| Quarter | Sep 2023 | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 44,983 | 42,820 | 47,628 | 48,529 | 44,706 | 45,069 | 49,834 | 47,064 | 44,786 | 45,846 | 49,686 | 50,741 | |
Growth YoY Revenue Growth YoY% | 1.8 | -4.0 | 7.6 | 12.7 | -0.6 | 5.3 | 4.6 | -3.0 | 0.2 | 1.7 | -0.3 | 7.8 |
| 32,303 | 31,458 | 33,427 | 34,504 | 33,041 | 31,386 | 35,080 | 34,485 | 31,970 | 31,276 | 34,367 | 34,510 | |
| 12,680 | 11,362 | 14,201 | 14,025 | 11,665 | 13,684 | 14,754 | 12,579 | 12,816 | 14,570 | 15,319 | 16,231 | |
OPM OPM% | 28.2 | 26.5 | 29.8 | 28.9 | 26.1 | 30.4 | 29.6 | 26.7 | 28.6 | 31.8 | 30.8 | 32.0 |
| 804 | 1,096 | 1,400 | 1,187 | 881 | 986 | 1,884 | 1,233 | 1,056 | 1,073 | 1,918 | 1,029 | |
Interest Expense Interest ExpenseCr | 2,921 | 3,250 | 2,955 | 3,136 | 3,621 | 2,764 | 3,648 | 3,468 | 3,432 | 3,164 | 3,737 | 3,386 |
Depreciation DepreciationCr | 4,038 | 4,074 | 4,271 | 4,204 | 4,216 | 4,318 | 4,663 | 4,587 | 4,816 | 5,093 | 5,134 | 5,234 |
PBT PBTCr | 6,526 | 5,134 | 8,375 | 7,871 | 4,710 | 7,588 | 8,327 | 5,758 | 5,624 | 7,385 | 8,366 | 8,640 |
| 2,020 | 1,362 | 1,674 | 1,778 | 1,666 | 2,075 | 2,726 | 1,657 | 2,076 | 2,453 | -9,062 | 2,263 | |
| 4,726 | 5,209 | 6,490 | 5,506 | 5,380 | 5,170 | 7,897 | 6,108 | 5,225 | 5,597 | 10,615 | 6,896 | |
Growth YoY PAT Growth YoY% | 38.3 | 7.3 | 33.2 | 12.2 | 13.8 | -0.8 | 21.7 | 10.9 | -2.9 | 8.3 | 34.4 | 12.9 |
NPM NPM% | 10.5 | 12.2 | 13.6 | 11.3 | 12.0 | 11.5 | 15.8 | 13.0 | 11.7 | 12.2 | 21.4 | 13.6 |
| 4.8 | 5.3 | 6.4 | 5.7 | 5.4 | 5.2 | 7.8 | 6.2 | 5.2 | 5.7 | 10.8 | 6.9 |
| Quarter | Sep 2023 | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 44,983 | 42,820 | 47,628 | 48,529 | 44,706 | 45,069 | 49,834 | 47,064 | 44,786 | 45,846 | 49,686 | 50,741 | |
Growth YoY Revenue Growth YoY% | 1.8 | -4.0 | 7.6 | 12.7 | -0.6 | 5.3 | 4.6 | -3.0 | 0.2 | 1.7 | -0.3 | 7.8 |
| 32,303 | 31,458 | 33,427 | 34,504 | 33,041 | 31,386 | 35,080 | 34,485 | 31,970 | 31,276 | 34,367 | 34,510 | |
| 12,680 | 11,362 | 14,201 | 14,025 | 11,665 | 13,684 | 14,754 | 12,579 | 12,816 | 14,570 | 15,319 | 16,231 | |
OPM OPM% | 28.2 | 26.5 | 29.8 | 28.9 | 26.1 | 30.4 | 29.6 | 26.7 | 28.6 | 31.8 | 30.8 | 32.0 |
| 804 | 1,096 | 1,400 | 1,187 | 881 | 986 | 1,884 | 1,233 | 1,056 | 1,073 | 1,918 | 1,029 | |
Interest Expense Interest ExpenseCr | 2,921 | 3,250 | 2,955 | 3,136 | 3,621 | 2,764 | 3,648 | 3,468 | 3,432 | 3,164 | 3,737 | 3,386 |
Depreciation DepreciationCr | 4,038 | 4,074 | 4,271 | 4,204 | 4,216 | 4,318 | 4,663 | 4,587 | 4,816 | 5,093 | 5,134 | 5,234 |
PBT PBTCr | 6,526 | 5,134 | 8,375 | 7,871 | 4,710 | 7,588 | 8,327 | 5,758 | 5,624 | 7,385 | 8,366 | 8,640 |
| 2,020 | 1,362 | 1,674 | 1,778 | 1,666 | 2,075 | 2,726 | 1,657 | 2,076 | 2,453 | -9,062 | 2,263 | |
| 4,726 | 5,209 | 6,490 | 5,506 | 5,380 | 5,170 | 7,897 | 6,108 | 5,225 | 5,597 | 10,615 | 6,896 | |
Growth YoY PAT Growth YoY% | 38.3 | 7.3 | 33.2 | 12.2 | 13.8 | -0.8 | 21.7 | 10.9 | -2.9 | 8.3 | 34.4 | 12.9 |
NPM NPM% | 10.5 | 12.2 | 13.6 | 11.3 | 12.0 | 11.5 | 15.8 | 13.0 | 11.7 | 12.2 | 21.4 | 13.6 |
| 4.8 | 5.3 | 6.4 | 5.7 | 5.4 | 5.2 | 7.8 | 6.2 | 5.2 | 5.7 | 10.8 | 6.9 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | TTM |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue RevenueCr | 73,426 | 82,042 | 88,083 | 1,00,287 | 1,09,464 | 1,11,531 | 1,32,669 | 1,76,207 | 1,78,525 | 1,88,138 | 1,87,385 | 1,91,059 |
Growth Revenue Growth% | -8.9 | 11.7 | 7.4 | 13.8 | 9.2 | 1.9 | 18.9 | 32.8 | 1.3 | 5.4 | -0.4 | 2.4 |
| 55,478 | 60,547 | 65,663 | 73,606 | 77,927 | 77,557 | 92,390 | 1,28,477 | 1,27,408 | 1,34,010 | 1,32,099 | 1,32,124 | |
| 17,949 | 21,496 | 22,420 | 26,681 | 31,537 | 33,974 | 40,280 | 47,730 | 51,117 | 54,128 | 55,286 | 58,935 | |
OPM OPM% | 24.4 | 26.2 | 25.4 | 26.6 | 28.8 | 30.5 | 30.4 | 27.1 | 28.6 | 28.8 | 29.5 | 30.9 |
| 1,207 | 1,592 | 2,003 | 2,919 | 3,314 | 3,187 | 3,345 | 2,549 | 4,277 | 4,938 | 5,278 | 5,076 | |
Interest Expense Interest ExpenseCr | 3,314 | 3,651 | 4,435 | 5,605 | 8,117 | 9,224 | 9,316 | 11,156 | 12,048 | 13,168 | 13,801 | 13,719 |
Depreciation DepreciationCr | 5,224 | 6,010 | 7,460 | 8,669 | 10,356 | 12,450 | 13,788 | 14,792 | 16,204 | 17,401 | 19,629 | 20,276 |
PBT PBTCr | 10,618 | 13,426 | 12,529 | 15,326 | 16,378 | 15,487 | 20,521 | 24,331 | 27,141 | 28,496 | 27,134 | 30,015 |
| -163 | 2,975 | 5,653 | -2,780 | 9,348 | 2,421 | 5,047 | 6,796 | 6,809 | 8,245 | -2,876 | -2,270 | |
PAT PATCr | 10,781 | 10,451 | 6,876 | 18,106 | 7,030 | 13,066 | 15,474 | 17,534 | 20,332 | 20,251 | 30,010 | 28,334 |
Growth PAT Growth% | 7.9 | -3.1 | -34.2 | 163.3 | -61.2 | 85.9 | 18.4 | 13.3 | 16.0 | -0.4 | 48.2 | 15.4 |
NPM NPM% | 14.7 | 12.7 | 7.8 | 18.1 | 6.4 | 11.7 | 11.7 | 9.9 | 11.4 | 10.8 | 16.0 | 14.8 |
| 10.9 | 10.8 | 8.9 | 13.9 | 11.7 | 14.9 | 17.2 | 17.4 | 21.5 | 24.2 | 27.9 | 28.6 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | TTM |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue RevenueCr | 73,426 | 82,042 | 88,083 | 1,00,287 | 1,09,464 | 1,11,531 | 1,32,669 | 1,76,207 | 1,78,525 | 1,88,138 | 1,87,385 | 1,91,059 |
Growth Revenue Growth% | -8.9 | 11.7 | 7.4 | 13.8 | 9.2 | 1.9 | 18.9 | 32.8 | 1.3 | 5.4 | -0.4 | 2.4 |
| 55,478 | 60,547 | 65,663 | 73,606 | 77,927 | 77,557 | 92,390 | 1,28,477 | 1,27,408 | 1,34,010 | 1,32,099 | 1,32,124 | |
| 17,949 | 21,496 | 22,420 | 26,681 | 31,537 | 33,974 | 40,280 | 47,730 | 51,117 | 54,128 | 55,286 | 58,935 | |
OPM OPM% | 24.4 | 26.2 | 25.4 | 26.6 | 28.8 | 30.5 | 30.4 | 27.1 | 28.6 | 28.8 | 29.5 | 30.9 |
| 1,207 | 1,592 | 2,003 | 2,919 | 3,314 | 3,187 | 3,345 | 2,549 | 4,277 | 4,938 | 5,278 | 5,076 | |
Interest Expense Interest ExpenseCr | 3,314 | 3,651 | 4,435 | 5,605 | 8,117 | 9,224 | 9,316 | 11,156 | 12,048 | 13,168 | 13,801 | 13,719 |
Depreciation DepreciationCr | 5,224 | 6,010 | 7,460 | 8,669 | 10,356 | 12,450 | 13,788 | 14,792 | 16,204 | 17,401 | 19,629 | 20,276 |
PBT PBTCr | 10,618 | 13,426 | 12,529 | 15,326 | 16,378 | 15,487 | 20,521 | 24,331 | 27,141 | 28,496 | 27,134 | 30,015 |
| -163 | 2,975 | 5,653 | -2,780 | 9,348 | 2,421 | 5,047 | 6,796 | 6,809 | 8,245 | -2,876 | -2,270 | |
PAT PATCr | 10,781 | 10,451 | 6,876 | 18,106 | 7,030 | 13,066 | 15,474 | 17,534 | 20,332 | 20,251 | 30,010 | 28,334 |
Growth PAT Growth% | 7.9 | -3.1 | -34.2 | 163.3 | -61.2 | 85.9 | 18.4 | 13.3 | 16.0 | -0.4 | 48.2 | 15.4 |
NPM NPM% | 14.7 | 12.7 | 7.8 | 18.1 | 6.4 | 11.7 | 11.7 | 9.9 | 11.4 | 10.8 | 16.0 | 14.8 |
| 10.9 | 10.8 | 8.9 | 13.9 | 11.7 | 14.9 | 17.2 | 17.4 | 21.5 | 24.2 | 27.9 | 28.6 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
Equity Capital Equity CapitalCr | 8,245 | 8,245 | 8,245 | 9,895 | 9,895 | 9,697 | 9,697 | 9,697 | 9,697 | 9,697 | 9,697 |
Reserves ReservesCr | 83,330 | 89,593 | 95,318 | 1,01,462 | 1,08,945 | 1,16,042 | 1,25,677 | 1,37,327 | 1,51,013 | 1,74,374 | 1,93,479 |
| 33,542 | 38,550 | 45,650 | 74,653 | 64,338 | 70,646 | 76,672 | 85,820 | 98,404 | 1,01,095 | 1,14,505 | |
| 98,661 | 1,11,306 | 1,32,200 | 1,57,744 | 1,90,893 | 1,98,979 | 2,00,790 | 2,11,140 | 2,16,670 | 2,32,182 | 2,32,985 | |
| 2,24,571 | 2,48,497 | 2,82,362 | 3,46,661 | 3,77,387 | 3,98,888 | 4,16,596 | 4,47,913 | 4,80,197 | 5,24,400 | 5,58,644 | |
| 30,884 | 30,009 | 39,270 | 48,246 | 56,906 | 56,739 | 58,253 | 69,786 | 83,036 | 93,169 | 94,345 | |
| 1,93,687 | 2,18,488 | 2,43,092 | 2,98,415 | 3,20,481 | 3,42,149 | 3,58,344 | 3,78,127 | 3,97,161 | 4,31,230 | 4,64,298 | |
| 2,24,571 | 2,48,497 | 2,82,362 | 3,46,661 | 3,77,387 | 3,98,888 | 4,16,596 | 4,47,913 | 4,80,197 | 5,24,400 | 5,58,644 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
Equity Capital Equity CapitalCr | 8,245 | 8,245 | 8,245 | 9,895 | 9,895 | 9,697 | 9,697 | 9,697 | 9,697 | 9,697 | 9,697 |
Reserves ReservesCr | 83,330 | 89,593 | 95,318 | 1,01,462 | 1,08,945 | 1,16,042 | 1,25,677 | 1,37,327 | 1,51,013 | 1,74,374 | 1,93,479 |
| 33,542 | 38,550 | 45,650 | 74,653 | 64,338 | 70,646 | 76,672 | 85,820 | 98,404 | 1,01,095 | 1,14,505 | |
| 98,661 | 1,11,306 | 1,32,200 | 1,57,744 | 1,90,893 | 1,98,979 | 2,00,790 | 2,11,140 | 2,16,670 | 2,32,182 | 2,32,985 | |
| 2,24,571 | 2,48,497 | 2,82,362 | 3,46,661 | 3,77,387 | 3,98,888 | 4,16,596 | 4,47,913 | 4,80,197 | 5,24,400 | 5,58,644 | |
| 30,884 | 30,009 | 39,270 | 48,246 | 56,906 | 56,739 | 58,253 | 69,786 | 83,036 | 93,169 | 94,345 | |
| 1,93,687 | 2,18,488 | 2,43,092 | 2,98,415 | 3,20,481 | 3,42,149 | 3,58,344 | 3,78,127 | 3,97,161 | 4,31,230 | 4,64,298 | |
| 2,24,571 | 2,48,497 | 2,82,362 | 3,46,661 | 3,77,387 | 3,98,888 | 4,16,596 | 4,47,913 | 4,80,197 | 5,24,400 | 5,58,644 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 24,125 | 20,167 | 19,663 | 18,686 | 24,583 | 32,444 | 41,788 | 47,152 | 40,099 | 50,488 | 50,902 | |
| -19,162 | -24,480 | -20,672 | -24,063 | -30,322 | -21,034 | -22,891 | -26,145 | -31,456 | -45,852 | -37,578 | |
| -3,899 | 3,138 | 1,033 | 4,927 | 6,004 | -11,049 | -19,172 | -21,217 | -8,246 | -4,073 | -11,328 | |
Net Cash Flow Net Cash FlowCr | 1,064 | -1,176 | 24 | -451 | 266 | 361 | -274 | -210 | 398 | 563 | 1,995 |
Free Cash Flow Free Cash FlowCr | 3,110 | -4,161 | 907 | -2,843 | 6,521 | 9,162 | 17,457 | 22,432 | 9,358 | 9,431 | 6,895 |
CFO To PAT CFO To PAT% | 223.8 | 193.0 | 285.9 | 103.2 | 349.7 | 248.3 | 270.1 | 268.9 | 197.2 | 249.3 | 169.6 |
CFO To EBITDA CFO To EBITDA% | 134.4 | 93.8 | 87.7 | 70.0 | 78.0 | 95.5 | 103.8 | 98.8 | 78.5 | 93.3 | 92.1 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 24,125 | 20,167 | 19,663 | 18,686 | 24,583 | 32,444 | 41,788 | 47,152 | 40,099 | 50,488 | 50,902 | |
| -19,162 | -24,480 | -20,672 | -24,063 | -30,322 | -21,034 | -22,891 | -26,145 | -31,456 | -45,852 | -37,578 | |
| -3,899 | 3,138 | 1,033 | 4,927 | 6,004 | -11,049 | -19,172 | -21,217 | -8,246 | -4,073 | -11,328 | |
Net Cash Flow Net Cash FlowCr | 1,064 | -1,176 | 24 | -451 | 266 | 361 | -274 | -210 | 398 | 563 | 1,995 |
Free Cash Flow Free Cash FlowCr | 3,110 | -4,161 | 907 | -2,843 | 6,521 | 9,162 | 17,457 | 22,432 | 9,358 | 9,431 | 6,895 |
CFO To PAT CFO To PAT% | 223.8 | 193.0 | 285.9 | 103.2 | 349.7 | 248.3 | 270.1 | 268.9 | 197.2 | 249.3 | 169.6 |
CFO To EBITDA CFO To EBITDA% | 134.4 | 93.8 | 87.7 | 70.0 | 78.0 | 95.5 | 103.8 | 98.8 | 78.5 | 93.3 | 92.1 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Market Cap Market CapitalizationCr | 1,06,202 | 1,36,833 | 1,39,926 | 1,33,923 | 83,312 | 1,03,221 | 1,30,857 | 1,69,934 | 3,25,760 | 3,46,801 | 3,59,698 | 3,16,111 |
Price To Earnings Price To Earnings | 10.1 | 13.3 | 13.3 | 9.8 | 7.2 | 7.0 | 7.8 | 10.1 | 15.7 | 14.8 | 13.3 | 11.4 |
Price To Sales Price To Sales | 1.4 | 1.7 | 1.6 | 1.3 | 0.8 | 0.9 | 1.0 | 1.0 | 1.8 | 1.8 | 1.9 | 1.6 |
Price To Book Price To Book | 1.2 | 1.4 | 1.4 | 1.2 | 0.7 | 0.8 | 1.0 | 1.2 | 2.0 | 1.9 | 1.8 | 1.6 |
EV To EBITDA EV To EBITDA | 10.8 | 11.2 | 11.6 | 11.1 | 8.7 | 9.1 | 8.4 | 8.1 | 10.9 | 10.8 | 11.3 | 9.8 |
GPM GPM% | 32.5 | 33.7 | 34.4 | 34.8 | 37.2 | 39.1 | 37.6 | 34.1 | 34.4 | 34.7 | 38.8 | 38.8 |
OPM OPM% | 24.4 | 26.2 | 25.4 | 26.6 | 28.8 | 30.5 | 30.4 | 27.1 | 28.6 | 28.8 | 29.5 | 30.9 |
NPM NPM% | 14.7 | 12.7 | 7.8 | 18.1 | 6.4 | 11.7 | 11.7 | 9.9 | 11.4 | 10.8 | 16.0 | 14.8 |
ROCE ROCE% | 7.6 | 8.3 | 7.5 | 7.6 | 7.9 | 7.4 | 8.6 | 9.6 | 9.8 | 9.6 | 8.6 | 8.6 |
ROE ROE% | 11.8 | 10.7 | 6.6 | 16.3 | 5.9 | 10.4 | 11.4 | 11.9 | 12.7 | 11.0 | 14.8 | 14.8 |
ROA ROA% | 4.8 | 4.2 | 2.4 | 5.2 | 1.9 | 3.3 | 3.7 | 3.9 | 4.2 | 3.9 | 5.4 | 5.4 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Market Cap Market CapitalizationCr | 1,06,202 | 1,36,833 | 1,39,926 | 1,33,923 | 83,312 | 1,03,221 | 1,30,857 | 1,69,934 | 3,25,760 | 3,46,801 | 3,59,698 | 3,16,111 |
Price To Earnings Price To Earnings | 10.1 | 13.3 | 13.3 | 9.8 | 7.2 | 7.0 | 7.8 | 10.1 | 15.7 | 14.8 | 13.3 | 11.4 |
Price To Sales Price To Sales | 1.4 | 1.7 | 1.6 | 1.3 | 0.8 | 0.9 | 1.0 | 1.0 | 1.8 | 1.8 | 1.9 | 1.6 |
Price To Book Price To Book | 1.2 | 1.4 | 1.4 | 1.2 | 0.7 | 0.8 | 1.0 | 1.2 | 2.0 | 1.9 | 1.8 | 1.6 |
EV To EBITDA EV To EBITDA | 10.8 | 11.2 | 11.6 | 11.1 | 8.7 | 9.1 | 8.4 | 8.1 | 10.9 | 10.8 | 11.3 | 9.8 |
GPM GPM% | 32.5 | 33.7 | 34.4 | 34.8 | 37.2 | 39.1 | 37.6 | 34.1 | 34.4 | 34.7 | 38.8 | 38.8 |
OPM OPM% | 24.4 | 26.2 | 25.4 | 26.6 | 28.8 | 30.5 | 30.4 | 27.1 | 28.6 | 28.8 | 29.5 | 30.9 |
NPM NPM% | 14.7 | 12.7 | 7.8 | 18.1 | 6.4 | 11.7 | 11.7 | 9.9 | 11.4 | 10.8 | 16.0 | 14.8 |
ROCE ROCE% | 7.6 | 8.3 | 7.5 | 7.6 | 7.9 | 7.4 | 8.6 | 9.6 | 9.8 | 9.6 | 8.6 | 8.6 |
ROE ROE% | 11.8 | 10.7 | 6.6 | 16.3 | 5.9 | 10.4 | 11.4 | 11.9 | 12.7 | 11.0 | 14.8 | 14.8 |
ROA ROA% | 4.8 | 4.2 | 2.4 | 5.2 | 1.9 | 3.3 | 3.7 | 3.9 | 4.2 | 3.9 | 5.4 | 5.4 |
Documents — NTPC Ltd
Concall Transcript Summaries — NTPC Ltd