Nifty
Sensex
:
:
8896.70
28812.88
-42.80(-0.48%)
-80.09(-0.28%)

Power Generation/Distribution

Rating :
56/99

BSE: 533096 | NSE: ADANIPOWER

38.70
0.40 (1.04%)
27-Feb-2017 | 3:59PM
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  • 38.55
  • 39.30
  • 38.40
  • 38.30
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  • 8398621
  • 3250.27
  • 39.05
  • 23.15

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 14,066.04
  • 19.95
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 66,248.99
  • N/A
  • 1.71

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 64.89%
  • 1.46%
  • 6.02%
  • FII
  • DII
  • Others
  • 2.01%
  • 7.78%
  • 17.84%

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
5,813.33
6,191.09
-6.10%
5,776.14
5,750.63
0.44%
5,587.47
5,914.13
-5.52%
7,344.39
4,667.56
57.35%
Expenses
4,164.29
4,183.39
-0.46%
3,955.04
3,959.95
-0.12%
3,662.22
4,318.28
-15.19%
4,185.69
3,591.75
16.54%
EBITDA
1,649.04
2,007.70
-17.86%
1,821.10
1,790.68
1.70%
1,925.25
1,595.85
20.64%
3,158.70
1,075.81
193.61%
EBIDTM
28.37%
32.43%
31.53%
31.14%
34.46%
26.98%
43.01%
23.05%
Other Income
59.24
19.68
201.02%
93.76
33.27
181.82%
31.77
36.86
-13.81%
111.97
162.40
-31.05%
Interest
1,430.17
1,318.23
8.49%
1,433.70
1,605.31
-10.69%
1,451.50
1,493.43
-2.81%
1,547.19
1,202.90
28.62%
Depreciation
607.74
607.40
0.06%
597.65
587.72
1.69%
598.46
556.86
7.47%
584.19
-22.18
-
PBT
-329.63
101.75
-
-116.49
-369.08
-
-92.94
-417.58
-
1,139.29
715.05
59.33%
Tax
-6.02
0.00
-
-3.09
0.00
-
-61.73
0.00
-
-34.10
0.00
-
PAT
-323.61
101.75
-
-113.40
-369.08
-
-31.21
-417.58
-
1,173.39
715.05
64.10%
PATM
-5.57%
1.64%
-1.96%
-6.42%
-0.56%
-7.06%
15.98%
15.32%
EPS
-0.92
0.35
-
-0.33
-1.26
-
-0.09
-1.42
-
3.52
2.49
41.37%

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
Net Sales
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
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
Gross Profit
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%
0
0
Total Expenditure
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
15,341.25
12,499.27
9,990.84
5,050.75
2,219.86
724.05
174.77
0.00
0.00
% Of Sales
60.80%
63.95%
64.61%
74.50%
54.25%
33.91%
40.19%
0
0
Employee Cost
327.78
327.43
234.97
148.97
62.56
26.72
4.12
0.00
0.00
% Of Sales
1.30%
1.68%
1.52%
2.20%
1.53%
1.25%
0.95%
0
0
Manufacturing Exp.
470.91
327.00
191.54
214.40
59.70
17.72
0.40
0.00
0.00
% Of Sales
1.87%
1.67%
1.24%
3.16%
1.46%
0.83%
0.09%
0
0
General & Admin Exp.
294.19
283.89
209.30
146.53
171.77
68.23
1.83
5.54
7.18
% Of Sales
1.17%
1.45%
1.35%
2.16%
4.20%
3.20%
0.42%
0
0
Selling & Distn. Exp.
154.84
140.52
135.82
87.32
57.65
37.95
8.30
0.00
0.00
% Of Sales
0.61%
0.72%
0.88%
1.29%
1.41%
1.78%
1.91%
0
0
Miscellaneous Exp.
89.67
129.44
108.13
171.78
342.36
14.87
1.63
0.00
0.00
% Of Sales
0.36%
0.66%
0.70%
2.53%
8.37%
0.70%
0.37%
0
0
EBITDA
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
33.90%
29.87%
29.70%
14.15%
28.79%
58.34%
56.07%
0
0
Other Income
201.78
793.61
231.43
190.65
150.05
19.02
31.93
0.00
0.00
Interest
5,964.16
5,369.16
4,162.16
1,702.86
737.53
255.03
37.67
0.00
0.00
Depreciation
2,336.17
2,060.62
1,937.47
1,289.68
590.44
188.57
35.35
0.00
0.00
PBT
454.38
-798.78
-1,274.90
-1,842.28
0.34
821.07
202.72
-5.54
-7.18
Tax
-34.10
0.00
-1,078.99
476.79
294.84
300.02
32.72
0.00
0.00
Tax Rate
-7.50%
0.00%
84.63%
-26.22%
86717.65%
36.89%
16.14%
0.00%
0.00%
PAT
488.48
-815.63
-195.91
-2,295.01
-287.27
513.57
170.11
-4.99
-7.18
PAT before Minority Interest
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
7.23
0.39
0.11
0.55
0.00
PAT Margin
1.94%
-4.17%
-1.27%
-33.85%
-7.02%
24.05%
39.12%
0
0
PAT Growth
159.89%
-316.33%
91.46%
-698.90%
-155.94%
201.90%
3509.02%
30.50%
 
Unadjusted EPS
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 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Mar 09
Mar 08
Shareholder's Funds
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
3,333.94
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
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
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
32,053.05
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
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
79.60
163.73
383.30
175.83
218.51
74.18
0.00
0.00
0.00
Current Liabilities
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
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
5,847.48
5,190.48
7,383.20
8,055.87
5,843.60
1,939.04
102.26
46.63
21.21
Short Term Borrowings
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
212.06
270.72
517.63
321.24
273.02
77.08
3.48
1.13
0.62
Total Liabilities
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
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
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
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
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
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
10.01
10.01
10.01
10.01
0.01
0.00
0.00
Long Term Loans & Adv.
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
25.13
313.06
695.43
154.87
427.84
290.75
0.00
0.00
0.00
Current Assets
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
0.05
357.29
105.31
12.36
9.00
0.00
0.00
0.00
53.24
Inventories
1,619.21
1,629.05
1,280.96
1,555.67
826.75
283.61
9.52
0.00
0.00
Sundry Debtors
9,443.23
3,489.54
1,543.27
758.48
449.20
45.91
256.30
0.00
0.00
Cash & Bank
868.71
856.25
830.63
1,718.09
3,240.80
964.32
1,165.39
558.55
192.10
Other Current Assets
4,329.38
4,059.83
3,344.06
1,007.81
1,462.86
567.68
940.62
416.35
176.24
Short Term Loans & Adv.
1,184.73
773.19
427.58
320.71
861.43
77.66
921.68
407.71
171.11
Net Current Assets
-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
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 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Mar 09
Mar 08
Cash From Operating Activity
4,819.40
6,123.42
3,237.84
3,000.54
964.36
1,438.80
141.84
-2.22
-7.18
PBT
454.38
-815.63
-1,369.54
-1,842.28
0.34
821.07
202.72
-5.54
-7.18
Adjustment
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
-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
4,823.08
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
Tax Paid
-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
Extra & Other Items
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Cash From Investing Activity
-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
-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
-2,034.65
-711.44
12.44
-2,603.39
-654.46
-924.00
-474.44
-188.91
Others
-433.74
-8,018.78
-3,432.74
262.99
-8,146.72
-7,124.52
-557.81
6.63
Cash from Financing Activity
-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
-1,144.04
-57.33
169.13
-203.39
-154.23
-191.31
606.84
366.45
142.38
Opening Cash & Equivalents
254.63
312.15
143.02
346.41
631.68
822.99
558.55
192.10
49.72
Closing Cash & Equivalent
106.78
254.63
312.15
143.02
477.45
631.68
1,165.39
558.55
192.10

Financial Ratios

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
Book Value (Rs.)
21.31
19.38
22.16
17.44
27.08
28.84
26.50
12.37
12.51
ROA
0.76%
-1.39%
-0.35%
-4.33%
-0.68%
1.94%
1.32%
-0.10%
-0.25%
ROE
7.71%
-13.68%
-3.72%
-45.54%
-4.83%
8.51%
4.22%
-0.31%
-0.58%
ROCE
11.62%
9.03%
5.99%
-0.26%
1.96%
4.53%
2.03%
-0.11%
-0.29%
Fixed Asset Turnover
0.46
0.39
0.38
0.28
0.32
0.36
0.27
0.00
0.00
Receivable days
93.54
46.99
27.16
32.51
22.08
25.83
215.13
0.00
0.00
Inventory Days
23.49
27.17
33.48
64.13
49.52
25.05
7.99
0.00
0.00
Payable days
53.53
52.86
53.60
65.94
70.79
309.92
1518.44
0.00
0.00
Cash Conversion Cycle
63.51
21.31
7.04
30.71
0.81
-259.03
-1295.33
0.00
0.00
Total Debt/Equity
7.47
8.04
6.94
10.01
6.54
3.90
1.83
2.19
0.73
Interest Cover
1.08
0.85
0.69
-0.07
1.00
4.19
6.38
0.00
0.00

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. Information is provided "as is" and solely for informational purposes, not for trading purposes or advice.

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