Nifty
Sensex
:
:
9119.40
29365.30
-17.00 (-0.19%)
-57.09 (-0.19%)

Port

Rating :
54/99

BSE: 532921 | NSE: ADANIPORTS

326.00
-6.40 (-1.93%)
21-Apr-2017 | 3:59PM
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  • 335.00
  • 335.00
  • 324.15
  • 332.40
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  • 2517582
  • 8207.32
  • 359.25
  • 169.70

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 67,502.67
  • 23.85
  • 2
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 89,044.54
  • 0.34%
  • 4.19

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 61.3%
  • 1.52%
  • 2.75%
  • FII
  • DII
  • Others
  • 0.23%
  • 10.15%
  • 24.05%

Chart

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

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Dec 16
Dec 15
Var%
Sep 16
Sep 15
Var%
Jun 16
Jun 15
Var%
Mar 16
Mar 15
Var%
Net Sales
2,235.78
1,717.86
30.15%
2,183.05
1,842.30
18.50%
1,826.58
1,748.37
4.47%
1,947.20
1,681.19
15.82%
Expenses
865.05
647.00
33.70%
731.58
637.22
14.81%
656.81
618.50
6.19%
722.35
585.21
23.43%
EBITDA
1,370.73
1,070.86
28.00%
1,451.47
1,205.08
20.45%
1,169.77
1,129.87
3.53%
1,224.85
1,095.98
11.76%
EBIDTM
61.31%
62.34%
66.49%
65.41%
64.04%
64.62%
62.90%
65.19%
Other Income
195.30
177.89
9.79%
293.65
144.13
103.74%
257.14
148.84
72.76%
353.22
174.57
102.34%
Interest
300.54
257.95
16.51%
296.66
364.42
-18.59%
267.18
318.01
-15.98%
278.06
323.48
-14.04%
Depreciation
294.30
287.70
2.29%
282.26
275.62
2.41%
280.99
260.59
7.83%
255.53
247.70
3.16%
PBT
971.19
703.10
38.13%
1,166.20
709.17
64.45%
878.74
700.11
25.51%
1,044.48
699.37
49.35%
Tax
131.59
65.00
102.45%
82.31
57.79
42.43%
60.96
68.35
-10.81%
135.78
40.13
238.35%
PAT
839.60
638.10
31.58%
1,083.89
651.38
66.40%
817.78
631.76
29.44%
908.70
659.24
37.84%
PATM
37.55%
37.15%
49.65%
35.36%
44.77%
36.13%
46.67%
39.21%
EPS
4.10
3.11
31.83%
5.27
3.22
63.66%
4.04
3.09
30.74%
4.41
3.19
38.24%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Mar 09
Mar 08
Mar 07
Net Sales
7,255.73
6,151.98
4,829.61
3,576.63
2,697.26
2,000.11
1,495.52
1,194.93
817.02
581.17
Net Sales Growth
17.94%
27.38%
35.03%
32.60%
34.86%
33.74%
25.16%
46.25%
40.58%
 
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
7,255.73
6,151.98
4,829.61
3,576.63
2,697.26
2,000.11
1,495.52
1,194.93
817.02
581.17
GP Margin
100%
100%
100%
100%
100%
100%
100%
100%
100%
100%
Total Expenditure
2,605.21
2,249.67
1,910.40
1,200.65
950.65
700.71
551.22
460.93
282.59
268.45
Power & Fuel Cost
172.49
167.38
116.92
88.30
130.56
77.67
46.26
31.80
21.90
19.64
% Of Sales
2.38%
2.72%
2.42%
2.47%
4.84%
3.88%
3.09%
2.66%
2.68%
3.38%
Employee Cost
282.17
237.16
161.61
130.75
109.75
79.76
51.09
30.25
23.53
12.92
% Of Sales
3.89%
3.86%
3.35%
3.66%
4.07%
3.99%
3.42%
2.53%
2.88%
2.22%
Manufacturing Exp.
1,604.32
1,481.12
1,363.71
819.61
544.61
450.89
329.57
286.74
156.35
154.78
% Of Sales
22.11%
24.08%
28.24%
22.92%
20.19%
22.54%
22.04%
24.00%
19.14%
26.63%
General & Admin Exp.
291.35
188.86
139.28
94.43
71.50
43.70
59.60
48.49
57.64
44.76
% Of Sales
4.02%
3.07%
2.88%
2.64%
2.65%
2.18%
3.99%
4.06%
7.05%
7.70%
Selling & Distn. Exp.
15.19
12.84
9.45
5.56
9.50
2.32
1.95
5.56
1.58
3.20
% Of Sales
0.21%
0.21%
0.20%
0.16%
0.35%
0.12%
0.13%
0.47%
0.19%
0.55%
Miscellaneous Exp.
239.69
162.31
119.43
62.00
84.73
46.37
62.74
58.08
21.59
3.20
% Of Sales
3.30%
2.64%
2.47%
1.73%
3.14%
2.32%
4.20%
4.86%
2.64%
5.70%
EBITDA
4,650.52
3,902.31
2,919.21
2,375.98
1,746.61
1,299.40
944.30
734.00
534.43
312.72
EBITDA Margin
64.09%
63.43%
60.44%
66.43%
64.75%
64.97%
63.14%
61.43%
65.41%
53.81%
Other Income
684.82
685.64
684.77
264.44
51.50
110.03
193.88
146.70
56.29
15.54
Interest
1,099.04
1,175.06
976.76
541.84
281.46
167.10
217.75
248.05
136.26
72.86
Depreciation
1,079.44
911.68
649.48
421.97
315.93
238.76
186.80
146.79
102.29
80.70
PBT
3,156.86
2,501.21
1,977.74
1,676.61
1,200.72
1,003.58
733.63
485.86
352.17
174.71
Tax
326.92
176.72
236.74
88.26
89.57
87.41
60.05
53.34
153.41
-12.46
Tax Rate
10.36%
7.07%
11.97%
5.26%
7.46%
8.71%
8.19%
10.98%
42.17%
-7.13%
PAT
2,872.04
2,314.33
1,739.64
1,572.74
1,120.54
918.14
674.37
432.52
210.42
187.17
PAT before Minority Interest
2,829.94
2,324.49
1,741.00
1,588.35
1,111.15
916.17
673.57
432.52
210.42
187.17
Minority Interest
42.10
-10.16
-1.36
-15.61
9.39
1.97
0.80
0.00
0.00
0.00
PAT Margin
39.58%
37.62%
36.02%
43.97%
41.54%
45.90%
45.09%
36.20%
25.75%
32.21%
PAT Growth
24.10%
33.03%
10.61%
40.36%
22.04%
36.15%
55.92%
105.55%
12.42%
 
Unadjusted EPS
13.85
11.18
8.45
7.68
5.58
4.58
3.37
10.79
5.61
5.19

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Mar 09
Mar 08
Mar 07
Shareholder's Funds
13,223.63
10,767.87
8,768.10
6,396.27
4,815.28
4,189.87
3,453.85
2,929.59
2,621.58
749.32
Share Capital
417.00
416.82
416.82
403.49
403.49
403.49
403.49
403.49
403.49
363.24
Total Reserves
12,806.63
10,351.05
8,351.28
5,992.78
4,411.79
3,786.38
3,050.36
2,526.10
2,216.45
386.08
Non-Current Liabilities
18,051.44
15,686.14
13,065.39
11,484.19
17,719.00
2,716.37
4,687.45
3,775.80
2,901.89
2,045.23
Secured Loans
10,026.70
13,831.70
11,265.91
10,102.67
15,415.33
1,716.39
3,202.69
2,799.10
2,044.25
1,281.35
Unsecured Loans
6,278.86
18.08
22.50
154.83
30.91
0.46
1,203.07
747.10
680.56
716.78
Long Term Provisions
73.07
292.78
369.02
104.25
136.12
0.27
0.00
0.00
0.00
0.00
Current Liabilities
7,946.45
5,469.20
2,699.90
3,012.43
3,244.50
2,513.58
525.44
433.98
417.08
220.05
Trade Payables
404.84
362.34
263.23
169.35
402.52
131.60
206.38
195.84
149.82
126.77
Other Current Liabilities
4,247.52
3,321.37
1,704.24
2,138.33
1,575.86
1,565.94
208.39
151.06
144.05
75.44
Short Term Borrowings
3,194.16
1,305.55
405.55
404.70
1,005.20
711.32
0.00
0.00
0.00
0.00
Short Term Provisions
99.93
479.94
326.88
300.05
260.92
104.72
110.67
87.07
123.21
17.84
Total Liabilities
39,364.40
32,082.19
24,677.06
21,035.20
25,913.66
9,518.53
8,748.97
7,149.61
5,942.28
3,016.02
Net Block
21,051.53
20,526.89
13,162.98
11,382.46
18,427.93
6,391.20
4,852.91
3,559.67
2,973.89
1,984.02
Gross Block
26,423.00
24,749.97
15,881.99
13,374.57
20,041.00
7,462.00
5,637.08
4,104.26
3,339.49
2,234.94
Accumulated Depreciation
5,371.47
4,223.08
2,719.01
1,992.11
1,613.07
1,070.80
784.17
544.59
365.60
250.92
Non Current Assets
32,649.17
25,204.29
19,130.43
16,011.72
23,927.48
8,736.34
6,840.84
5,230.70
3,723.66
2,478.55
Capital Work in Progress
2,349.74
1,266.48
1,952.94
2,909.08
3,399.17
1,690.63
1,896.02
1,576.00
559.09
316.61
Non Current Investment
207.89
57.35
57.48
77.08
69.74
66.62
69.68
51.54
56.37
76.58
Long Term Loans & Adv.
7,714.99
2,922.45
3,595.78
1,227.86
1,311.05
451.19
0.00
0.00
0.00
0.00
Other Non Current Assets
1,288.13
422.05
289.36
373.11
481.05
110.64
0.00
0.00
0.00
0.00
Current Assets
6,661.52
6,790.86
5,445.22
5,023.48
1,986.18
782.20
1,908.10
1,916.89
2,218.54
531.58
Current Investments
136.57
202.87
5.94
144.51
0.00
0.00
152.26
139.13
832.26
0.00
Inventories
213.74
259.19
169.44
97.95
69.10
42.34
31.58
26.68
18.49
10.44
Sundry Debtors
1,943.69
1,287.77
923.26
720.02
302.22
281.26
176.44
229.29
301.89
322.12
Cash & Bank
1,290.95
633.78
513.92
830.55
1,118.42
228.32
999.69
1,295.13
902.91
61.14
Other Current Assets
3,076.57
4,407.25
3,832.66
3,230.45
496.44
230.27
548.12
226.65
162.99
137.88
Short Term Loans & Adv.
2,262.77
3,715.52
3,217.02
1,729.60
177.02
190.90
483.83
171.95
117.85
126.06
Net Current Assets
-1,284.93
1,321.66
2,745.32
2,011.05
-1,258.32
-1,731.39
1,382.66
1,482.91
1,801.46
311.53
Total Assets
39,364.40
32,082.19
24,677.06
21,035.20
25,913.66
9,518.54
8,748.97
7,149.61
5,942.29
3,016.02

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Mar 09
Mar 08
Mar 07
Cash From Operating Activity
2,578.63
3,057.07
1,131.90
1,379.10
1,199.71
1,209.28
1,048.70
746.69
522.66
449.04
PBT
3,156.86
2,501.21
1,977.74
1,727.09
1,182.25
1,003.58
733.63
485.86
352.17
174.71
Adjustment
1,598.87
1,443.82
948.13
654.05
813.69
176.59
192.57
216.08
131.88
121.41
Changes in Working Capital
-1,431.87
-401.14
-1,273.98
-628.54
-543.85
32.43
130.95
69.20
31.40
159.28
Cash after chg. in Working capital
3,323.86
3,543.89
1,651.89
1,752.60
1,452.09
1,212.60
1,057.15
771.14
515.44
455.39
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-745.23
-486.82
-519.99
-373.50
-252.38
-3.32
-8.45
-24.45
-4.45
-6.36
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
11.66
0.00
Cash From Investing Activity
-4,655.61
-2,485.23
-2,510.03
-4,689.80
-13,876.03
-970.39
-1,801.87
-775.59
-1,293.56
-663.84
Net Fixed Assets
-813.21
-515.06
205.44
-2,254.03
-2,041.11
-1,026.22
-1,375.16
-1,498.21
-931.86
Net Investments
-151.83
-3,178.89
-458.96
510.25
-1,122.51
6.00
-305.83
667.45
-1,003.67
Others
-3,690.57
1,208.72
-2,256.51
-2,946.02
-10,712.41
49.83
-120.88
55.17
641.97
Cash from Financing Activity
2,447.20
-236.53
772.50
4,211.11
12,976.29
-527.93
691.84
364.90
2,387.45
178.37
Net Cash Inflow / Outflow
370.22
335.31
-605.63
900.41
299.97
-289.04
-61.33
335.99
1,616.55
-36.44
Opening Cash & Equivalents
485.49
150.17
755.80
374.74
74.77
363.82
425.15
89.16
36.91
73.35
Closing Cash & Equivalent
855.71
485.49
150.17
755.80
374.74
74.77
363.82
425.15
1,653.46
36.91

Financial Ratios

Consolidated /

Standalone
Description
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Mar 09
Mar 08
Mar 07
Book Value (Rs.)
63.58
51.58
41.85
31.91
24.02
20.90
17.23
14.60
13.06
4.11
ROA
7.92%
8.19%
7.62%
6.77%
6.27%
10.03%
8.47%
6.61%
4.70%
6.21%
ROE
23.74%
24.04%
23.12%
28.35%
24.69%
23.99%
21.13%
15.61%
12.53%
25.27%
ROCE
13.21%
14.70%
14.92%
10.98%
9.81%
14.97%
13.28%
12.42%
12.37%
9.03%
Fixed Asset Turnover
0.28
0.30
0.33
0.21
0.20
0.31
0.31
0.32
0.29
0.26
Receivable days
81.28
65.59
62.10
52.16
39.48
41.76
49.51
81.13
139.39
202.30
Inventory Days
11.90
12.72
10.10
8.52
7.54
6.74
7.11
6.90
6.46
6.56
Payable days
44.15
40.30
34.05
70.56
87.12
72.08
116.50
121.43
157.47
163.76
Cash Conversion Cycle
49.02
38.00
38.15
-9.88
-40.10
-23.57
-59.88
-33.41
-11.62
45.09
Total Debt/Equity
1.73
1.66
1.49
1.82
3.65
0.86
1.28
1.21
1.04
2.69
Interest Cover
3.87
3.13
3.02
4.09
5.27
7.01
4.37
2.96
3.67
3.40

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.