NRG Energy (NRG) Financials

$111.65

$-3.72 (-3.22%)

As on 10-Sep-2026 16:26EDT

Market cap

$23,510 Mln

Revenue (TTM)

$36,750 Mln

P/E Ratio

28.9

P/B Ratio

5.5

Div. Yield

1.7 %

Income Statement ($ Mln)	TTM	Dec-25	Dec-24	Dec-23	Dec-22	Dec-21
Operating Revenue	36,750.00	30,710.00	28,130.00	28,823.00	31,543.00	26,989.00
Cost of Revenue	30,716.00	24,000.00	22,100.00	26,526.00	27,443.00	20,482.00
Gross Profit	6,034.00	6,710.00	6,030.00	2,297.00	4,100.00	6,507.00
Operating Expenses	4,057.00	4,860.00	3,606.00	1,913.00	2,082.00	3,166.00
Operating Profit (EBIT)	1,977.00	1,850.00	2,424.00	384.00	2,018.00	3,341.00
Other Income	--	--	--	--	62.00	3.00
Profit before Tax	992.00	1,078.00	1,448.00	-213.00	1,663.00	2,859.00
Provision for Tax	143.00	214.00	323.00	-11.00	442.00	672.00
Profit after Tax (Net Income)	849.00	864.00	1,125.00	-202.00	1,221.00	2,187.00
Minority Interest	--	--	--	--	--	--
Consolidated Profit	185.00	797.00	1,058.00	-256.00	1,221.00	2,187.00

Liabilities ($ Mln)	TTM	Dec-25	Dec-24	Dec-23	Dec-22	Dec-21
Shareholder's Funds	4,855.00	1,681.00	2,478.00	2,906.00	3,828.00	3,600.00
Minority Interest	--	--	--	--	--	--
Non-Current Liabilities	25,110.00	19,430.00	12,731.00	13,632.00	12,336.00	11,667.00
Current Liabilities	9,975.00	8,029.00	8,813.00	9,500.00	12,982.00	7,915.00
Total Liabilities	49,915.00	29,140.00	24,022.00	26,038.00	29,146.00	23,182.00

Assets ($ Mln)	TTM	Dec-25	Dec-24	Dec-23	Dec-22	Dec-21
Non-Current Assets	30,287.00	15,993.00	15,058.00	16,311.00	12,915.00	12,341.00
Current Assets	9,653.00	13,147.00	8,964.00	9,727.00	16,231.00	10,841.00
Total Assets	49,915.00	29,140.00	24,022.00	26,038.00	29,146.00	23,182.00
Total Debt*	23,467.00	16,766.00	10,991.00	10,971.00	8,302.00	8,287.00
Net Current Assets	-322.00	5,118.00	151.00	227.00	3,249.00	2,926.00

Cashflow ($ Mln)	TTM	Dec-25	Dec-24	Dec-23	Dec-22	Dec-21
Cash From Operating Activities	--	1,913.00	2,306.00	-221.00	360.00	493.00
Cash Flow from Investing Activities	--	-1,638.00	-24.00	-910.00	-332.00	-3,039.00
Cash from Financing Activities	--	3,546.00	-1,755.00	-400.00	1,043.00	-272.00
Net Cash Inflow / Outflow	--	--	--	--	1,071.00	-2,818.00

Financials Ratios	TTM	Dec-25	Dec-24	Dec-23	Dec-22	Dec-21
Adjusted EPS ($)	4.14	4.54	5.37	-0.91	5.32	8.93
Cash EPS ($)	--	9.24	10.48	4.33	9.00	12.77
Adjusted Book Value ($)	--	8.83	11.83	13.09	16.68	14.69
Dividend per Share ($)	--	--	--	--	--	--
Cash Flow per Share ($)	--	10.05	11.01	-1.00	1.57	2.01
Free Cash Flow per Share ($)	--	4.02	8.75	-3.69	-0.06	0.91

Profitability Ratios	TTM	Dec-25	Dec-24	Dec-23	Dec-22	Dec-21
ROCE (%)	--	5.41	8.23	-1.55	10.17	19.35
ROE (%)	25.98	41.55	41.79	-6.00	32.88	82.84
ROA (%)	2.05	3.25	4.49	-0.73	4.67	11.49
EBIT Margin (%)	5.49	6.02	7.46	1.58	6.59	12.39
Net Margin (%)	2.31	2.81	4.00	-0.70	3.86	8.10
Cash Profit Margin (%)	--	--	--	--	--	--

Growth Ratios	TTM	Dec-25	Dec-24	Dec-23	Dec-22	Dec-21
Revenue Growth (%)	25.14	0.09	-0.02	-0.09	0.17	1.97
EBIT Growth (%)	70.85	-11.86	362.33	-78.17	-37.80	187.78
Net Profit Growth (%)	62.64	-23.20	656.93	-116.54	-44.17	328.82
EPS Growth (%)	63.64	-0.15	6.90	-1.17	-0.40	3.27
Book Value Growth (%)	98.05	--	--	--	--	--

Valuation Ratios	TTM	Dec-25	Dec-24	Dec-23	Dec-22	Dec-21
Price / Earnings	28.90	35.09	16.80	-56.82	5.98	4.83
Price / Book Value	5.47	18.03	7.63	3.95	1.91	2.93
Dividend Yield (%)	1.68	--	--	--	--	--
EV/EBITDA	12.58	10.55	8.26	12.53	5.42	4.45
Close Price ($)	146.06	159.24	90.22	51.70	31.82	43.08
High Price ($)	189.96	180.54	103.14	52.16	47.82	46.10
Low Price ($)	120.11	79.57	50.23	30.25	30.64	31.94
Market Cap ($ Cr)	23,509.94	--	--	--	--	--

Solvency Ratios	TTM	Dec-25	Dec-24	Dec-23	Dec-22	Dec-21
Debt to Equity	4.48	9.97	4.44	3.78	2.17	2.30
Short term debt to equity ratio	0.32	0.04	0.43	0.24	0.04	0.02
Current Ratio	0.97	1.64	1.02	1.02	1.25	1.37
Quick Ratio	0.89	1.58	0.96	0.96	1.19	1.31
Interest Coverage	1.93	2.40	3.22	0.68	4.99	6.89

Operating Efficiency Ratios	TTM	Dec-25	Dec-24	Dec-23	Dec-22	Dec-21
Debtors to sales (%)	9.62	13.24	12.40	12.29	15.13	14.58
Asset Turnover	0.89	1.16	1.12	1.04	1.21	1.42
Receivable days	--	44.92	45.64	52.68	50.41	32.74
Inventory Days	--	7.15	8.97	9.35	8.31	7.36
Payable days	--	40.69	39.98	41.09	39.38	26.06
Cash Conversion Cycle	--	11.37	14.63	20.95	19.35	14.03

*TTM (Trailing Twelve Months) data based on income statement of last 4 quarters and interim half yearly balance sheet.

Income Statement ($ Mln)