Nifty
Sensex
:
:
10350.10
33527.39
51.35 (0.50%)
167.49 (0.50%)

Power Generation/Distribution

Rating :
47/99

BSE: 533096 | NSE: ADANIPOWER

34.85
-0.20 (-0.57%)
21-Nov-2017 | 11:39AM
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  • 35.05
  • 35.30
  • 34.55
  • 35.05
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  • 2795779
  • 974.33
  • 46.35
  • 23.65

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 13,518.57
  • N/A
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 65,398.77
  • N/A
  • 4.76

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 69.47%
  • 1.26%
  • 5.59%
  • FII
  • DII
  • Others
  • 8.19%
  • 0.47%
  • 15.02%

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
6,206.87
5,776.14
7.46%
5,590.19
5,587.47
0.05%
6,352.23
7,344.39
-13.51%
5,813.33
6,191.09
-6.10%
Expenses
4,106.18
3,955.04
3.82%
4,029.94
3,662.22
10.04%
5,030.62
4,185.69
20.19%
4,164.29
4,183.39
-0.46%
EBITDA
2,100.69
1,821.10
15.35%
1,560.25
1,925.25
-18.96%
1,321.61
3,158.70
-58.16%
1,649.04
2,007.70
-17.86%
EBIDTM
33.84%
31.53%
27.91%
34.46%
20.81%
43.01%
28.37%
32.43%
Other Income
255.60
93.76
172.61%
57.89
31.77
82.22%
234.19
111.97
109.15%
59.24
19.68
201.02%
Interest
1,388.84
1,433.70
-3.13%
1,406.99
1,451.50
-3.07%
1,586.36
1,547.19
2.53%
1,430.17
1,318.23
8.49%
Depreciation
678.24
597.65
13.48%
666.14
598.46
11.31%
868.51
584.19
48.67%
607.74
607.40
0.06%
PBT
289.21
-116.49
-
-454.99
-92.94
-
-4,975.76
1,139.29
-
-329.63
101.75
-
Tax
-3.50
-3.09
-
-1.14
-61.73
-
-15.23
-34.10
-
-6.02
0.00
-
PAT
292.71
-113.40
-
-453.85
-31.21
-
-4,960.53
1,173.39
-
-323.61
101.75
-
PATM
4.72%
-1.96%
-8.12%
-0.56%
-78.09%
15.98%
-5.57%
1.64%
EPS
0.76
-0.33
-
-1.18
-0.09
-
-12.86
3.52
-
-0.92
0.35
-

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
22,783.82
25,532.17
19,544.94
15,463.90
6,779.36
4,092.16
2,135.19
434.86
0.00
0.00
Net Sales Growth
-10.76%
30.63%
26.39%
128.10%
65.67%
91.65%
391.01%
0
0
 
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
22,783.82
25,532.17
19,544.94
15,463.90
6,779.36
4,092.16
2,135.19
434.86
0.00
0.00
GP Margin
100%
100%
100%
100%
100%
100%
100%
100%
0
0
Total Expenditure
16,812.17
16,730.04
13,707.55
10,870.60
5,819.75
2,913.90
889.54
191.05
5.54
7.18
Power & Fuel Cost
15,400.15
15,313.87
12,499.27
9,990.84
5,050.75
2,219.86
724.05
174.77
0.00
0.00
% Of Sales
67.59%
59.98%
63.95%
64.61%
74.50%
54.25%
33.91%
40.19%
0
0
Employee Cost
401.69
358.75
327.43
234.97
148.97
62.56
26.72
4.12
0.00
0.00
% Of Sales
1.76%
1.41%
1.68%
1.52%
2.20%
1.53%
1.25%
0.95%
0
0
Manufacturing Exp.
431.31
456.52
327.00
191.54
214.40
59.70
17.72
0.40
0.00
0.00
% Of Sales
1.89%
1.79%
1.67%
1.24%
3.16%
1.46%
0.83%
0.09%
0
0
General & Admin Exp.
325.62
351.26
283.89
209.30
146.53
171.77
68.23
1.83
5.54
7.18
% Of Sales
1.43%
1.38%
1.45%
1.35%
2.16%
4.20%
3.20%
0.42%
0
0
Selling & Distn. Exp.
168.31
154.84
140.52
135.82
87.32
57.65
37.95
8.30
0.00
0.00
% Of Sales
0.74%
0.61%
0.72%
0.88%
1.29%
1.41%
1.78%
1.91%
0
0
Miscellaneous Exp.
85.09
94.80
129.44
108.13
171.78
342.36
14.87
1.63
0.00
0.00
% Of Sales
0.37%
0.37%
0.66%
0.70%
2.53%
8.37%
0.70%
0.37%
0
0
EBITDA
5,971.65
8,802.13
5,837.39
4,593.30
959.61
1,178.26
1,245.65
243.81
-5.54
-7.18
EBITDA Margin
26.21%
34.47%
29.87%
29.70%
14.15%
28.79%
58.34%
56.07%
0
0
Other Income
418.96
201.58
793.61
231.43
190.65
150.05
19.02
31.93
0.00
0.00
Interest
5,901.73
5,963.17
5,369.16
4,162.16
1,702.86
737.53
255.03
37.67
0.00
0.00
Depreciation
2,672.36
2,665.82
2,060.62
1,937.47
1,289.68
590.44
188.57
35.35
0.00
0.00
PBT
-2,183.48
374.72
-798.78
-1,274.90
-1,842.28
0.34
821.07
202.72
-5.54
-7.18
Tax
-86.07
-176.08
0.00
-1,078.99
476.79
294.84
300.02
32.72
0.00
0.00
Tax Rate
1.37%
-46.99%
0.00%
84.63%
-26.22%
86717.65%
36.89%
16.14%
0.00%
0.00%
PAT
-6,174.10
550.80
-815.63
-195.91
-2,295.01
-287.27
513.57
170.11
-4.99
-7.18
PAT before Minority Interest
-6,174.10
550.80
-815.63
-195.91
-2,295.01
-294.50
513.18
170.00
-5.54
-7.18
Minority Interest
0.00
0.00
0.00
0.00
0.00
7.23
0.39
0.11
0.55
0.00
PAT Margin
-27.10%
2.16%
-4.17%
-1.27%
-33.85%
-7.02%
24.05%
39.12%
0
0
PAT Growth
-1220.93%
167.53%
-316.33%
91.46%
-698.90%
-155.94%
201.90%
3509.02%
30.50%
 
Unadjusted EPS
-17.82
1.84
-2.84
-1.04
-9.59
-1.32
2.36
0.82
-0.03
-0.07

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
2,999.56
7,467.86
5,724.62
6,543.39
4,293.41
6,041.31
6,287.32
5,778.02
2,288.71
1,433.88
Share Capital
3,856.94
3,333.94
2,871.92
2,871.92
2,393.27
2,180.04
2,180.04
2,180.04
1,841.98
702.08
Total Reserves
-857.38
4,133.92
2,852.70
3,671.47
1,900.14
3,861.27
4,107.28
3,597.98
446.68
690.74
Non-Current Liabilities
42,854.54
42,285.10
35,313.92
33,911.62
34,790.01
31,444.64
23,750.16
10,597.49
4,989.69
1,011.17
Secured Loans
32,466.13
31,790.45
28,433.38
29,651.37
27,763.83
27,062.59
18,825.10
10,022.00
4,089.69
1,011.17
Unsecured Loans
4,184.48
3,627.10
6,656.28
3,480.11
5,427.77
2,522.24
2,862.72
563.50
900.00
0.00
Long Term Provisions
36.93
34.28
163.73
383.30
175.83
218.51
74.18
0.00
0.00
0.00
Current Liabilities
25,665.51
26,045.94
17,440.73
18,288.98
15,614.22
13,338.76
4,385.44
1,450.20
561.96
436.06
Trade Payables
7,254.24
6,232.21
5,684.68
3,750.87
2,825.92
801.64
364.60
1,344.46
514.20
414.23
Other Current Liabilities
5,808.74
6,369.64
5,190.48
7,383.20
8,055.87
5,843.60
1,939.04
102.26
46.63
21.21
Short Term Borrowings
12,580.00
13,435.69
6,294.85
6,637.28
4,411.19
6,420.50
2,004.72
0.00
0.00
0.00
Short Term Provisions
22.53
8.40
270.72
517.63
321.24
273.02
77.08
3.48
1.13
0.62
Total Liabilities
71,519.61
75,798.90
58,479.27
58,743.99
54,697.64
51,383.74
34,989.18
17,928.04
7,910.30
2,881.11
Net Block
54,390.93
56,941.22
45,079.68
46,364.53
29,088.60
15,804.19
8,747.24
2,787.12
336.82
17.10
Gross Block
60,402.03
60,283.23
50,758.98
50,704.96
31,218.23
16,702.17
9,028.34
2,854.92
347.17
18.35
Accumulated Depreciation
6,011.10
3,342.01
5,679.30
4,340.43
2,129.63
897.98
281.10
67.80
10.36
1.25
Non Current Assets
57,984.67
59,573.72
47,927.22
51,459.79
49,525.69
45,258.30
33,127.66
15,556.21
6,925.73
2,459.54
Capital Work in Progress
124.61
87.92
191.34
3,659.83
18,976.50
26,721.48
20,304.70
12,769.08
6,588.91
2,242.35
Non Current Investment
0.01
0.01
0.01
10.01
10.01
10.01
10.01
0.01
0.00
0.00
Long Term Loans & Adv.
3,223.06
2,306.40
2,343.13
729.99
1,295.71
2,294.78
3,774.96
0.00
0.00
0.00
Other Non Current Assets
246.06
238.17
313.06
695.43
154.87
427.84
290.75
0.00
0.00
0.00
Current Assets
13,534.94
16,225.18
10,391.96
7,104.23
5,052.41
5,988.61
1,861.52
2,371.83
974.89
421.58
Current Investments
164.32
0.05
357.29
105.31
12.36
9.00
0.00
0.00
0.00
53.24
Inventories
1,760.41
1,619.20
1,629.05
1,280.96
1,555.67
826.75
283.61
9.52
0.00
0.00
Sundry Debtors
9,972.71
12,476.60
3,489.54
1,543.27
758.48
449.20
45.91
256.30
0.00
0.00
Cash & Bank
604.17
868.70
856.25
830.63
1,718.09
3,240.80
964.32
1,165.39
558.55
192.10
Other Current Assets
1,033.33
86.77
3,286.64
2,916.48
1,007.81
1,462.86
567.68
940.62
416.35
176.24
Short Term Loans & Adv.
844.03
1,173.86
773.19
427.58
320.71
861.43
77.66
921.68
407.71
171.11
Net Current Assets
-12,130.57
-9,820.76
-7,048.77
-11,184.75
-10,561.81
-7,350.15
-2,523.92
921.63
412.94
-14.48
Total Assets
71,519.61
75,798.90
58,479.27
58,743.99
54,697.64
51,383.74
34,989.18
17,928.04
7,910.29
2,881.12

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
4,725.20
5,257.21
6,123.42
3,237.84
3,000.54
964.36
1,438.80
141.84
-2.22
-7.18
PBT
-6,260.17
374.72
-815.63
-1,369.54
-1,842.28
0.34
821.07
202.72
-5.54
-7.18
Adjustment
11,723.24
8,085.32
6,706.87
6,168.13
2,910.36
1,513.34
396.43
22.34
3.32
0.00
Changes in Working Capital
-734.33
-3,199.15
237.28
-1,603.22
1,942.40
-511.84
223.26
-83.10
0.00
0.00
Cash after chg. in Working capital
4,728.74
5,260.89
6,128.52
3,195.37
3,010.48
1,001.84
1,440.76
141.96
-2.22
-7.18
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-3.54
-3.68
-5.10
42.47
-9.94
-37.48
-1.96
-0.12
0.00
0.00
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
0.00
Cash From Investing Activity
-1,212.04
-3,688.30
-4,736.87
-4,699.74
-4,064.50
-13,474.31
-14,877.29
-7,949.37
-4,523.31
-1,937.80
Net Fixed Assets
-67.99
-1,472.23
3,993.35
-1,279.44
-1,724.10
-4,673.13
-6,828.77
-6,917.12
-4,341.03
Net Investments
-78.31
-2,034.65
-711.44
12.44
-2,603.39
-654.46
-924.00
-474.44
-188.91
Others
-1,065.74
-181.42
-8,018.78
-3,432.74
262.99
-8,146.72
-7,124.52
-557.81
6.63
Cash from Financing Activity
-3,538.93
-2,712.95
-1,443.88
1,631.03
860.57
12,355.72
13,247.18
8,414.37
4,891.98
2,087.36
Net Cash Inflow / Outflow
-25.77
-1,144.04
-57.33
169.13
-203.39
-154.23
-191.31
606.84
366.45
142.38
Opening Cash & Equivalents
106.78
254.63
312.15
143.02
346.41
631.68
822.99
558.55
192.10
49.72
Closing Cash & Equivalent
81.01
106.78
254.63
312.15
143.02
477.45
631.68
1,165.39
558.55
192.10

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.)
7.78
22.40
19.38
22.16
17.44
27.08
28.84
26.50
12.37
12.51
ROA
-8.38%
0.82%
-1.39%
-0.35%
-4.33%
-0.68%
1.94%
1.32%
-0.10%
-0.25%
ROE
-117.97%
8.45%
-13.68%
-3.72%
-45.54%
-4.83%
8.51%
4.22%
-0.31%
-0.58%
ROCE
-0.62%
11.47%
9.03%
5.99%
-0.26%
1.96%
4.53%
2.03%
-0.11%
-0.29%
Fixed Asset Turnover
0.38
0.46
0.39
0.38
0.28
0.32
0.36
0.27
0.00
0.00
Receivable days
179.82
114.12
46.99
27.16
32.51
22.08
25.83
215.13
0.00
0.00
Inventory Days
27.07
23.22
27.17
33.48
64.13
49.52
25.05
7.99
0.00
0.00
Payable days
68.43
52.07
52.86
53.60
65.94
70.79
309.92
1518.44
0.00
0.00
Cash Conversion Cycle
138.46
85.28
21.31
7.04
30.71
0.81
-259.03
-1295.33
0.00
0.00
Total Debt/Equity
17.50
7.06
8.04
6.94
10.01
6.54
3.90
1.83
2.19
0.73
Interest Cover
-0.06
1.06
0.85
0.69
-0.07
1.00
4.19
6.38
0.00
0.00

News Update:


  • Adani Power - Quarterly Results
    11th Nov 2017, 12:00 AM

    Read More
  • Adani Power’s arm inks long term PPA
    8th Nov 2017, 09:02 AM

    The PPA has been signed for net capacity of 1,496 MW with Bangladesh Power Development Board for 25 years

    Read More
  • Adani Power gets nod to hive off Mundra power station to its subsidiary
    22nd Sep 2017, 10:01 AM

    The company has received an approval from its shareholders for the same

    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.