.4 | 43.21 | -11.52 | 1.67 |
EPS Growth(%) | -6.01 | 10.71 | 19.47 | 26.42 | 9.63 | 20.54 | 8.78 | 10.4 | 43.21 | -11.52 | 1.67 |
Debt/Equity(x) | 2.41 | 2.49 | 2.47 | 2.38 | 2.41 | 2.48 | 2.3 | 2.06 | 1.77 | 1.55 | 1.42 |
Current Ratio(x) | 0.54 | 0.47 | 0.48 | 0.55 | 0.56 | 0.64 | 0.72 | 0.87 | 0.73 | 0.92 | 0.83 |
Quick Ratio(x) | 0.51 | 0.44 | 0.45 | 0.52 | 0.53 | 0.61 | 0.68 | 0.84 | 0.7 | 0.88 | 0.79 |
Interest Cover(x) | 2.98 | 2.58 | 2.47 | 2.51 | 2.79 | 1.97 | 2.46 | 2.72 | 3.41 | 2.78 | 2.99 |
Total Debt/Mcap(x) | 1.51 | 1.25 | 1.49 | 1.15 | 1.29 | 1.41 | 1.78 | 1.27 | 0.89 | 0.82 | 0.48 |
# | Mar 2022 | Jun 2022 | Sep 2022 | Dec 2022 | Mar 2023 | Jun 2023 | Sep 2023 | Dec 2023 | Mar 2024 | Jun 2024 |
---|---|---|---|---|---|---|---|---|---|---|
Promoter | 51.34 | 51.34 | 51.34 | 51.34 | 51.34 | 51.34 | 51.34 | 51.34 | 51.34 | 51.34 |
FII | 29.35 | 30.25 | 31.68 | 32.76 | 32.28 | 33.13 | 32 | 30.5 | 29.82 | 28.73 |
DII | 16.02 | 15.18 | 13.8 | 12.74 | 13.39 | 12.57 | 13.22 | 14.79 | 15.27 | 16.32 |
Public | 3.29 | 3.24 | 3.18 | 3.16 | 2.98 | 2.95 | 3.44 | 3.37 | 3.57 | 3.62 |
Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Total | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 |
# | Mar 2022 | Jun 2022 | Sep 2022 | Dec 2022 | Mar 2023 | Jun 2023 | Sep 2023 | Dec 2023 | Mar 2024 | Jun 2024 |
---|---|---|---|---|---|---|---|---|---|---|
Promoter | 358.12 | 358.12 | 358.12 | 358.12 | 358.12 | 358.12 | 477.49 | 477.49 | 477.49 | 477.49 |
FII | 204.75 | 210.98 | 220.96 | 228.49 | 225.19 | 231.12 | 297.65 | 283.67 | 277.38 | 267.17 |
DII | 111.72 | 105.87 | 96.27 | 88.87 | 93.42 | 87.71 | 122.97 | 137.52 | 142.02 | 151.78 |
Public | 22.96 | 22.58 | 22.2 | 22.06 | 20.82 | 20.6 | 31.95 | 31.38 | 33.17 | 33.62 |
Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Total | 697.55 | 697.55 | 697.55 | 697.55 | 697.55 | 697.55 | 930.06 | 930.06 | 930.06 | 930.06 |
Pros
Cons
* The pros and cons are machine generated. Pros / cons are based on a checklist to highlight important points. Please exercise caution and do your own analysis.
Sell or Purchase Share (Tentative Price)
Companies | Open Date | Close Date | Issue Price | Cost of 1 Lot | GMP | Expected Listing | Listing Gain(%) | Listing Price | Current Price | Type | Exchange |
---|
Companies | Open Date | Close Date | Issue Price | Cost of 1 Lot | GMP | Expected Listing | Listing Gain(%) | Listing Price | Current Price | Type | Exchange |
---|
Companies | Open Date | Close Date | Issue Price | Cost of 1 Lot | GMP | Expected Listing | Listing Gain(%) | Listing Price | Current Price | Type | Exchange |
---|
Companies | Open Date | Close Date | Issue Price | Cost of 1 Lot | GMP | Expected Listing | Listing Gain(%) | Listing Price | Current Price | Type | Exchange |
---|
Companies | Open Date | Close Date | Issue Price | Cost of 1 Lot | GMP | Expected Listing | Listing Gain(%) | Listing Price | Current Price | Type | Exchange |
---|
You May Also Know About