NHPC LTD SCREENER.

IN

Narration Mar-10 Mar-11 Mar-12 Mar-13 Mar-14 Mar-15 Mar-16 Mar-17 Mar-18 Mar-19 Trailing Best Case Worst Case
Sales 4,266.29 4,225.25 5,888.36 5,295.13 5,522.35 6,790.27 7,353.00 7,271.17 6,938.22 8,161.18 8,440.38 9,599.70 8,459.73
Expenses 1,734.26 1,426.35 2,007.67 2,826.16 3,183.88 3,256.67 3,601.33 3,779.86 3,148.16 2,819.23 3,758.46 4,182.76 4,042.13
Operating Profit 2,532.03 2,798.90 3,880.69 2,468.97 2,338.47 3,533.60 3,751.67 3,491.31 3,790.06 5,341.95 4,681.92 5,416.94 4,417.60
Other Income 880.44 1,363.24 868.31 1,384.61 1,010.30 1,537.99 1,073.95 2,192.27 1,453.02 945.33 1,807.83 - -
Depreciation 1,034.23 917.70 893.86 969.29 1,210.76 1,425.87 1,359.07 1,388.40 1,395.51 1,589.99 1,604.04 1,604.04 1,604.04
Interest 464.79 367.03 338.10 400.37 1,044.85 1,179.77 1,113.62 1,132.30 943.36 933.16 910.21 910.21 910.21
Profit before tax 2,402.08 2,877.41 3,517.04 3,202.13 1,583.06 2,826.17 2,629.60 3,474.60 2,878.63 3,744.78 3,975.50 2,902.69 1,903.35
Tax 311.58 710.74 745.27 853.91 604.27 701.70 750.61 679.01 109.60 1,114.23 1,201.38 30% 30%
Net profit 2,090.50 2,166.67 2,771.77 2,348.22 978.79 2,124.47 1,878.99 2,795.59 2,769.03 2,630.55 2,774.12 2,025.51 1,328.17
EPS 1.70 1.76 2.25 1.91 0.88 1.92 1.70 2.72 2.70 2.62 2.76 2.02 1.32
Price to earning 17.92 14.36 8.74 10.40 21.60 10.32 14.23 11.82 10.26 9.43 8.58 10.02 8.58
Price 30.45 25.30 19.70 19.85 19.10 19.80 24.15 32.20 27.70 24.70 23.70 20.21 11.35

RATIOS:
Dividend Payout 32.36% 34.06% 31.06% 31.43% 33.93% 31.27% 88.38% 66.06% 51.87% 55.75%
OPM 59.35% 66.24% 65.90% 46.63% 42.35% 52.04% 51.02% 48.02% 54.63% 65.46% 55.47%

TRENDS: 10 YEARS 7 YEARS 5 YEARS 3 YEARS RECENT BEST WORST

Sales Growth 7.47% 4.77% 8.12% 3.54% 17.63% 17.63% 3.54%
OPM 54.98% 52.22% 54.52% 56.43% 55.47% 56.43% 52.22%
Price to Earning 12.51 12.08 10.77 10.02 8.58 10.02 8.58
NHPC LTD SCREENER.IN

Narration Mar-17 Jun-17 Sep-17 Dec-17 Mar-18 Jun-18 Sep-18 Dec-18 Mar-19 Jun-19
Sales 1,362.44 2,327.51 1,971.69 1,497.93 1,137.34 2,137.92 2,495.02 1,573.73 1,950.34 2,421.29
Expenses 1,139.38 940.48 856.37 713.00 912.29 838.56 898.39 975.57 967.19 917.31
Operating Profit 223.06 1,387.03 1,115.32 784.93 225.05 1,299.36 1,596.63 598.16 983.15 1,503.98
Other Income 576.13 305.51 661.60 739.14 268.73 223.05 529.07 186.78 805.96 286.02
Depreciation 352.71 353.59 350.48 346.92 344.52 372.55 404.44 401.55 411.45 386.60
Interest 249.91 240.94 235.62 227.91 217.85 221.23 228.29 222.55 222.81 236.56
Profit before tax 196.57 1,098.01 1,190.82 949.24 -68.59 928.63 1,492.97 160.84 1,154.85 1,166.84
Tax 28.15 235.35 172.18 261.31 -268.39 191.06 274.46 -21.34 662.56 285.70
Net profit 168.42 862.66 1,018.64 687.93 199.80 737.57 1,218.51 182.18 492.29 881.14

OPM 16% 60% 57% 52% 20% 61% 64% 38% 50% 62%
NHPC LTD SCREENER.IN

Narration Mar-10 Mar-11 Mar-12 Mar-13 Mar-14 Mar-15 Mar-16 Mar-17 Mar-18 Mar-19
Equity Share Capital 12,300.74 12,300.74 12,300.74 12,300.74 11,070.67 11,070.67 11,070.67 10,259.32 10,259.32 10,045.03
Reserves 10,972.45 12,279.94 14,052.79 15,539.76 14,996.98 17,215.72 18,690.48 16,682.81 18,092.50 19,169.70
Borrowings 13,868.22 14,569.26 17,641.14 18,627.30 19,866.49 19,836.34 19,938.22 19,226.73 18,602.10 19,055.79
Other Liabilities 6,014.83 11,038.33 11,341.24 10,593.79 10,557.99 8,737.77 6,035.68 6,567.36 8,861.58 11,452.47
Total 43,156.24 50,188.27 55,335.91 57,061.59 56,492.13 56,860.50 55,735.05 52,736.22 55,815.50 59,722.99

Net Block 16,394.93 17,100.89 16,368.32 18,039.96 24,077.14 22,695.16 21,299.41 20,977.21 20,017.98 23,851.84
Capital Work in Progress 14,025.02 15,962.77 19,349.74 19,709.04 14,657.13 16,054.72 16,578.71 17,350.13 18,813.96 14,898.11
Investments 4,394.05 2,913.55 2,749.88 2,651.35 2,478.89 2,235.32 1,688.63 2,100.32 2,209.56 2,361.66
Other Assets 8,342.24 14,211.06 16,867.97 16,661.24 15,278.97 15,875.30 16,168.30 12,308.56 14,774.00 18,611.38
Total 43,156.24 50,188.27 55,335.91 57,061.59 56,492.13 56,860.50 55,735.05 52,736.22 55,815.50 59,722.99

Working Capital 2,327.41 3,172.73 5,526.73 6,067.45 4,720.98 7,137.53 10,132.62 5,741.20 5,912.42 7,158.91
Debtors 1,140.21 304.79 2,052.18 2,049.05 1,863.77 2,497.10 1,554.44 1,492.90 1,097.07 2,623.09
Inventory 91.60 62.61 68.66 82.27 98.20 106.71 106.48 101.62 104.72 125.24

Debtor Days 97.55 26.33 127.21 141.24 123.19 134.23 77.16 74.94 57.71 117.31
Inventory Turnover 46.58 67.49 85.76 64.36 56.24 63.63 69.06 71.55 66.25 65.16

Return on Equity 9% 9% 11% 8% 4% 8% 6% 10% 10% 9%

Return on Capital Emp 9% 9% 8% 6% 9% 8% 10% 8% 10%
NHPC LTD SCREENER.IN

Narration Mar-10 Mar-11 Mar-12 Mar-13 Mar-14 Mar-15 Mar-16 Mar-17 Mar-18 Mar-19
Cash from Operating Activity 2,791.69 3,012.26 2,080.34 1,897.59 3,646.03 3,055.36 4,900.02 7,842.83 3,721.02 3,161.83
Cash from Investing Activity -4,225.88 -1,342.21 -1,975.69 -1,294.53 -479.80 -789.46 -799.35 -1,430.10 -763.19 -881.06
Cash from Financing Activity 4,631.62 -1,417.35 549.24 -991.02 -3,478.41 -2,147.62 -3,091.97 -7,547.23 -3,010.76 -2,257.01
Net Cash Flow 3,197.43 252.70 653.89 -387.96 -312.18 118.28 1,008.70 -1,134.50 -52.93 23.76
How to use it?
You can customize this workbook as you want.
You can add custom formating, add conditional formating, add your own formulas… do ANYTHING.
Please don't edit the "Data Sheet" only.

After customization, you can upload this back on Screener.

Upload on: https://www.screener.in/excel/

Download your customized workbooks now onwards.

Now whenever you will "Export to excel" from Screener, it will export your customized file.

TESTING:
This is a testing feature currently.
You can report any formula errors on the worksheet at: screener.feedback@dalal-street.in
COMPANY NAME NHPC LTD
LATEST VERSION 2.10 PLEASE
CURRENT VERSION 2.10

META
Number of shares 1,004.50
Face Value 10
Current Price 23.7
Market Capitalization 23806.73

PROFIT & LOSS

Report Date Mar-10 Mar-11 Mar-12 Mar-13
Sales 4,266.29 4,225.25 5,888.36 5,295.13
Raw Material Cost
Change in Inventory -0.73
Power and Fuel 22.82 27.07 584.83 630.19
Other Mfr. Exp 94.47 119.98 142.23 186.83
Employee Cost 1,208.84 773.86 915.76 1,446.82
Selling and admin 243.17 326.42 282.97 293.08
Other Expenses 164.23 179.02 81.88 269.24
Other Income 880.44 1,363.24 868.31 1,384.61
Depreciation 1,034.23 917.70 893.86 969.29
Interest 464.79 367.03 338.10 400.37
Profit before tax 2,402.08 2,877.41 3,517.04 3,202.13
Tax 311.58 710.74 745.27 853.91
Net profit 2,090.50 2,166.67 2,771.77 2,348.22
Dividend Amount 676.54 738.04 861.05 738.04

Quarters
Report Date Mar-17 Jun-17 Sep-17 Dec-17
Sales 1,362.44 2,327.51 1,971.69 1,497.93
Expenses 1,139.38 940.48 856.37 713.00
Other Income 576.13 305.51 661.60 739.14
Depreciation 352.71 353.59 350.48 346.92
Interest 249.91 240.94 235.62 227.91
Profit before tax 196.57 1,098.01 1,190.82 949.24
Tax 28.15 235.35 172.18 261.31
Net profit 168.42 862.66 1,018.64 687.93
Operating Profit 223.06 1387.03 1115.32 784.93

BALANCE SHEET
Report Date Mar-10 Mar-11 Mar-12 Mar-13
Equity Share Capital 12300.74 12300.74 12300.74 12300.74
Reserves 10972.45 12279.94 14052.79 15539.76
Borrowings 13868.22 14569.26 17641.14 18627.3
Other Liabilities 6014.83 11038.33 11341.24 10593.79
Total 43,156.24 50,188.27 55,335.91 57,061.59
Net Block 16394.93 17100.89 16368.32 18039.96
Capital Work in Progress 14025.02 15962.77 19349.74 19709.04
Investments 4394.05 2913.55 2749.88 2651.35
Other Assets 8342.24 14211.06 16867.97 16661.24
Total 43,156.24 50,188.27 55,335.91 57,061.59
Receivables 1,140.21 304.79 2,052.18 2,049.05
Inventory 91.6 62.61 68.66 82.27
Cash & Bank 5097.38 5350.08 6003.97 5616.01
No. of Equity Shares 12300742773 12300742773 12300742773 12300742800
New Bonus Shares
Face value 10 10 10 10

CASH FLOW:
Report Date Mar-10 Mar-11 Mar-12 Mar-13
Cash from Operating Activity 2,791.69 3,012.26 2,080.34 1,897.59
Cash from Investing Activity -4,225.88 -1,342.21 -1,975.69 -1,294.53
Cash from Financing Activity 4,631.62 -1,417.35 549.24 -991.02
Net Cash Flow 3,197.43 252.70 653.89 -387.96

PRICE: 30.45 25.30 19.70 19.85

DERIVED:
Adjusted Equity Shares in Cr 1,230.07 1,230.07 1,230.07 1,230.07
 PLEASE DO NOT MAKE ANY CHANGES TO THIS SHEET

Mar-14 Mar-15 Mar-16 Mar-17 Mar-18 Mar-19

5,522.35 6,790.27 7,353.00 7,271.17 6,938.22 8,161.18

736.52 821.48 823.38 797.70 726.33 822.86

222.64 222.75 638.73 319.25 294.82 309.12
1,432.33 1,482.17 1,511.88 1,819.19 1,535.89 1,704.65
350.96 391.92 500.49 522.05 572.48 718.05
441.43 338.35 126.85 321.67 18.64 -735.45
1,010.30 1,537.99 1,073.95 2,192.27 1,453.02 945.33
1,210.76 1,425.87 1,359.07 1,388.40 1,395.51 1,589.99
1,044.85 1,179.77 1,113.62 1,132.30 943.36 933.16
1,583.06 2,826.17 2,629.60 3,474.60 2,878.63 3,744.78
604.27 701.70 750.61 679.01 109.60 1,114.23
978.79 2,124.47 1,878.99 2,795.59 2,769.03 2,630.55
332.12 664.24 1,660.60 1,846.68 1,436.30 1,466.57

Mar-18 Jun-18 Sep-18 Dec-18 Mar-19 Jun-19

1,137.34 2,137.92 2,495.02 1,573.73 1,950.34 2,421.29
912.29 838.56 898.39 975.57 967.19 917.31
268.73 223.05 529.07 186.78 805.96 286.02
344.52 372.55 404.44 401.55 411.45 386.60
217.85 221.23 228.29 222.55 222.81 236.56
-68.59 928.63 1,492.97 160.84 1,154.85 1,166.84
-268.39 191.06 274.46 -21.34 662.56 285.70
 199.80 737.57 1,218.51 182.18 492.29 881.14
225.05 1299.36 1596.63 598.16 983.15 1503.98

Mar-14 Mar-15 Mar-16 Mar-17 Mar-18 Mar-19

11070.67 11070.67 11070.67 10259.32 10259.32 10045.03
14996.98 17215.72 18690.48 16682.81 18092.5 19169.7
19866.49 19836.34 19938.22 19226.73 18602.1 19055.79
10557.99 8737.77 6035.68 6567.36 8861.58 11452.47
56,492.13 56,860.50 55,735.05 52,736.22 55,815.50 59,722.99
24077.14 22695.16 21299.41 20977.21 20017.98 23851.84
14657.13 16054.72 16578.71 17350.13 18813.96 14898.11
2478.89 2235.32 1688.63 2100.32 2209.56 2361.66
15278.97 15875.3 16168.3 12308.56 14774 18611.38
56,492.13 56,860.50 55,735.05 52,736.22 55,815.50 59,722.99
1,863.77 2,497.10 1,554.44 1,492.90 1,097.07 2,623.09
98.2 106.71 106.48 101.62 104.72 125.24
5303.83 5422.11 5876.75 1533.14 1472.39 390.63
11070668500 11070668496 11070668496 10259320519 10259320519 10045034805

10 10 10 10 10 10

Mar-14 Mar-15 Mar-16 Mar-17 Mar-18 Mar-19

3,646.03 3,055.36 4,900.02 7,842.83 3,721.02 3,161.83
-479.80 -789.46 -799.35 -1,430.10 -763.19 -881.06
-3,478.41 -2,147.62 -3,091.97 -7,547.23 -3,010.76 -2,257.01
-312.18 118.28 1,008.70 -1,134.50 -52.93 23.76

19.10 19.80 24.15 32.20 27.70 24.70

1,107.07 1,107.07 1,107.07 1,025.93 1,025.93 1,004.50