Nifty
Sensex
:
:
11521.05
38386.75
-11.35 (-0.10%)
23.28 (0.06%)

Port

Rating :
65/99

BSE: 532921 | NSE: ADANIPORTS

360.60
-5.15 (-1.41%)
20-Mar-2019 | 3:59PM
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  •  367.00
  •  367.55
  •  359.50
  •  365.75
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  2925322
  •  10548.71
  •  415.65
  •  292.10

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 75,776.12
  • 20.87
  • 2
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 95,012.73
  • 0.55%
  • 3.28

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 62.30%
  • 0.73%
  • 2.22%
  • FII
  • DII
  • Others
  • 0.3%
  • 12.39%
  • 22.06%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 25.22
  • 18.58
  • 16.79

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 25.41
  • 19.33
  • 9.08

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 23.85
  • 16.13
  • 8.48

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 21.39
  • 21.72
  • 19.87

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 4.79
  • 4.56
  • 3.85

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 16.44
  • 14.73
  • 13.32

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Dec 18
Dec 17
Var%
Sep 18
Sep 17
Var%
Jun 18
Jun 17
Var%
Mar 18
Mar 17
Var%
Net Sales
2,823.91
2,688.85
5.02%
2,608.01
2,706.11
-3.63%
2,411.03
2,745.14
-12.17%
3,182.86
2,231.46
42.64%
Expenses
980.45
904.63
8.38%
1,475.01
989.60
49.05%
1,205.14
1,273.41
-5.36%
1,533.59
994.15
54.26%
EBITDA
1,843.46
1,784.22
3.32%
1,133.00
1,716.51
-33.99%
1,205.89
1,471.73
-18.06%
1,649.27
1,237.31
33.29%
EBIDTM
65.28%
66.36%
43.44%
63.43%
50.02%
53.61%
51.82%
55.45%
Other Income
712.94
419.24
70.06%
366.31
256.01
43.08%
359.61
246.15
46.09%
304.43
627.30
-51.47%
Interest
392.59
315.82
24.31%
347.77
294.56
18.06%
320.60
329.91
-2.82%
329.59
395.55
-16.68%
Depreciation
342.90
293.65
16.77%
351.99
300.03
17.32%
322.50
295.77
9.04%
298.92
295.88
1.03%
PBT
1,820.91
1,438.81
26.56%
799.55
1,377.93
-41.97%
922.40
1,092.20
-15.55%
1,325.19
1,173.18
12.96%
Tax
401.95
437.81
-8.19%
185.32
380.89
-51.35%
225.00
329.35
-31.68%
396.13
11.86
3,240.05%
PAT
1,418.96
1,001.00
41.75%
614.23
997.04
-38.39%
697.40
762.85
-8.58%
929.06
1,161.32
-20.00%
PATM
50.25%
37.23%
23.55%
36.84%
28.93%
27.79%
29.19%
52.04%
EPS
6.80
4.80
41.67%
2.92
4.79
-39.04%
3.34
3.67
-8.99%
4.48
5.63
-20.43%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Mar 09
Net Sales
11,025.81
11,322.96
8,439.35
7,108.65
6,151.98
4,829.61
3,576.63
2,697.26
2,000.11
1,495.52
1,194.93
Net Sales Growth
6.31%
34.17%
18.72%
15.55%
27.38%
35.03%
32.60%
34.86%
33.74%
25.16%
 
Cost Of Goods Sold
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Gross Profit
11,025.81
11,322.96
8,439.35
7,108.65
6,151.98
4,829.61
3,576.63
2,697.26
2,000.11
1,495.52
1,194.93
GP Margin
100.00%
100%
100%
100%
100%
100%
100%
100%
100%
100%
100%
Total Expenditure
5,194.19
4,260.84
3,024.66
2,534.62
2,249.67
1,910.40
1,200.65
950.65
700.71
551.22
460.93
Power & Fuel Cost
-
219.79
194.40
167.98
167.38
116.92
88.30
130.56
77.67
46.26
31.80
% Of Sales
-
1.94%
2.30%
2.36%
2.72%
2.42%
2.47%
4.84%
3.88%
3.09%
2.66%
Employee Cost
-
447.32
383.14
275.81
237.16
161.61
130.75
109.75
79.76
51.09
30.25
% Of Sales
-
3.95%
4.54%
3.88%
3.86%
3.35%
3.66%
4.07%
3.99%
3.42%
2.53%
Manufacturing Exp.
-
3,015.50
1,971.51
1,652.32
1,481.12
1,363.71
819.61
544.61
450.89
329.57
286.74
% Of Sales
-
26.63%
23.36%
23.24%
24.08%
28.24%
22.92%
20.19%
22.54%
22.04%
24.00%
General & Admin Exp.
-
318.43
282.09
215.48
188.86
139.28
94.43
71.50
43.70
59.60
48.49
% Of Sales
-
2.81%
3.34%
3.03%
3.07%
2.88%
2.64%
2.65%
2.18%
3.99%
4.06%
Selling & Distn. Exp.
-
17.41
21.73
31.42
12.84
9.45
5.56
9.50
2.32
1.95
5.56
% Of Sales
-
0.15%
0.26%
0.44%
0.21%
0.20%
0.16%
0.35%
0.12%
0.13%
0.47%
Miscellaneous Exp.
-
242.39
171.79
191.61
162.31
119.43
62.00
84.73
46.37
62.74
5.56
% Of Sales
-
2.14%
2.04%
2.70%
2.64%
2.47%
1.73%
3.14%
2.32%
4.20%
4.86%
EBITDA
5,831.62
7,062.12
5,414.69
4,574.03
3,902.31
2,919.21
2,375.98
1,746.61
1,299.40
944.30
734.00
EBITDA Margin
52.89%
62.37%
64.16%
64.34%
63.43%
60.44%
66.43%
64.75%
64.97%
63.14%
61.43%
Other Income
1,743.29
1,010.93
1,317.55
801.98
685.64
684.77
264.44
51.50
110.03
193.88
146.70
Interest
1,390.55
1,495.37
1,393.18
1,193.61
1,175.06
976.76
541.84
281.46
167.10
217.75
248.05
Depreciation
1,316.31
1,188.37
1,160.19
1,062.96
911.68
649.48
421.97
315.93
238.76
186.80
146.79
PBT
4,868.05
5,389.31
4,178.87
3,119.44
2,501.21
1,977.74
1,676.61
1,200.72
1,003.58
733.63
485.86
Tax
1,208.40
1,544.18
286.63
282.81
176.72
236.74
88.26
89.57
87.41
60.05
53.34
Tax Rate
24.82%
29.50%
6.86%
9.07%
7.07%
11.97%
5.26%
7.46%
8.71%
8.19%
10.98%
PAT
3,659.65
3,673.62
3,902.26
2,877.89
2,314.33
1,739.64
1,572.74
1,120.54
918.14
674.37
432.52
PAT before Minority Interest
3,631.64
3,689.95
3,892.24
2,836.63
2,324.49
1,741.00
1,588.35
1,111.15
916.17
673.57
432.52
Minority Interest
-28.01
-16.33
10.02
41.26
-10.16
-1.36
-15.61
9.39
1.97
0.80
0.00
PAT Margin
33.19%
32.44%
46.24%
40.48%
37.62%
36.02%
43.97%
41.54%
45.90%
45.09%
36.20%
PAT Growth
-6.69%
-5.86%
35.59%
24.35%
33.03%
10.61%
40.36%
22.04%
36.15%
55.92%
 
Unadjusted EPS
17.54
17.74
18.89
13.99
11.18
8.45
7.68
5.58
4.58
3.37
10.79

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Mar 09
Shareholder's Funds
21,068.83
17,525.98
13,505.49
10,767.87
8,768.10
6,396.27
4,815.28
4,189.87
3,453.85
2,929.59
Share Capital
414.19
414.19
414.19
416.82
416.82
403.49
403.49
403.49
403.49
403.49
Total Reserves
20,654.64
17,111.79
13,091.30
10,351.05
8,351.28
5,992.78
4,411.79
3,786.38
3,050.36
2,526.10
Non-Current Liabilities
20,801.83
17,372.39
15,656.75
15,686.14
13,065.39
11,484.19
17,719.00
2,716.37
4,687.45
3,775.80
Secured Loans
8,161.91
7,640.53
9,462.44
13,831.70
11,265.91
10,102.67
15,415.33
1,716.39
3,202.69
2,799.10
Unsecured Loans
12,467.06
10,352.71
6,357.23
18.08
22.50
154.83
30.91
0.46
1,203.07
747.10
Long Term Provisions
4.22
11.01
4.80
292.78
369.02
104.25
136.12
0.27
0.00
0.00
Current Liabilities
4,044.36
6,555.91
7,897.13
5,469.20
2,699.90
3,012.43
3,244.50
2,513.58
525.44
433.98
Trade Payables
489.73
455.66
403.29
362.34
263.23
169.35
402.52
131.60
206.38
195.84
Other Current Liabilities
2,554.62
2,557.00
3,768.56
3,321.37
1,704.24
2,138.33
1,575.86
1,565.94
208.39
151.06
Short Term Borrowings
773.17
3,262.12
3,633.32
1,305.55
405.55
404.70
1,005.20
711.32
0.00
0.00
Short Term Provisions
226.84
281.13
91.96
479.94
326.88
300.05
260.92
104.72
110.67
87.07
Total Liabilities
46,064.58
41,593.52
37,183.33
32,082.19
24,677.06
21,035.20
25,913.66
9,518.53
8,748.97
7,149.61
Net Block
22,670.01
21,053.50
20,883.22
20,526.89
13,162.98
11,382.46
18,427.93
6,391.20
4,852.91
3,559.67
Gross Block
26,468.56
23,463.15
21,999.63
24,749.97
15,881.99
13,374.57
20,041.00
7,462.00
5,637.08
4,104.26
Accumulated Depreciation
3,798.55
2,409.65
1,116.41
4,223.08
2,719.01
1,992.11
1,613.07
1,070.80
784.17
544.59
Non Current Assets
31,774.56
29,686.10
30,123.49
25,204.29
19,130.43
16,011.72
23,927.48
8,736.34
6,840.84
5,230.70
Capital Work in Progress
4,545.46
4,513.97
1,966.76
1,266.48
1,952.94
2,909.08
3,399.17
1,690.63
1,896.02
1,576.00
Non Current Investment
559.14
252.33
408.50
57.35
57.48
77.08
69.74
66.62
69.68
51.54
Long Term Loans & Adv.
2,960.68
2,204.24
5,973.60
2,922.45
3,595.78
1,227.86
1,311.05
451.19
0.00
0.00
Other Non Current Assets
1,039.27
1,662.06
891.41
422.05
289.36
373.11
481.05
110.64
0.00
0.00
Current Assets
14,290.02
11,907.42
7,059.84
6,790.86
5,445.22
5,023.48
1,986.18
782.20
1,908.10
1,916.89
Current Investments
519.78
909.03
136.68
202.87
5.94
144.51
0.00
0.00
152.26
139.13
Inventories
520.29
657.09
211.89
259.19
169.44
97.95
69.10
42.34
31.58
26.68
Sundry Debtors
4,309.91
2,692.99
2,436.09
1,287.77
923.26
720.02
302.22
281.26
176.44
229.29
Cash & Bank
2,967.55
1,976.80
1,278.24
633.78
513.92
830.55
1,118.42
228.32
999.69
1,295.13
Other Current Assets
5,972.49
1,415.99
630.71
691.73
3,832.66
3,230.45
496.44
230.27
548.12
226.65
Short Term Loans & Adv.
4,305.33
4,255.52
2,366.23
3,715.52
3,217.02
1,729.60
177.02
190.90
483.83
171.95
Net Current Assets
10,245.66
5,351.51
-837.29
1,321.66
2,745.32
2,011.05
-1,258.32
-1,731.39
1,382.66
1,482.91
Total Assets
46,064.58
41,593.52
37,183.33
32,082.19
24,677.06
21,035.20
25,913.66
9,518.54
8,748.97
7,149.61

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Mar 09
Cash From Operating Activity
5,608.14
4,062.57
2,380.52
3,057.07
1,131.90
1,379.10
1,199.71
1,209.28
1,048.70
746.69
PBT
5,234.13
4,178.87
3,119.44
2,501.21
1,977.74
1,727.09
1,182.25
1,003.58
733.63
485.86
Adjustment
2,080.28
1,833.29
1,411.79
1,443.82
948.13
654.05
813.69
176.59
192.57
216.08
Changes in Working Capital
-707.09
-1,226.31
-1,409.15
-401.14
-1,273.98
-628.54
-543.85
32.43
130.95
69.20
Cash after chg. in Working capital
6,607.32
4,785.85
3,122.08
3,543.89
1,651.89
1,752.60
1,452.09
1,212.60
1,057.15
771.14
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-999.18
-723.28
-741.56
-486.82
-519.99
-373.50
-252.38
-3.32
-8.45
-24.45
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
-3,845.84
-2,639.41
-4,153.16
-2,485.23
-2,510.03
-4,689.80
-13,876.03
-970.39
-1,801.87
-775.59
Net Fixed Assets
-191.11
-975.89
2,028.26
-515.06
205.44
-2,254.03
-2,041.11
-1,026.22
-1,375.16
-1,498.21
Net Investments
-131.94
-5,097.52
-347.72
-3,178.89
-458.96
510.25
-1,122.51
6.00
-305.83
667.45
Others
-3,522.79
3,434.00
-5,833.70
1,208.72
-2,256.51
-2,946.02
-10,712.41
49.83
-120.88
55.17
Cash from Financing Activity
-1,889.03
-1,324.71
2,170.41
-236.53
772.50
4,211.11
12,976.29
-527.93
691.84
364.90
Net Cash Inflow / Outflow
-126.73
98.45
397.77
335.31
-605.63
900.41
299.97
-289.04
-61.33
335.99
Opening Cash & Equivalents
950.21
841.50
445.23
150.17
755.80
374.74
74.77
363.82
425.15
89.16
Closing Cash & Equivalent
823.48
950.21
843.00
485.49
150.17
755.80
374.74
74.77
363.82
425.15

Financial Ratios

Consolidated /

Standalone
Description
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Mar 09
Book Value (Rs.)
101.74
84.63
65.21
51.58
41.85
31.91
24.02
20.90
17.23
14.60
ROA
8.42%
9.88%
8.19%
8.19%
7.62%
6.77%
6.27%
10.03%
8.47%
6.61%
ROE
19.12%
25.09%
23.46%
24.04%
23.12%
28.35%
24.69%
23.99%
21.13%
15.61%
ROCE
16.21%
14.74%
13.42%
14.70%
14.92%
10.98%
9.81%
14.97%
13.28%
12.42%
Fixed Asset Turnover
0.45
0.37
0.30
0.30
0.33
0.21
0.20
0.31
0.31
0.32
Receivable days
112.87
110.92
95.60
65.59
62.10
52.16
39.48
41.76
49.51
81.13
Inventory Days
18.98
18.79
12.09
12.72
10.10
8.52
7.54
6.74
7.11
6.90
Payable days
35.04
41.74
43.57
40.30
34.05
70.56
87.12
72.08
116.50
121.43
Cash Conversion Cycle
96.80
87.97
64.13
38.00
38.15
-9.88
-40.10
-23.57
-59.88
-33.41
Total Debt/Equity
1.05
1.27
1.65
1.66
1.49
1.82
3.65
0.86
1.28
1.21
Interest Cover
4.50
4.00
3.61
3.13
3.02
4.09
5.27
7.01
4.37
2.96

News Update:


  • Adani Ports to buy-back NCDs worth Rs 1400 crore
    19th Mar 2019, 11:39 AM

    The Board of Directors the company at their meeting held on March 18, 2019, approved the same

    Read More
  • APSEZL’s arm to acquire Adani Agri Logistics
    25th Feb 2019, 09:03 AM

    AALL is the pioneer in providing efficient storage through silos and transportation by rail

    Read More
  • Adani Ports reports 42% rise in Q3 consolidated net profit
    6th Feb 2019, 15:37 PM

    Total income of the company increased by 8.34% at Rs 3168.88 crore for Q3FY19

    Read More
  • Adani Ports &Special - Quarterly Results
    6th Feb 2019, 14:47 PM

    Read More
  • APSEZL planning to raise funds via NCDs
    1st Feb 2019, 08:54 AM

    The Board of Directors of the Company at its meeting to be held on February 05, 2019 to consider the same

    Read More
  • APTPL, ADLPG, MLPG ceases to be subsidiaries of Adani Ports
    1st Jan 2019, 11:04 AM

    Dhamra LNG Terminal has also ceased to be step down subsidiary of the company with effect from December 29, 2018

    Read More
  • Adani Ports delivers 50 US made GE locomotives to Indian Railways
    26th Dec 2018, 15:14 PM

    The final locomotive was handed over to the Indian Railways at the Roza Loco Shed on November 23, 2018

    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.