NHPC Ltd.

Financial

	NHPC	JSW Energy	Torrent Power
Operational Metrics
Hydro
Generation Capacity - Hydro Electricity	7133.0 MW	1391.0 MW	n/a
Capacity Utilization - Hydro Electricity	28.14 %	25.0 %	n/a
Realization / Unit - Hydro Electricity	4.21 Rs/Unit	n/a	n/a
Financials
5 yr Average ROE	9.82 %	8.21 %	12.9 %
5yr average Equity Multiplier	2.39	2.41	2.57
5yr Average Asset Turnover Ratio	0.12	0.23	0.67
5yr Avg Net Profit Margin	35.14 %	15.05 %	7.48 %
Price to Book	2.17	2.97	5.89
P/E	32.06	43.92	33.27
5yr Avg Cash Conversion Cycle	207.12 Days	66.64 Days	40.67 Days
Inventory Days	5.37 Days	28.52 Days	13.06 Days
Days Receivable	200.47 Days	37.75 Days	29.79 Days
Days Payable	7.98 Days	16.23 Days	0.0
5yr Average Interest Coverage Ratio	7.84	2.71	2.97
5yr Avg ROCE	7.23 %	8.46 %	13.85 %
5yr Avg Operating Profit Margin	53.68 %	40.01 %	22.74 %
5 yr average Debt to Equity	0.77	0.95	0.91
5yr CAGR Net Profit	4.67 %	9.39 %	9.32 %
5yr Average Return on Assets	4.11 %	3.5 %	4.97 %
Shareholdings
Promoter Holding	67.4 %	69.26 %	51.09 %
Share Pledged by Promoters	0.0	11.13 %	0.0
Change in Promoter Holding (3 Yrs)	-3.55 %	-5.4 %	-2.48 %
Change in Mutual Fund Holding (3 Yrs)	-3.0 %	2.25 %	1.96 %

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 Operator Fees 2.03 Revenue from power supply 0 Regasified Liquefied Natural Gas(RLNG) 0 Energy (Hydro Power) 0 Transmission 0.6 Revenue from sale of cable products 0 Power 90.53 Generation 6.78 Others 0.06	Product Wise Break-Up Operator Fees 0 Power 95.41 Regasified Liquefied Natural Gas (RLNG) 2.8 Energy (Hydro Power) 0 Income from transmission 0 Cables 1.79 Sale of power 0 Power Generation (Job Work) 0
Location Wise Break-Up	Location Wise Break-Up India 100.0 Bhutan 0 Rest of the World 0	Location Wise Break-Up Bhutan 0 India 99.94 Rest of the World 0.06	Location Wise Break-Up Bhutan 0 India 100.0 Rest of the World 0
Capacity Break-Up	Capacity Break-Up Solar 0 Wind 0 Thermal 0 Others 100	-	Capacity Break-Up Thermal and Hydro 65.0 Solar Power 16.0 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	-	-