Nifty
Sensex
:
:
10397.45
33844.86
37.05 (0.36%)
141.27 (0.42%)

Power Generation/Distribution

Rating :
41/99

BSE: 533096 | NSE: ADANIPOWER

31.35
0.00 (0%)
21-Feb-2018 | 3:52PM
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  • 31.50
  • 31.65
  • 30.90
  • 31.35
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  • 6096399
  • 1911.22
  • 47.80
  • 25.85

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 12,110.79
  • N/A
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 63,990.99
  • N/A
  • 7.77

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
Dec 17
Dec 16
Var%
Sep 17
Sep 16
Var%
Jun 17
Jun 16
Var%
Mar 17
Mar 16
Var%
Net Sales
4,844.46
5,813.33
-16.67%
6,206.87
5,776.14
7.46%
5,590.19
5,587.47
0.05%
6,352.23
7,344.39
-13.51%
Expenses
4,116.46
4,164.29
-1.15%
4,106.18
3,955.04
3.82%
4,029.94
3,662.22
10.04%
5,030.62
4,185.69
20.19%
EBITDA
728.00
1,649.04
-55.85%
2,100.69
1,821.10
15.35%
1,560.25
1,925.25
-18.96%
1,321.61
3,158.70
-58.16%
EBIDTM
15.03%
28.37%
33.84%
31.53%
27.91%
34.46%
20.81%
43.01%
Other Income
71.88
59.24
21.34%
255.60
93.76
172.61%
57.89
31.77
82.22%
234.19
111.97
109.15%
Interest
1,411.17
1,430.17
-1.33%
1,388.84
1,433.70
-3.13%
1,406.99
1,451.50
-3.07%
1,586.36
1,547.19
2.53%
Depreciation
672.95
607.74
10.73%
678.24
597.65
13.48%
666.14
598.46
11.31%
868.51
584.19
48.67%
PBT
-1,284.24
-329.63
-
289.21
-116.49
-
-454.99
-92.94
-
-4,975.76
1,139.29
-
Tax
-3.77
-6.02
-
-3.50
-3.09
-
-1.14
-61.73
-
-15.23
-34.10
-
PAT
-1,280.47
-323.61
-
292.71
-113.40
-
-453.85
-31.21
-
-4,960.53
1,173.39
-
PATM
-26.43%
-5.57%
4.72%
-1.96%
-8.12%
-0.56%
-78.09%
15.98%
EPS
-3.35
-0.92
-
0.76
-0.33
-
-1.18
-0.09
-
-12.86
3.52
-

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Mar 09
Mar 08
Net Sales
22,993.75
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
-6.23%
-10.76%
30.63%
26.39%
128.10%
65.67%
91.65%
391.01%
0
0
 
Cost Of Goods Sold
378.27
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Gross Profit
22,615.48
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
98.35%
100%
100%
100%
100%
100%
100%
100%
100%
0
0
Total Expenditure
17,283.20
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
5,710.55
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
24.84%
26.21%
34.47%
29.87%
29.70%
14.15%
28.79%
58.34%
56.07%
0
0
Other Income
619.56
418.96
201.58
793.61
231.43
190.65
150.05
19.02
31.93
0.00
0.00
Interest
5,793.36
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
2,885.84
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
-6,425.78
-2,183.48
374.72
-798.78
-1,274.90
-1,842.28
0.34
821.07
202.72
-5.54
-7.18
Tax
-23.64
-86.07
-176.08
0.00
-1,078.99
476.79
294.84
300.02
32.72
0.00
0.00
Tax Rate
0.37%
1.37%
-46.99%
0.00%
84.63%
-26.22%
86717.65%
36.89%
16.14%
0.00%
0.00%
PAT
-6,402.14
-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
-6,402.14
-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
0.00
7.23
0.39
0.11
0.55
0.00
PAT Margin
-27.84%
-27.10%
2.16%
-4.17%
-1.27%
-33.85%
-7.02%
24.05%
39.12%
0
0
PAT Growth
-1,007.89%
-1220.93%
167.53%
-316.33%
91.46%
-698.90%
-155.94%
201.90%
3509.02%
30.50%
 
Unadjusted EPS
-16.63
-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’s arm to set up Ultra-supercritical thermal power project at Jharkhand
    17th Jan 2018, 15:50 PM

    The Board of directors of the company at its meeting held on January 17, 2018 has approved for the same

    Read More
  • Adani Power - Quarterly Results
    17th Jan 2018, 14:53 PM

    Read More
  • Adani Power achieves ISO 17025:2005 accreditation
    12th Dec 2017, 16:11 PM

    The company has achieved ISO accreditation with the help of Global Manager Group

    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.