Nifty
Sensex
:
:
9915.25
32028.89
41.95 (0.42%)
124.49 (0.39%)

Power Generation/Distribution

Rating :
25/99

BSE: 533096 | NSE: ADANIPOWER

32.05
2.15 (7.19%)
21-Jul-2017 | 3:59PM
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  • 29.90
  • 32.50
  • 29.85
  • 29.90
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  • 25510747
  • 8176.19
  • 46.35
  • 23.15

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 11,512.96
  • N/A
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 63,393.16
  • N/A
  • 3.84

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 68.08%
  • 1.61%
  • 4.89%
  • FII
  • DII
  • Others
  • 1.85%
  • 7.24%
  • 16.33%

Chart

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

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 17
Mar 16
Var%
Dec 16
Dec 15
Var%
Sep 16
Sep 15
Var%
Jun 16
Jun 15
Var%
Net Sales
6,352.23
7,344.39
-13.51%
5,813.33
6,191.09
-6.10%
5,776.14
5,750.63
0.44%
5,587.47
5,914.13
-5.52%
Expenses
5,030.62
4,185.69
20.19%
4,164.29
4,183.39
-0.46%
3,955.04
3,959.95
-0.12%
3,662.22
4,318.28
-15.19%
EBITDA
1,321.61
3,158.70
-58.16%
1,649.04
2,007.70
-17.86%
1,821.10
1,790.68
1.70%
1,925.25
1,595.85
20.64%
EBIDTM
20.81%
43.01%
28.37%
32.43%
31.53%
31.14%
34.46%
26.98%
Other Income
234.19
111.97
109.15%
59.24
19.68
201.02%
93.76
33.27
181.82%
31.77
36.86
-13.81%
Interest
1,586.36
1,547.19
2.53%
1,430.17
1,318.23
8.49%
1,433.70
1,605.31
-10.69%
1,451.50
1,493.43
-2.81%
Depreciation
868.51
584.19
48.67%
607.74
607.40
0.06%
597.65
587.72
1.69%
598.46
556.86
7.47%
PBT
-4,975.76
1,139.29
-
-329.63
101.75
-
-116.49
-369.08
-
-92.94
-417.58
-
Tax
-15.23
-34.10
-
-6.02
0.00
-
-3.09
0.00
-
-61.73
0.00
-
PAT
-4,960.53
1,173.39
-
-323.61
101.75
-
-113.40
-369.08
-
-31.21
-417.58
-
PATM
-78.09%
15.98%
-5.57%
1.64%
-1.96%
-6.42%
-0.56%
-7.06%
EPS
-12.86
3.52
-
-0.92
0.35
-
-0.33
-1.26
-
-0.09
-1.42
-

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
25,231.57
19,544.94
15,463.90
6,779.36
4,092.16
2,135.19
434.86
0.00
0.00
Net Sales Growth
-9.70%
29.10%
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
25,231.57
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
16,678.64
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
15,341.25
12,499.27
9,990.84
5,050.75
2,219.86
724.05
174.77
0.00
0.00
% Of Sales
67.59%
60.80%
63.95%
64.61%
74.50%
54.25%
33.91%
40.19%
0
0
Employee Cost
401.69
327.78
327.43
234.97
148.97
62.56
26.72
4.12
0.00
0.00
% Of Sales
1.76%
1.30%
1.68%
1.52%
2.20%
1.53%
1.25%
0.95%
0
0
Manufacturing Exp.
431.31
470.91
327.00
191.54
214.40
59.70
17.72
0.40
0.00
0.00
% Of Sales
1.89%
1.87%
1.67%
1.24%
3.16%
1.46%
0.83%
0.09%
0
0
General & Admin Exp.
325.62
294.19
283.89
209.30
146.53
171.77
68.23
1.83
5.54
7.18
% Of Sales
1.43%
1.17%
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
89.67
129.44
108.13
171.78
342.36
14.87
1.63
0.00
0.00
% Of Sales
0.37%
0.36%
0.66%
0.70%
2.53%
8.37%
0.70%
0.37%
0
0
EBITDA
5,971.65
8,552.93
5,837.39
4,593.30
959.61
1,178.26
1,245.65
243.81
-5.54
-7.18
EBITDA Margin
26.21%
33.90%
29.87%
29.70%
14.15%
28.79%
58.34%
56.07%
0
0
Other Income
418.96
201.78
793.61
231.43
190.65
150.05
19.02
31.93
0.00
0.00
Interest
5,901.73
5,964.16
5,369.16
4,162.16
1,702.86
737.53
255.03
37.67
0.00
0.00
Depreciation
2,672.36
2,336.17
2,060.62
1,937.47
1,289.68
590.44
188.57
35.35
0.00
0.00
PBT
-2,183.48
454.38
-798.78
-1,274.90
-1,842.28
0.34
821.07
202.72
-5.54
-7.18
Tax
-86.07
-34.10
0.00
-1,078.99
476.79
294.84
300.02
32.72
0.00
0.00
Tax Rate
1.37%
-7.50%
0.00%
84.63%
-26.22%
86717.65%
36.89%
16.14%
0.00%
0.00%
PAT
-6,174.10
488.48
-815.63
-195.91
-2,295.01
-287.27
513.57
170.11
-4.99
-7.18
PAT before Minority Interest
-6,174.10
488.48
-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%
1.94%
-4.17%
-1.27%
-33.85%
-7.02%
24.05%
39.12%
0
0
PAT Growth
-1363.94%
159.89%
-316.33%
91.46%
-698.90%
-155.94%
201.90%
3509.02%
30.50%
 
Unadjusted EPS
-17.82
1.64
-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
7,376.53
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
4,042.59
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
36,209.65
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
32,053.05
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
3,640.91
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
79.60
163.73
383.30
175.83
218.51
74.18
0.00
0.00
0.00
Current Liabilities
25,665.51
25,786.02
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
6,290.79
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
5,847.48
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
212.06
270.72
517.63
321.24
273.02
77.08
3.48
1.13
0.62
Total Liabilities
71,519.61
69,372.20
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
50,418.45
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
59,540.52
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
9,122.07
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
52,838.66
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
87.95
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
2,307.12
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
25.13
313.06
695.43
154.87
427.84
290.75
0.00
0.00
0.00
Current Assets
13,534.94
16,260.58
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
1,619.21
1,629.05
1,280.96
1,555.67
826.75
283.61
9.52
0.00
0.00
Sundry Debtors
9,972.71
9,443.23
3,489.54
1,543.27
758.48
449.20
45.91
256.30
0.00
0.00
Cash & Bank
604.17
868.71
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
3,144.65
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
1,184.73
773.19
427.58
320.71
861.43
77.66
921.68
407.71
171.11
Net Current Assets
-12,130.57
-9,525.44
-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
69,372.20
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
4,819.40
6,123.42
3,237.84
3,000.54
964.36
1,438.80
141.84
-2.22
-7.18
PBT
-6,260.17
454.38
-815.63
-1,369.54
-1,842.28
0.34
821.07
202.72
-5.54
-7.18
Adjustment
11,723.24
7,598.78
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
-3,230.08
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
4,823.08
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
-3,702.84
-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
-305.77
-1,234.45
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
-827.96
-433.74
-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
-2,260.60
-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
21.31
19.38
22.16
17.44
27.08
28.84
26.50
12.37
12.51
ROA
-8.38%
0.76%
-1.39%
-0.35%
-4.33%
-0.68%
1.94%
1.32%
-0.10%
-0.25%
ROE
-117.97%
7.71%
-13.68%
-3.72%
-45.54%
-4.83%
8.51%
4.22%
-0.31%
-0.58%
ROCE
-0.62%
11.62%
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
93.54
46.99
27.16
32.51
22.08
25.83
215.13
0.00
0.00
Inventory Days
27.07
23.49
27.17
33.48
64.13
49.52
25.05
7.99
0.00
0.00
Payable days
68.43
53.53
52.86
53.60
65.94
70.79
309.92
1518.44
0.00
0.00
Cash Conversion Cycle
138.46
63.51
21.31
7.04
30.71
0.81
-259.03
-1295.33
0.00
0.00
Total Debt/Equity
17.50
7.47
8.04
6.94
10.01
6.54
3.90
1.83
2.19
0.73
Interest Cover
-0.06
1.08
0.85
0.69
-0.07
1.00
4.19
6.38
0.00
0.00

News Update


  • Adani Power gets nod to hive off Mundra power business
    7th Jun 2017, 09:16 AM

    This sale is for a lump sum consideration, without values being assigned to the individual assets and liabilities

    Read More
  • Adani Power to consider sale of Mundra power business
    2nd Jun 2017, 11:24 AM

    The company’s board will meet on June 6, 2017

    Read More
  • Adani Power - Quarterly Results
    27th May 2017, 12:00 AM

    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.