Super Madi Hydropower Limited (SMHL) Share Price & Fundamentals
Super Madi Hydropower (SMHL) share price is Rs. 473.50, up 0.55% on 2026-09-22. Open Rs. 470.00. High Rs. 476.90. Low Rs. 467.60. Volume 37,766.
Super Madi Hydropower Limited is a NEPSE-listed company (SMHL), Hydro Power sector. Revenue: Rs. 130.5 Crore. Net profit: Rs. 42.28 Crore. Net worth: Rs. 276.35 Crore.
About Super Madi Hydropower Limited
Super Madi Hydropower Limited (SMHL) has 2,31,52,500 shares outstanding. Its most recent declared dividend was 0.26% on face value.
SMHL key metrics
SMHL strengths
What Super Madi Hydropower Limited's own accounts show in its favour, graded against the rest of its sector.
- Keeps 64.8% of every sale once the day to day costs of running the business are paid. (Margins)
- Keeps 97.7% of every sale after paying to make the product, leaving room for running costs and profit. (Margins)
- Profit grew 274.8% on last year, and it is growing faster than most costs. (Growth)
- Turns 31.8% of every sale into final profit after all costs, interest and tax. (Margins)
- Earns 66.7% on everything it takes in, before interest and tax are paid. (Profitability)
- Shareholders' stake in the company grew 17.8% over the year, so value is building up. (Shareholder Returns)
- Earns 15.3% a year on the money shareholders have put in, which is the return owners actually get. (Profitability)
- Sales grew 15.8% on last year, so more customers are buying or prices have risen. (Growth)
SMHL weaknesses
What the same accounts show against it. Both lists are computed from the filed figures, not opinion, and are not advice.
- Short term bills are covered only 0.47x over, so a slow month could squeeze cash. (Liquidity)
- Debt sits at 2.39x of shareholders' money. Heavy borrowing leaves profits exposed to interest costs. (Leverage & Solvency)
- Interest cover is 1.91x, so a bad year could make loans hard to service. (Leverage & Solvency)
- Without selling stock, bills are covered only 0.47x over, so it depends on shifting inventory. (Liquidity)
- Every rupee of assets brings in only 0.14x of sales, so its assets generate little trade. (Efficiency)
- Only 29% of what it owns was paid for by shareholders, the rest is funded by debt. (Leverage & Solvency)
- Cash is only 0.1% of what it owns, so there is little spare for a surprise. (Liquidity)
- Return on the money tied up in the business is 10.7%, so capital is not working hard. (Profitability)
- What the company owns moved 1.1%, so it is not putting money into growth. (Growth)
- Return on everything it owns is 4.4%, so its assets are sitting relatively idle. (Profitability)
- Buildings and machinery tie up 83.6% of everything it owns, which is hard to sell in a downturn. (Efficiency)
SMHL Q4 2082/83 results
In Q4 2082/83 Super Madi Hydropower Limited reported profit of Rs. 18.18 crore and revenue from operations of Rs. 39.4 crore. Profit in Q3 2082/83 was Rs. 3.82 crore. Profit grew 376.02% on the previous quarter. Revenue from operations grew 49.49% on the previous quarter. Profit in Q4 2081/82, the same quarter a year earlier, was Rs. 5.18 crore. Profit grew 250.97% on the same quarter last year. Revenue from operations grew 2.27% on the same quarter last year.
SMHL annual results 2082/83
For the financial year 2082/83 Super Madi Hydropower Limited reported net profit of Rs. 42.28 crore, revenue from operations of Rs. 130.5 crore and net worth of Rs. 276.35 crore. Net profit in 2081/82 was Rs. 11.28 crore. Net profit grew 274.82% on the year. Revenue from operations grew 15.84% on the year.
SMHL profit and loss for 2082/83
In the financial year 2082/83, Super Madi Hydropower Limited reported revenue from operations of Rs. 130.5 crore, gross profit of Rs. 127.45 crore, operating profit of Rs. 88.75 crore, profit before tax of Rs. 42.28 crore and net profit for the year of Rs. 42.28 crore.
Reported under gross profit: cost of sales of Rs. 3.05 crore. Reported under operating profit: other income of Rs. 2.54 crore, selling and distribution expenses of Rs. 0 crore, administrative expenses of Rs. 9.14 crore, employee benefit expenses of Rs. 0.67 crore, depreciation and amortisation of Rs. 31.43 crore, allowance for expected credit loss of Rs. 0 crore and other operating expenses of Rs. 0 crore. Reported under profit before tax: finance costs of Rs. 46.47 crore, gain on investments through fair value of Rs. 0 crore and other items of Rs. 0 crore. Reported under net profit for the year: current tax of Rs. 0 crore, deferred tax of Rs. 0 crore and prior period tax adjustment of Rs. 0 crore.
SMHL profit and loss for 2081/82
In the financial year 2081/82, Super Madi Hydropower Limited reported revenue from operations of Rs. 112.66 crore, gross profit of Rs. 104.54 crore, operating profit of Rs. 65.65 crore, profit before tax of Rs. 11.28 crore and net profit for the year of Rs. 11.28 crore.
Reported under gross profit: cost of sales of Rs. 8.12 crore. Reported under operating profit: other income of Rs. 0 crore, selling and distribution expenses of Rs. 0 crore, administrative expenses of Rs. 7.23 crore, employee benefit expenses of Rs. 0.98 crore, depreciation and amortisation of Rs. 30.67 crore, allowance for expected credit loss of Rs. 0 crore and other operating expenses of Rs. 0 crore. Reported under profit before tax: finance costs of Rs. 54.37 crore, gain on investments through fair value of Rs. 0 crore and other items of Rs. 0 crore. Reported under net profit for the year: current tax of Rs. 0 crore, deferred tax of Rs. 0 crore and prior period tax adjustment of Rs. 0 crore.
SMHL profit and loss for 2080/81
In the financial year 2080/81, Super Madi Hydropower Limited reported revenue from operations of Rs. 126.59 crore, gross profit of Rs. 122.97 crore, operating profit of Rs. 86.23 crore, profit before tax of Rs. 12.11 crore and net profit for the year of Rs. 12.11 crore.
Reported under gross profit: cost of sales of Rs. 3.61 crore. Reported under operating profit: other income of Rs. 0 crore, selling and distribution expenses of Rs. 0 crore, administrative expenses of Rs. 8.17 crore, employee benefit expenses of Rs. 0.98 crore, depreciation and amortisation of Rs. 27.59 crore, allowance for expected credit loss of Rs. 0 crore and other operating expenses of Rs. 0 crore. Reported under profit before tax: finance costs of Rs. 74.12 crore, gain on investments through fair value of Rs. 0 crore and other items of Rs. 0 crore. Reported under net profit for the year: current tax of Rs. 0 crore, deferred tax of Rs. 0 crore and prior period tax adjustment of Rs. 0 crore.
SMHL balance sheet for 2082/83
In the financial year 2082/83, Super Madi Hydropower Limited reported total non-current assets of Rs. 894.45 crore, total current assets of Rs. 59.68 crore, total equity of Rs. 276.35 crore, total non-current liabilities of Rs. 549.67 crore and total current liabilities of Rs. 128.12 crore.
Reported under total non-current assets: property, plant and equipment of Rs. 797.74 crore, capital work-in-progress of Rs. 0 crore, intangible assets of Rs. 0 crore, right-of-use assets of Rs. 2.38 crore, deferred tax assets of Rs. 0 crore, investment in quoted shares of Rs. 94.33 crore, investment in subsidiaries of Rs. 0 crore, other financial assets of Rs. 0 crore and other non-current assets of Rs. 0 crore. Reported under total current assets: inventories of Rs. 0 crore, trade receivables of Rs. 0 crore, cash and cash equivalents of Rs. 0.72 crore, bank balance (other than cash and cash equivalents) of Rs. 0 crore, advances of Rs. 58.96 crore, income tax assets (net) of Rs. 0 crore, investments in fixed deposit of Rs. 0 crore, prepayments of Rs. 0 crore, other financial assets of Rs. 0 crore and other current assets of Rs. 0 crore. Reported under total equity: share capital of Rs. 231.53 crore, share premium reserve of Rs. 0 crore, reserve and surplus of Rs. 44.82 crore, retained earnings of Rs. 0 crore, other equity of Rs. 0 crore and non-controlling interest of Rs. 0 crore. Reported under total non-current liabilities: long term borrowings of Rs. 546.77 crore, lease liabilities of Rs. 2.9 crore, deferred tax liabilities (net) of Rs. 0 crore, retirement benefit obligation of Rs. 0 crore, other financial liabilities of Rs. 0 crore and provisions of Rs. 0 crore. Reported under total current liabilities: short term borrowings of Rs. 114.97 crore, trade payables of Rs. 13.16 crore, lease liabilities of Rs. 0 crore, retirement benefit obligation of Rs. 0 crore, other financial liabilities of Rs. 0 crore, other current liabilities of Rs. 0 crore, provisions of Rs. 0 crore and income tax liabilities (net) of Rs. 0 crore.
SMHL balance sheet for 2081/82
In the financial year 2081/82, Super Madi Hydropower Limited reported total non-current assets of Rs. 845.08 crore, total current assets of Rs. 98.89 crore, total equity of Rs. 234.65 crore, total non-current liabilities of Rs. 593.84 crore and total current liabilities of Rs. 115.48 crore.
Reported under total non-current assets: property, plant and equipment of Rs. 842.5 crore, capital work-in-progress of Rs. 0 crore, intangible assets of Rs. 0 crore, right-of-use assets of Rs. 2.58 crore, deferred tax assets of Rs. 0 crore, investment in quoted shares of Rs. 0 crore, investment in subsidiaries of Rs. 0 crore, other financial assets of Rs. 0 crore and other non-current assets of Rs. 0 crore. Reported under total current assets: inventories of Rs. 0 crore, trade receivables of Rs. 0 crore, cash and cash equivalents of Rs. 0.24 crore, bank balance (other than cash and cash equivalents) of Rs. 0 crore, advances of Rs. 48.65 crore, income tax assets (net) of Rs. 0 crore, investments in fixed deposit of Rs. 0 crore, prepayments of Rs. 0 crore, other financial assets of Rs. 0 crore and other current assets of Rs. 50 crore. Reported under total equity: share capital of Rs. 220.5 crore, share premium reserve of Rs. 0 crore, reserve and surplus of Rs. 14.15 crore, retained earnings of Rs. 0 crore, other equity of Rs. 0 crore and non-controlling interest of Rs. 0 crore. Reported under total non-current liabilities: long term borrowings of Rs. 590.9 crore, lease liabilities of Rs. 2.93 crore, deferred tax liabilities (net) of Rs. 0 crore, retirement benefit obligation of Rs. 0 crore, other financial liabilities of Rs. 0 crore and provisions of Rs. 0 crore. Reported under total current liabilities: short term borrowings of Rs. 77.03 crore, trade payables of Rs. 38.46 crore, lease liabilities of Rs. 0 crore, retirement benefit obligation of Rs. 0 crore, other financial liabilities of Rs. 0 crore, other current liabilities of Rs. 0 crore, provisions of Rs. 0 crore and income tax liabilities (net) of Rs. 0 crore.
SMHL balance sheet for 2080/81
In the financial year 2080/81, Super Madi Hydropower Limited reported total non-current assets of Rs. 863.68 crore, total current assets of Rs. 54.09 crore, total equity of Rs. 223.92 crore, total non-current liabilities of Rs. 617.61 crore and total current liabilities of Rs. 76.24 crore.
Reported under total non-current assets: property, plant and equipment of Rs. 860.9 crore, capital work-in-progress of Rs. 0 crore, intangible assets of Rs. 0 crore, right-of-use assets of Rs. 2.78 crore, deferred tax assets of Rs. 0 crore, investment in quoted shares of Rs. 0 crore, investment in subsidiaries of Rs. 0 crore, other financial assets of Rs. 0 crore and other non-current assets of Rs. 0 crore. Reported under total current assets: inventories of Rs. 0 crore, trade receivables of Rs. 0 crore, cash and cash equivalents of Rs. 0.03 crore, bank balance (other than cash and cash equivalents) of Rs. 0 crore, advances of Rs. 54.06 crore, income tax assets (net) of Rs. 0 crore, investments in fixed deposit of Rs. 0 crore, prepayments of Rs. 0 crore, other financial assets of Rs. 0 crore and other current assets of Rs. 0 crore. Reported under total equity: share capital of Rs. 210 crore, share premium reserve of Rs. 0 crore, reserve and surplus of Rs. 13.92 crore, retained earnings of Rs. 0 crore, other equity of Rs. 0 crore and non-controlling interest of Rs. 0 crore. Reported under total non-current liabilities: long term borrowings of Rs. 614.64 crore, lease liabilities of Rs. 2.97 crore, deferred tax liabilities (net) of Rs. 0 crore, retirement benefit obligation of Rs. 0 crore, other financial liabilities of Rs. 0 crore and provisions of Rs. 0 crore. Reported under total current liabilities: short term borrowings of Rs. 40.35 crore, trade payables of Rs. 35.89 crore, lease liabilities of Rs. 0 crore, retirement benefit obligation of Rs. 0 crore, other financial liabilities of Rs. 0 crore, other current liabilities of Rs. 0 crore, provisions of Rs. 0 crore and income tax liabilities (net) of Rs. 0 crore.
SMHL cash flow for 2082/83
In the financial year 2082/83, Super Madi Hydropower Limited reported opening cash & cash equivalents of Rs. 0.24 crore, net cash from operating activities of Rs. 84.56 crore, net cash from investing activities of Rs. 31.38 crore, net cash from financing activities of Rs. 52.7 crore, net change in cash of Rs. 0.48 crore and closing cash & cash equivalents of Rs. 0.72 crore.
Reported under net cash from operating activities: profit before tax of Rs. 42.28 crore, adjustment for depreciation and amortisation of Rs. 31.43 crore, adjustment for finance costs of Rs. 46.47 crore, changes in working capital of Rs. 35.62 crore, income tax paid of Rs. 0 crore and other operating adjustments of Rs. 0 crore. Reported under net cash from investing activities: purchase of property, plant and equipment of Rs. 13.53 crore, proceeds from sale of property, plant and equipment of Rs. 0 crore, purchase of investments of Rs. 44.33 crore, interest received of Rs. 0 crore, dividend received of Rs. 0 crore and other investing activities of Rs. 0.58 crore. Reported under net cash from financing activities: proceeds from borrowings of Rs. 0 crore, repayment of borrowings of Rs. 6.19 crore, payment of lease liabilities of Rs. 0.33 crore, dividends paid of Rs. 0 crore, interest paid of Rs. 46.18 crore and other financing activities of Rs. 0 crore.
SMHL cash flow for 2081/82
In the financial year 2081/82, Super Madi Hydropower Limited reported opening cash & cash equivalents of Rs. 0.03 crore, net cash from operating activities of Rs. 104.27 crore, net cash from investing activities of Rs. 62.63 crore, net cash from financing activities of Rs. 41.43 crore, net change in cash of Rs. 0.21 crore and closing cash & cash equivalents of Rs. 0.24 crore.
Reported under net cash from operating activities: profit before tax of Rs. 11.28 crore, adjustment for depreciation and amortisation of Rs. 30.67 crore, adjustment for finance costs of Rs. 54.37 crore, changes in working capital of Rs. 7.95 crore, income tax paid of Rs. 0 crore and other operating adjustments of Rs. 0 crore. Reported under net cash from investing activities: purchase of property, plant and equipment of Rs. 12.08 crore, proceeds from sale of property, plant and equipment of Rs. 0 crore, purchase of investments of Rs. 50 crore, interest received of Rs. 0 crore, dividend received of Rs. 0 crore and other investing activities of Rs. 0.55 crore. Reported under net cash from financing activities: proceeds from borrowings of Rs. 12.94 crore, repayment of borrowings of Rs. 0 crore, payment of lease liabilities of Rs. 0.3 crore, dividends paid of Rs. 0 crore, interest paid of Rs. 54.07 crore and other financing activities of Rs. 0 crore.
SMHL cash flow for 2080/81
In the financial year 2080/81, Super Madi Hydropower Limited reported opening cash & cash equivalents of Rs. 0.57 crore, net cash from operating activities of Rs. 182.74 crore, net cash from investing activities of Rs. 93.95 crore, net cash from financing activities of Rs. 89.33 crore, net change in cash of Rs. 0.54 crore and closing cash & cash equivalents of Rs. 0.03 crore.
Reported under net cash from operating activities: profit before tax of Rs. 12.11 crore, adjustment for depreciation and amortisation of Rs. 27.59 crore, adjustment for finance costs of Rs. 74.12 crore, changes in working capital of Rs. 68.92 crore, income tax paid of Rs. 0 crore and other operating adjustments of Rs. 0 crore. Reported under net cash from investing activities: purchase of property, plant and equipment of Rs. 89.53 crore, proceeds from sale of property, plant and equipment of Rs. 0 crore, purchase of investments of Rs. 0 crore, interest received of Rs. 0 crore, dividend received of Rs. 0 crore and other investing activities of Rs. 4.42 crore. Reported under net cash from financing activities: proceeds from borrowings of Rs. 0 crore, repayment of borrowings of Rs. 15.21 crore, payment of lease liabilities of Rs. 0.3 crore, dividends paid of Rs. 0 crore, interest paid of Rs. 73.83 crore and other financing activities of Rs. 0 crore.
SMHL quarterly for Q4 2082/83
In the quarter Q4 2082/83, Super Madi Hydropower Limited reported revenue from operations of Rs. 39.4 crore, gross profit of Rs. 41.46 crore, operating profit of Rs. 28.77 crore, profit before tax of Rs. 18.18 crore and net profit for the year of Rs. 18.18 crore.
Reported under gross profit: cost of sales of Rs. 2.07 crore. Reported under operating profit: other income of Rs. 0 crore, administrative expenses of Rs. 4.65 crore, employee benefit expenses of Rs. 0.08 crore and depreciation and amortisation of Rs. 8.13 crore. Reported under profit before tax: finance costs of Rs. 10.59 crore. Reported under net profit for the year: current tax of Rs. 0 crore.
SMHL quarterly for Q3 2082/83
In the quarter Q3 2082/83, Super Madi Hydropower Limited reported revenue from operations of Rs. 26.36 crore, gross profit of Rs. 25.83 crore, operating profit of Rs. 14.62 crore, profit before tax of Rs. 3.82 crore and net profit for the year of Rs. 3.82 crore.
Reported under gross profit: cost of sales of Rs. 0.53 crore. Reported under operating profit: other income of Rs. 0 crore, administrative expenses of Rs. 3.09 crore, employee benefit expenses of Rs. 0.23 crore and depreciation and amortisation of Rs. 7.89 crore. Reported under profit before tax: finance costs of Rs. 10.8 crore. Reported under net profit for the year: current tax of Rs. 0 crore.
SMHL quarterly for Q2 2082/83
In the quarter Q2 2082/83, Super Madi Hydropower Limited reported revenue from operations of Rs. 27.73 crore, gross profit of Rs. 24.19 crore, operating profit of Rs. 15.47 crore, profit before tax of Rs. 9.41 crore and net profit for the year of Rs. 9.41 crore.
Reported under gross profit: cost of sales of Rs. 3.54 crore. Reported under operating profit: other income of Rs. 0 crore, administrative expenses of Rs. 0.59 crore, employee benefit expenses of Rs. 0.23 crore and depreciation and amortisation of Rs. 7.89 crore. Reported under profit before tax: finance costs of Rs. 6.06 crore. Reported under net profit for the year: current tax of Rs. 0 crore.
SMHL quarterly for Q1 2082/83
In the quarter Q1 2082/83, Super Madi Hydropower Limited reported revenue from operations of Rs. 39.56 crore, gross profit of Rs. 38.51 crore, operating profit of Rs. 29.79 crore, profit before tax of Rs. 11.19 crore and net profit for the year of Rs. 11.19 crore.
Reported under gross profit: cost of sales of Rs. 1.05 crore. Reported under operating profit: other income of Rs. 0 crore, administrative expenses of Rs. 0.54 crore, employee benefit expenses of Rs. 0.28 crore and depreciation and amortisation of Rs. 7.89 crore. Reported under profit before tax: finance costs of Rs. 18.61 crore. Reported under net profit for the year: current tax of Rs. 0 crore.
SMHL Profit & Loss
Values in Rs. Crore unless stated otherwise.
| Particulars | 2082/83 | 2081/82 | 2080/81 | 2079/80 | 2077/78 |
|---|
| Revenue from Operations | 131 | 113 | 127 | 33.8 | 0.00 |
|---|
| Gross Profit | 127 | 105 | 123 | 33.0 | 0.00 |
|---|
| Cost of Sales | -3.1 | -8.1 | -3.6 | -0.79 | 0.00 |
|---|
| Operating Profit | 88.7 | 65.6 | 86.2 | 26.7 | 0.00 |
|---|
| Other Income | 2.5 | 0.00 | 0.00 | 2.7 | 0.00 |
|---|
| Selling and Distribution Expenses | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
|---|
| Administrative Expenses | -9.1 | -7.2 | -8.2 | -1.7 | 0.00 |
|---|
| Employee Benefit Expenses | -0.67 | -0.98 | -0.98 | -0.23 | 0.00 |
|---|
| Depreciation and Amortisation | -31.4 | -30.7 | -27.6 | -7.1 | 0.00 |
|---|
| Allowance for Expected Credit Loss | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
|---|
| Other Operating Expenses | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
|---|
| Profit Before Tax | 42.3 | 11.3 | 12.1 | 6.5 | -0.16 |
|---|
| Finance Costs | -46.5 | -54.4 | -74.1 | -20.2 | 0.00 |
|---|
| Gain on Investments through Fair Value | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
|---|
| Other Items | 0.00 | 0.00 | 0.00 | 0.00 | -0.16 |
|---|
| Net Profit for the Year | 42.3 | 11.3 | 12.1 | 6.5 | -0.16 |
|---|
| Current Tax | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
|---|
| Deferred Tax | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
|---|
| Prior Period Tax Adjustment | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
|---|
SMHL Balance Sheet
Values in Rs. Crore unless stated otherwise.
| Particulars | 2082/83 | 2081/82 | 2080/81 | 2079/80 | 2078/79 | 2077/78 |
|---|
| Total Non-Current Assets | 894 | 845 | 864 | 799 | 645 | 333 |
|---|
| Property, Plant and Equipment | 798 | 843 | 861 | 799 | 3.6 | 3.8 |
|---|
| Capital Work-in-Progress | 0.00 | 0.00 | 0.00 | 0.00 | 641 | 329 |
|---|
| Intangible Assets | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
|---|
| Right-of-Use Assets | 2.4 | 2.6 | 2.8 | 0.00 | 0.00 | 0.00 |
|---|
| Deferred Tax Assets | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
|---|
| Investment in Quoted Shares | 94.3 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
|---|
| Investment in Subsidiaries | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
|---|
| Other Financial Assets | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
|---|
| Other Non-Current Assets | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
|---|
| Total Current Assets | 59.7 | 98.9 | 54.1 | 149 | 182 | 209 |
|---|
| Inventories | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
|---|
| Trade Receivables | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
|---|
| Cash and Cash Equivalents | 0.72 | 0.24 | 0.03 | 0.57 | 2.1 | 0.24 |
|---|
| Bank Balance (other than Cash and Cash Equivalents) | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
|---|
| Advances | 59.0 | 48.6 | 54.1 | 149 | 180 | 209 |
|---|
| Income Tax Assets (Net) | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
|---|
| Investments in Fixed Deposit | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
|---|
| Prepayments | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
|---|
| Other Financial Assets | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
|---|
| Other Current Assets | 0.00 | 50.0 | 0.00 | 0.00 | 0.00 | 0.00 |
|---|
| Total Equity | 276 | 235 | 224 | 216 | 178 | 170 |
|---|
| Share Capital | 232 | 221 | 210 | 210 | 179 | 170 |
|---|
| Share Premium Reserve | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
|---|
| Reserve and Surplus | 44.8 | 14.1 | 13.9 | 6.2 | -0.25 | -0.25 |
|---|
| Retained Earnings | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
|---|
| Other Equity | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
|---|
| Non-Controlling Interest | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
|---|
| Total Non-Current Liabilities | 550 | 594 | 618 | 615 | 519 | 288 |
|---|
| Long Term Borrowings | 547 | 591 | 615 | 615 | 519 | 288 |
|---|
| Lease Liabilities | 2.9 | 2.9 | 3.0 | 0.00 | 0.00 | 0.00 |
|---|
| Deferred Tax Liabilities (Net) | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
|---|
| Retirement Benefit Obligation | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
|---|
| Other Financial Liabilities | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
|---|
| Provisions | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
|---|
| Total Current Liabilities | 128 | 115 | 76.2 | 117 | 129 | 84.4 |
|---|
| Short Term Borrowings | 115 | 77.0 | 40.3 | 55.0 | 69.9 | 67.7 |
|---|
| Trade Payables | 13.2 | 38.5 | 35.9 | 61.7 | 59.0 | 16.7 |
|---|
| Lease Liabilities | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
|---|
| Retirement Benefit Obligation | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
|---|
| Other Financial Liabilities | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
|---|
| Other Current Liabilities | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
|---|
| Provisions | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
|---|
| Income Tax Liabilities (Net) | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
|---|
SMHL Cash Flow
Values in Rs. Crore unless stated otherwise.
| Particulars | 2082/83 | 2081/82 | 2080/81 | 2079/80 | 2078/79 | 2077/78 |
|---|
| Opening Cash & Cash Equivalents | 0.24 | 0.03 | 0.57 | 2.1 | 0.24 | 0.48 |
|---|
| Net Cash from Operating Activities | 84.6 | 104 | 183 | 67.3 | 72.5 | -68.4 |
|---|
| Profit Before Tax | 42.3 | 11.3 | 12.1 | 6.5 | 0.00 | -0.16 |
|---|
| Adjustment for Depreciation and Amortisation | 31.4 | 30.7 | 27.6 | 7.1 | 0.82 | 0.37 |
|---|
| Adjustment for Finance Costs | 46.5 | 54.4 | 74.1 | 20.2 | 0.00 | 0.00 |
|---|
| Changes in Working Capital | -35.6 | 7.9 | 68.9 | 33.5 | 71.7 | -68.7 |
|---|
| Income Tax Paid | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
|---|
| Other Operating Adjustments | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.16 |
|---|
| Net Cash from Investing Activities | -31.4 | -62.6 | -94.0 | -161 | -313 | -176 |
|---|
| Purchase of Property, Plant and Equipment | 13.5 | -12.1 | -89.5 | -802 | -0.65 | -0.38 |
|---|
| Proceeds from Sale of Property, Plant and Equipment | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
|---|
| Purchase of Investments | -44.3 | -50.0 | 0.00 | 0.00 | 0.00 | 0.00 |
|---|
| Interest Received | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
|---|
| Dividend Received | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
|---|
| Other Investing Activities | -0.58 | -0.55 | -4.4 | 641 | -312 | -176 |
|---|
| Net Cash from Financing Activities | -52.7 | -41.4 | -89.3 | 92.2 | 242 | 244 |
|---|
| Proceeds from Borrowings | 0.00 | 12.9 | 0.00 | 80.9 | 233 | 201 |
|---|
| Repayment of Borrowings | -6.2 | 0.00 | -15.2 | 0.00 | 0.00 | 0.00 |
|---|
| Payment of Lease Liabilities | -0.33 | -0.30 | -0.30 | 0.00 | 0.00 | 0.00 |
|---|
| Dividends Paid | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
|---|
| Interest Paid | -46.2 | -54.1 | -73.8 | -20.2 | 0.00 | 0.00 |
|---|
| Other Financing Activities | 0.00 | 0.00 | 0.00 | 31.5 | 8.7 | 43.7 |
|---|
| Net Change in Cash | 0.48 | 0.21 | -0.54 | -1.5 | 1.9 | -0.23 |
|---|
| Closing Cash & Cash Equivalents | 0.72 | 0.24 | 0.03 | 0.57 | 2.1 | 0.24 |
|---|
SMHL Quarterly Results
Values in Rs. Crore unless stated otherwise.
| Particulars | Q4 2082/83 | Q3 2082/83 | Q2 2082/83 | Q1 2082/83 | Q4 2081/82 | Q3 2081/82 | Q2 2081/82 | Q1 2081/82 | Q4 2080/81 |
|---|
| Revenue from Operations | 39.4 | 26.4 | 27.7 | 39.6 | 38.5 | 13.5 | 18.4 | 42.2 | 32.0 |
|---|
| Gross Profit | 41.5 | 25.8 | 24.2 | 38.5 | 33.8 | 13.1 | 16.5 | 41.2 | 30.2 |
|---|
| Cost of Sales | 2.1 | -0.53 | -3.5 | -1.0 | -4.8 | -0.41 | -2.0 | -0.95 | -1.8 |
|---|
| Operating Profit | 28.8 | 14.6 | 15.5 | 29.8 | 24.4 | 3.9 | 8.7 | 32.5 | 19.3 |
|---|
| Other Income | 0.00 | 0.00 | 0.00 | 0.00 | -0.08 | 0.00 | 0.00 | 0.08 | 0.00 |
|---|
| Administrative Expenses | -4.6 | -3.1 | -0.59 | -0.54 | -4.4 | -1.7 | -0.47 | -1.1 | -1.9 |
|---|
| Employee Benefit Expenses | 0.08 | -0.23 | -0.23 | -0.28 | -0.23 | -0.23 | -0.23 | -0.28 | -0.21 |
|---|
| Depreciation and Amortisation | -8.1 | -7.9 | -7.9 | -7.9 | -4.6 | -7.2 | -7.1 | -7.4 | -8.9 |
|---|
| Profit Before Tax | 18.2 | 3.8 | 9.4 | 11.2 | 5.2 | -3.4 | -4.0 | 16.1 | 1.8 |
|---|
| Finance Costs | -10.6 | -10.8 | -6.1 | -18.6 | -19.2 | -7.3 | -12.6 | -16.4 | -17.5 |
|---|
| Net Profit for the Year | 18.2 | 3.8 | 9.4 | 11.2 | 5.2 | -3.4 | -4.0 | 16.1 | 1.8 |
|---|
| Current Tax | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
|---|
Super Madi Hydropower share price history
Over the last 15 trading sessions SMHL closed between Rs. 459.00 and Rs. 538.00, finishing at Rs. 473.50 on 2026-09-22 against Rs. 518.00 on 2026-08-26.
| Date | Open | High | Low | Close | Volume |
|---|
| 2026-09-22 | 470.00 | 476.90 | 467.60 | 473.50 | 37,766 |
|---|
| 2026-09-18 | 466.40 | 473.50 | 462.00 | 470.90 | 52,408 |
|---|
| 2026-09-17 | 465.00 | 470.00 | 462.00 | 467.50 | 56,307 |
|---|
| 2026-09-16 | 472.00 | 472.00 | 462.00 | 462.00 | 33,204 |
|---|
| 2026-09-15 | 470.00 | 483.00 | 464.00 | 465.00 | 90,419 |
|---|
| 2026-09-14 | 462.00 | 467.50 | 458.20 | 460.00 | 52,377 |
|---|
| 2026-09-11 | 445.00 | 465.00 | 445.00 | 462.00 | 53,069 |
|---|
| 2026-09-10 | 467.10 | 468.00 | 459.00 | 459.00 | 78,881 |
|---|
| 2026-09-09 | 460.00 | 474.90 | 460.00 | 467.00 | 91,714 |
|---|
| 2026-09-07 | 520.00 | 542.00 | 520.00 | 527.00 | 1,91,907 |
|---|
| 2026-09-03 | 545.00 | 545.00 | 527.00 | 527.00 | 1,67,364 |
|---|
| 2026-09-02 | 525.00 | 539.90 | 525.00 | 538.00 | 1,61,690 |
|---|
| 2026-09-01 | 520.00 | 527.80 | 515.00 | 527.00 | 75,453 |
|---|
| 2026-08-31 | 525.00 | 527.90 | 520.00 | 525.00 | 92,542 |
|---|
| 2026-08-26 | 526.00 | 529.80 | 510.30 | 518.00 | 1,71,944 |
|---|
SMHL share price by year
2026, between Rs. 443.00 and Rs. 612.00, 2025, between Rs. 560.00 and Rs. 1,578.10, 2024, between Rs. 375.60 and Rs. 1,280.95 and 2023, between Rs. 271.20 and Rs. 458.96.
| Year | Low (Rs.) | High (Rs.) | Sessions |
|---|
| 2026 | 443.00 | 612.00 | 168 |
|---|
| 2025 | 560.00 | 1,578.10 | 224 |
|---|
| 2024 | 375.60 | 1,280.95 | 232 |
|---|
| 2023 | 271.20 | 458.96 | 189 |
|---|
Super Madi Hydropower share price returns
At Rs. 473.50 on 2026-09-22, SMHL is up 1.83% over 1 week, down 8.41% over 1 month, down 0.32% over 3 months, down 14.42% over 6 months and down 43.38% over 1 year. Each return compares that close with the last close on or before the same date in the earlier period.
| Period | Return | From price (Rs.) | From date |
|---|
| 1 week | +1.83% | 465.00 | 2026-09-15 |
|---|
| 1 month | -8.41% | 517.00 | 2026-08-21 |
|---|
| 3 months | -0.32% | 475.00 | 2026-06-24 |
|---|
| 6 months | -14.42% | 553.30 | 2026-03-26 |
|---|
| 1 year | -43.38% | 836.21 | 2025-09-21 |
|---|
SMHL floorsheet for 2026-09-22
SMHL traded 215 times on 2026-09-22, moving 31,446 shares for Rs. 1.49 crore of turnover. Trades went through between Rs. 467.60 and Rs. 476.90.
Largest buyers by volume: broker 17, ABC Securities Pvt. Limited on 9,116 shares across 44 trades, broker 63, Himalayan Brokerage Company Limited on 3,800 shares across 6 trades, broker 42, Sani Securities Company Limited on 2,830 shares across 17 trades, broker 34, Vision Securities Pvt.Limited on 2,010 shares across 15 trades, broker 38, Dipshika Dhitopatra Karobar Co. Pvt.Limited on 1,500 shares across 5 trades, broker 81, Aakashbhairab Securities Ltd. on 1,322 shares across 13 trades, broker 58, Naasa Securities Co. Ltd. on 1,165 shares across 14 trades, broker 1, Kumari Securities Pvt. Limited on 1,100 shares across 11 trades, broker 10, Pragyan Securities Pvt. Limited on 1,000 shares across 8 trades and broker 91, C.B.I.L. Securities Limited on 700 shares across 7 trades.
Largest sellers by volume: broker 85, Capital Hub P. Ltd on 3,900 shares across 5 trades, broker 58, Naasa Securities Co. Ltd. on 2,532 shares across 25 trades, broker 42, Sani Securities Company Limited on 2,353 shares across 12 trades, broker 49, Online Securities Limited on 2,215 shares across 6 trades, broker 48, Trishakti Securities Public Limited on 2,023 shares across 12 trades, broker 45, Imperial Securities Co. Limited on 1,810 shares across 12 trades, broker 50, Crystal Kanchenjunga Securities Pvt.Ltd on 1,401 shares across 2 trades, broker 32, Premier Securites Company Limited on 1,195 shares across 9 trades, broker 1, Kumari Securities Pvt. Limited on 1,176 shares across 6 trades and broker 3, Arun Securities Pvt. Limited on 1,092 shares across 9 trades.
SMHL dividend history: bonus shares and cash dividend
Super Madi Hydropower Limited most recently declared a 15% bonus share issue for 2082/2083, announced on 2026-08-27. Percentages are of paid up value. Declared, not necessarily paid: a dividend is subject to the annual general meeting approving it.
| Financial year | Bonus share | Cash dividend | Announced |
|---|
| 2082/2083 | 15% | | 2026-08-27 |
| 2081/2082 | 5% | | 2025-11-21 |
| 2080/2081 | 5% | | 2024-09-25 |
| 2079/2080 | | 2% | 2023-12-24 |
For 2082/2083 Super Madi Hydropower Limited declared a 15% bonus share issue, announced on 2026-08-27.
For 2081/2082 Super Madi Hydropower Limited declared a 5% bonus share issue, announced on 2025-11-21.
For 2080/2081 Super Madi Hydropower Limited declared a 5% bonus share issue, announced on 2024-09-25.
For 2079/2080 Super Madi Hydropower Limited declared a 2% cash dividend, announced on 2023-12-24.
SMHL general meetings
Annual and special general meetings Super Madi Hydropower Limited has called. A dividend is declared by the board and approved at the AGM.
- 17th AGM for 2082/2083: on 2026-09-17, at Hotel Imperial, Battisputali, Kathmandu (11:00 AM)
- 16th AGM for 2081/2082: on 2025-12-19, at Hotel Imperial, Battisputali, Kathmandu (11:00 AM)
- 15th AGM for 2080/2081: on 2024-10-21, at Hotel Imperial, Battisputali, Kathmandu (11:00 AM)
6 years of annual statements and 9 quarters of results for SMHL, with charts and peer comparison, are free on NepView.
New to these statements? How to read a profit and loss statement, How to read a balance sheet, How to read a cash flow statement, How to read quarterly results.
Other Hydro Power companies on NEPSE
All hydro power companies on NEPSE
More on NepView