NHPC Ltd.

Financial

	NHPC	JSW Energy	Torrent Power
Operational Metrics
Power Generation Sector
Generation Capacity - Hydro Electricity	7771.0 MW	1391.0 MW	n/a
Capacity Utilization - Hydro Electricity	28.97 %	13.0 %	n/a
Realization / Unit - Hydro Electricity	4.21 Rs/Unit	n/a	n/a
Generation Capacity - Renewables	368.84 MW	n/a	n/a
Renewable
Generation Capacity - Solar	318.84 MW	1753.0 MW	825.0 MW
Generation Capacity - Wind	50.0 MW	3416.0 MW	921.0 MW
Financials
5 yr Average ROE	9.82 %	7.75 %	13.73 %
5yr average Equity Multiplier	2.39	2.58	2.47
5yr Average Asset Turnover Ratio	0.12	0.2	0.71
5yr Avg Net Profit Margin	35.14 %	15.71 %	7.8 %
Price to Book	2.11	3.27	3.7
P/E	27.78	41.15	21.8
5yr Avg Cash Conversion Cycle	207.12 Days	60.6 Days	37.62 Days
Inventory Days	5.37 Days	29.09 Days	11.6 Days
Days Receivable	200.47 Days	33.62 Days	28.49 Days
Days Payable	7.98 Days	9.45 Days	0.0
5yr Average Interest Coverage Ratio	7.84	2.69	3.49
5yr Avg ROCE	7.23 %	7.83 %	14.24 %
5yr Avg Operating Profit Margin	53.68 %	41.75 %	21.18 %
5 yr average Debt to Equity	0.77	1.15	0.82
5yr CAGR Net Profit	4.67 %	19.65 %	18.28 %
5yr Average Return on Assets	4.11 %	3.17 %	5.62 %
Shareholdings
Promoter Holding	67.4 %	69.27 %	51.09 %
Share Pledged by Promoters	0.0	11.26 %	0.0
Change in Promoter Holding (3 Yrs)	-3.55 %	-5.42 %	-2.48 %
Change in Mutual Fund Holding (3 Yrs)	-3.32 %	3.95 %	1.26 %

Business

	NHPC	JSW Energy	Torrent Power
Product Wise Break-Up	Product Wise Break-Up Energy (Hydro Power) 100.0 Operator Fees 0 Power Generation (Job Work) 0 Income from transmission 0 Sale of power 0 Regasified Liquefied Natural Gas(RLNG) 0 Revenue from sale of cable products 0 Revenue from power supply 0	Product Wise Break-Up Regasified Liquefied Natural Gas(RLNG) 0 Power 86.54 Operator Fees 2.2 Transmission 0.56 Energy (Hydro Power) 0 Revenue from power supply 0 Revenue from sale of cable products 0 Generation 7.57 Others 3.13	Product Wise Break-Up Regasified Liquefied Natural Gas (RLNG) 4.18 Sale of power 0 Operator Fees 0 Income from transmission 0 Energy (Hydro Power) 0 Power 94.79 Cables 0.88 Power Generation (Job Work) 0 Others 0.15
Location Wise Break-Up	Location Wise Break-Up India 100.0 Bhutan 0 Rest of the World 0	Location Wise Break-Up Rest of the World 0.24 India 99.76 Bhutan 0	Location Wise Break-Up Rest of the World 0 India 100.0 Bhutan 0
Capacity Break-Up	Capacity Break-Up Solar 0 Wind 0 Thermal 0 Others 100	-	Capacity Break-Up Thermal and Hydro 64.0 Solar Power 17.0 Wind 19.0
Customer Wise Break-Up	Customer Wise Break-Up Uttar Pradesh Power Corporation Limited 22.82 Power Development Department, Jammu & Kashmir Govt. 18.44 Punjab State Power Corporation Limited 12.1 0 West Bengal State Electricity Board 0 Others 46.64	-	-