Nifty
Sensex
:
:
10389.70
33679.24
40.95 (0.40%)
91.16 (0.27%)

Port

Rating :
58/99

BSE: 532921 | NSE: ADANIPORTS

404.60
-2.50 (-0.61%)
24-Nov-2017 | 3:59PM
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  • 411.00
  • 411.00
  • 401.85
  • 407.10
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  • 1374660
  • 5561.87
  • 443.30
  • 255.75

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 84,329.16
  • 22.72
  • 2
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 104,566.62
  • 0.32%
  • 4.41

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 63.34%
  • 1.16%
  • 2.47%
  • FII
  • DII
  • Others
  • 0.51%
  • 10.11%
  • 22.41%

Chart

Price | P:E | P:BV | EV:EBITDA

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Sep 17
Sep 16
Var%
Jun 17
Jun 16
Var%
Mar 17
Mar 16
Var%
Dec 16
Dec 15
Var%
Net Sales
2,706.11
2,183.05
23.96%
2,745.14
1,826.58
50.29%
2,231.46
1,947.20
14.60%
2,235.78
1,717.86
30.15%
Expenses
989.60
731.58
35.27%
1,273.41
656.81
93.88%
994.15
722.35
37.63%
865.05
647.00
33.70%
EBITDA
1,716.51
1,451.47
18.26%
1,471.73
1,169.77
25.81%
1,237.31
1,224.85
1.02%
1,370.73
1,070.86
28.00%
EBIDTM
63.43%
66.49%
53.61%
64.04%
55.45%
62.90%
61.31%
62.34%
Other Income
256.01
293.65
-12.82%
246.15
257.14
-4.27%
627.30
353.22
77.59%
195.30
177.89
9.79%
Interest
294.56
296.66
-0.71%
329.91
267.18
23.48%
395.55
278.06
42.25%
300.54
257.95
16.51%
Depreciation
300.03
282.26
6.30%
295.77
280.99
5.26%
295.88
255.53
15.79%
294.30
287.70
2.29%
PBT
1,377.93
1,166.20
18.16%
1,092.20
878.74
24.29%
1,173.18
1,044.48
12.32%
971.19
703.10
38.13%
Tax
380.89
82.31
362.75%
386.62
60.96
534.22%
11.86
135.78
-91.27%
131.59
65.00
102.45%
PAT
997.04
1,083.89
-8.01%
705.58
817.78
-13.72%
1,161.32
908.70
27.80%
839.60
638.10
31.58%
PATM
36.84%
49.65%
25.70%
44.77%
52.04%
46.67%
37.55%
37.15%
EPS
4.79
5.27
-9.11%
3.40
4.04
-15.84%
5.63
4.41
27.66%
4.10
3.11
31.83%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Mar 09
Mar 08
Net Sales
8,439.35
7,108.65
6,151.98
4,829.61
3,576.63
2,697.26
2,000.11
1,495.52
1,194.93
817.02
Net Sales Growth
18.72%
15.55%
27.38%
35.03%
32.60%
34.86%
33.74%
25.16%
46.25%
 
Cost Of Goods Sold
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Gross Profit
8,439.35
7,108.65
6,151.98
4,829.61
3,576.63
2,697.26
2,000.11
1,495.52
1,194.93
817.02
GP Margin
100%
100%
100%
100%
100%
100%
100%
100%
100%
100%
Total Expenditure
3,024.66
2,534.62
2,249.67
1,910.40
1,200.65
950.65
700.71
551.22
460.93
282.59
Power & Fuel Cost
194.40
167.98
167.38
116.92
88.30
130.56
77.67
46.26
31.80
21.90
% Of Sales
2.30%
2.36%
2.72%
2.42%
2.47%
4.84%
3.88%
3.09%
2.66%
2.68%
Employee Cost
383.14
275.81
237.16
161.61
130.75
109.75
79.76
51.09
30.25
23.53
% Of Sales
4.54%
3.88%
3.86%
3.35%
3.66%
4.07%
3.99%
3.42%
2.53%
2.88%
Manufacturing Exp.
1,971.51
1,652.32
1,481.12
1,363.71
819.61
544.61
450.89
329.57
286.74
156.35
% Of Sales
23.36%
23.24%
24.08%
28.24%
22.92%
20.19%
22.54%
22.04%
24.00%
19.14%
General & Admin Exp.
282.09
215.48
188.86
139.28
94.43
71.50
43.70
59.60
48.49
57.64
% Of Sales
3.34%
3.03%
3.07%
2.88%
2.64%
2.65%
2.18%
3.99%
4.06%
7.05%
Selling & Distn. Exp.
21.73
31.42
12.84
9.45
5.56
9.50
2.32
1.95
5.56
1.58
% Of Sales
0.26%
0.44%
0.21%
0.20%
0.16%
0.35%
0.12%
0.13%
0.47%
0.19%
Miscellaneous Exp.
171.79
191.61
162.31
119.43
62.00
84.73
46.37
62.74
58.08
1.58
% Of Sales
2.04%
2.70%
2.64%
2.47%
1.73%
3.14%
2.32%
4.20%
4.86%
2.64%
EBITDA
5,414.69
4,574.03
3,902.31
2,919.21
2,375.98
1,746.61
1,299.40
944.30
734.00
534.43
EBITDA Margin
64.16%
64.34%
63.43%
60.44%
66.43%
64.75%
64.97%
63.14%
61.43%
65.41%
Other Income
1,317.55
801.98
685.64
684.77
264.44
51.50
110.03
193.88
146.70
56.29
Interest
1,393.18
1,193.61
1,175.06
976.76
541.84
281.46
167.10
217.75
248.05
136.26
Depreciation
1,160.19
1,062.96
911.68
649.48
421.97
315.93
238.76
186.80
146.79
102.29
PBT
4,178.87
3,119.44
2,501.21
1,977.74
1,676.61
1,200.72
1,003.58
733.63
485.86
352.17
Tax
286.63
282.81
176.72
236.74
88.26
89.57
87.41
60.05
53.34
153.41
Tax Rate
6.86%
9.07%
7.07%
11.97%
5.26%
7.46%
8.71%
8.19%
10.98%
42.17%
PAT
3,902.26
2,877.89
2,314.33
1,739.64
1,572.74
1,120.54
918.14
674.37
432.52
210.42
PAT before Minority Interest
3,892.24
2,836.63
2,324.49
1,741.00
1,588.35
1,111.15
916.17
673.57
432.52
210.42
Minority Interest
10.02
41.26
-10.16
-1.36
-15.61
9.39
1.97
0.80
0.00
0.00
PAT Margin
46.24%
40.48%
37.62%
36.02%
43.97%
41.54%
45.90%
45.09%
36.20%
25.75%
PAT Growth
35.59%
24.35%
33.03%
10.61%
40.36%
22.04%
36.15%
55.92%
105.55%
 
Unadjusted EPS
18.89
13.99
11.18
8.45
7.68
5.58
4.58
3.37
10.79
5.61

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Mar 09
Mar 08
Shareholder's Funds
17,525.98
13,505.49
10,767.87
8,768.10
6,396.27
4,815.28
4,189.87
3,453.85
2,929.59
2,621.58
Share Capital
414.19
414.19
416.82
416.82
403.49
403.49
403.49
403.49
403.49
403.49
Total Reserves
17,111.79
13,091.30
10,351.05
8,351.28
5,992.78
4,411.79
3,786.38
3,050.36
2,526.10
2,216.45
Non-Current Liabilities
17,372.39
15,656.75
15,686.14
13,065.39
11,484.19
17,719.00
2,716.37
4,687.45
3,775.80
2,901.89
Secured Loans
7,640.53
9,462.44
13,831.70
11,265.91
10,102.67
15,415.33
1,716.39
3,202.69
2,799.10
2,044.25
Unsecured Loans
10,352.71
6,357.23
18.08
22.50
154.83
30.91
0.46
1,203.07
747.10
680.56
Long Term Provisions
11.01
4.80
292.78
369.02
104.25
136.12
0.27
0.00
0.00
0.00
Current Liabilities
6,555.91
7,897.13
5,469.20
2,699.90
3,012.43
3,244.50
2,513.58
525.44
433.98
417.08
Trade Payables
493.72
403.29
362.34
263.23
169.35
402.52
131.60
206.38
195.84
149.82
Other Current Liabilities
2,518.94
3,768.56
3,321.37
1,704.24
2,138.33
1,575.86
1,565.94
208.39
151.06
144.05
Short Term Borrowings
3,262.12
3,633.32
1,305.55
405.55
404.70
1,005.20
711.32
0.00
0.00
0.00
Short Term Provisions
281.13
91.96
479.94
326.88
300.05
260.92
104.72
110.67
87.07
123.21
Total Liabilities
41,593.52
37,183.33
32,082.19
24,677.06
21,035.20
25,913.66
9,518.53
8,748.97
7,149.61
5,942.28
Net Block
21,053.50
20,883.22
20,526.89
13,162.98
11,382.46
18,427.93
6,391.20
4,852.91
3,559.67
2,973.89
Gross Block
23,450.44
21,999.63
24,749.97
15,881.99
13,374.57
20,041.00
7,462.00
5,637.08
4,104.26
3,339.49
Accumulated Depreciation
2,396.94
1,116.41
4,223.08
2,719.01
1,992.11
1,613.07
1,070.80
784.17
544.59
365.60
Non Current Assets
29,686.10
30,123.49
25,204.29
19,130.43
16,011.72
23,927.48
8,736.34
6,840.84
5,230.70
3,723.66
Capital Work in Progress
4,513.97
1,966.76
1,266.48
1,952.94
2,909.08
3,399.17
1,690.63
1,896.02
1,576.00
559.09
Non Current Investment
252.33
408.50
57.35
57.48
77.08
69.74
66.62
69.68
51.54
56.37
Long Term Loans & Adv.
2,805.50
5,973.60
2,922.45
3,595.78
1,227.86
1,311.05
451.19
0.00
0.00
0.00
Other Non Current Assets
1,060.80
891.41
422.05
289.36
373.11
481.05
110.64
0.00
0.00
0.00
Current Assets
11,907.42
7,059.84
6,790.86
5,445.22
5,023.48
1,986.18
782.20
1,908.10
1,916.89
2,218.54
Current Investments
909.03
136.68
202.87
5.94
144.51
0.00
0.00
152.26
139.13
832.26
Inventories
657.09
211.89
259.19
169.44
97.95
69.10
42.34
31.58
26.68
18.49
Sundry Debtors
2,692.99
2,436.09
1,287.77
923.26
720.02
302.22
281.26
176.44
229.29
301.89
Cash & Bank
1,976.80
1,278.24
633.78
513.92
830.55
1,118.42
228.32
999.69
1,295.13
902.91
Other Current Assets
5,671.51
630.71
691.73
615.64
3,230.45
496.44
230.27
548.12
226.65
162.99
Short Term Loans & Adv.
4,364.34
2,366.23
3,715.52
3,217.02
1,729.60
177.02
190.90
483.83
171.95
117.85
Net Current Assets
5,351.51
-837.29
1,321.66
2,745.32
2,011.05
-1,258.32
-1,731.39
1,382.66
1,482.91
1,801.46
Total Assets
41,593.52
37,183.33
32,082.19
24,677.06
21,035.20
25,913.66
9,518.54
8,748.97
7,149.61
5,942.29

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Mar 09
Mar 08
Cash From Operating Activity
4,001.90
2,380.52
3,057.07
1,131.90
1,379.10
1,199.71
1,209.28
1,048.70
746.69
522.66
PBT
4,178.87
3,119.44
2,501.21
1,977.74
1,727.09
1,182.25
1,003.58
733.63
485.86
352.17
Adjustment
1,833.29
1,411.79
1,443.82
948.13
654.05
813.69
176.59
192.57
216.08
131.88
Changes in Working Capital
-1,286.98
-1,409.15
-401.14
-1,273.98
-628.54
-543.85
32.43
130.95
69.20
31.40
Cash after chg. in Working capital
4,725.18
3,122.08
3,543.89
1,651.89
1,752.60
1,452.09
1,212.60
1,057.15
771.14
515.44
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-723.28
-741.56
-486.82
-519.99
-373.50
-252.38
-3.32
-8.45
-24.45
-4.45
Other Direct Exp. Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Extra & Other Items
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
11.66
Cash From Investing Activity
-2,579.42
-4,153.16
-2,485.23
-2,510.03
-4,689.80
-13,876.03
-970.39
-1,801.87
-775.59
-1,293.56
Net Fixed Assets
-975.89
2,028.26
-515.06
205.44
-2,254.03
-2,041.11
-1,026.22
-1,375.16
-1,498.21
-931.86
Net Investments
-5,097.52
-347.72
-3,178.89
-458.96
510.25
-1,122.51
6.00
-305.83
667.45
-1,003.67
Others
3,493.99
-5,833.70
1,208.72
-2,256.51
-2,946.02
-10,712.41
49.83
-120.88
55.17
641.97
Cash from Financing Activity
-1,324.71
2,170.41
-236.53
772.50
4,211.11
12,976.29
-527.93
691.84
364.90
2,387.45
Net Cash Inflow / Outflow
97.77
397.77
335.31
-605.63
900.41
299.97
-289.04
-61.33
335.99
1,616.55
Opening Cash & Equivalents
843.00
445.23
150.17
755.80
374.74
74.77
363.82
425.15
89.16
36.91
Closing Cash & Equivalent
951.03
843.00
485.49
150.17
755.80
374.74
74.77
363.82
425.15
1,653.46

Financial Ratios

Consolidated /

Standalone
Description
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Mar 09
Mar 08
Book Value (Rs.)
84.63
65.21
51.58
41.85
31.91
24.02
20.90
17.23
14.60
13.06
ROA
9.88%
8.19%
8.19%
7.62%
6.77%
6.27%
10.03%
8.47%
6.61%
4.70%
ROE
25.09%
23.46%
24.04%
23.12%
28.35%
24.69%
23.99%
21.13%
15.61%
12.53%
ROCE
14.74%
13.42%
14.70%
14.92%
10.98%
9.81%
14.97%
13.28%
12.42%
12.37%
Fixed Asset Turnover
0.37
0.30
0.30
0.33
0.21
0.20
0.31
0.31
0.32
0.29
Receivable days
110.92
95.60
65.59
62.10
52.16
39.48
41.76
49.51
81.13
139.39
Inventory Days
18.79
12.09
12.72
10.10
8.52
7.54
6.74
7.11
6.90
6.46
Payable days
43.58
43.57
40.30
34.05
70.56
87.12
72.08
116.50
121.43
157.47
Cash Conversion Cycle
86.12
64.13
38.00
38.15
-9.88
-40.10
-23.57
-59.88
-33.41
-11.62
Total Debt/Equity
1.27
1.65
1.66
1.49
1.82
3.65
0.86
1.28
1.21
1.04
Interest Cover
4.00
3.61
3.13
3.02
4.09
5.27
7.01
4.37
2.96
3.67

News Update:


  • Adani Ports and SEZ reports 8% fall in Q2 consolidated net profit
    13th Nov 2017, 14:21 PM

    Total consolidated income of the company increased by 22.91% at Rs 2962.12 crore for quarter under review

    Read More
  • Adani Ports raises Rs 1,600 crore on private placement
    31st Oct 2017, 13:42 PM

    The company has raised funds by allotment of 16,000 Rated, Listed, Secured, Redeemable, NCDs

    Read More

Source: www.accordfintech.com. Price feed provided by www.nseindia.com and www.bseindia.com value addition by www.accordfintech.com. Intraday data delayed 15 minutes.

DISCLAIMER: Information is provided " as is" and solely for informational purposes, not for trading purposes or advice, and may be delayed.