Skip to content

    NTPC Green

    NTPC's dedicated renewable energy arm, developing and operating utility-scale solar and wind power plants across India.

    Power
    Utilities
    ₹96.04
    -8.37% from avg

    Overview

    Price

    ₹96.04

    Market Cap

    ₹77.8k Cr

    Sector

    Power

    Utilities

    Rank

    2

    Performance

    Financials

    Income Statement

    Financial Trajectories

    11
    Quarterly

    Balance Sheet

    Balance Sheet

    ₹ Cr · Annual
    Line itemFY20FY21FY22FY23FY24FY25FY26FY26
    LiabilitiesEquity Capital9.9k9.7k9.7k4.7k5.7k8.4k9.7k8.4k
    Reserves108.9k116.0k125.7k16851310.0k182.3k10.5k
    Borrowings200.6k210.2k210.7k6.1k13.9k19.4k254.9k31.7k
    Other Liabilities58.2k62.1k69.8k7.4k7.1k7.5k91.8k9.7k
    Total Liabilities377.7k398.0k415.8k18.4k27.2k45.4k538.7k60.4k
    AssetsFixed Assets187.8k203.2k224.9k14.8k17.6k21.8k295.3k39.2k
    CWIP98.5k97.5k91.1k1.7k7.1k14.0k88.6k14.2k
    Investments9.3k10.6k10.6k003.2k20.2k3.5k
    Other Assets82.1k86.7k89.2k1.9k2.5k6.4k134.6k3.5k
    Total Assets377.7k398.0k415.8k18.4k27.2k45.4k538.7k60.4k

    Cash Flow

    Cash Flow

    ₹ Cr · Annual
    Line itemFY23FY24FY25FY26
    ActivitiesCash from Operating171.6k2.0k2.4k
    Cash from Investing-10.3k-9.2k-17.8k-12.1k
    Cash from Financing10.4k7.6k15.7k9.8k
    SummaryCapital Expenditure
    Free Cash Flow-734-7.9k-10.0k-12.8k
    FCF Margin

    Valuation

    Too capital-hungry for an earnings DCF

    For capital-heavy businesses (telecom, power, heavy manufacturing) reported profit ignores the cash needed just to stand still. We'd systematically overvalue it, so we don't show a number.

    NTPCGREEN · CAPITAL_INTENSIVE

    Learn to analyse NTPC Green

    Guides on how to read this kind of business and the numbers that matter.