Nifty
Sensex
:
:
10710.15
35637.86
-53.25 (-0.49%)
-137.02 (-0.38%)

Power Generation/Distribution

Rating :
69/99

BSE: 533096 | NSE: ADANIPOWER

48.20
0.80 (1.69%)
20-Nov-2018 | 12:49PM
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  •  47.40
  •  49.00
  •  47.25
  •  47.40
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  8991143
  •  4333.73
  •  52.75
  •  15.15

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 18,301.18
  • N/A
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 70,279.38
  • N/A
  • 41.01

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 74.97%
  • 0.62%
  • 5.56%
  • FII
  • DII
  • Others
  • 1.82%
  • 7.98%
  • 9.05%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • 5.91
  • -6.89

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • 4.38
  • -8.35

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 82.90
  • 60.56
  • -

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • -

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 8.97
  • 12.80
  • 20.09

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 26.23
  • 9.83
  • 8.54

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Sep 18
Sep 17
Var%
Jun 18
Jun 17
Var%
Mar 18
Mar 17
Var%
Dec 17
Dec 16
Var%
Net Sales
7,181.54
6,159.05
16.60%
3,829.68
5,543.36
-30.91%
4,064.17
6,352.23
-36.02%
4,844.46
5,431.50
-10.81%
Expenses
4,851.17
4,034.19
20.25%
2,670.92
3,982.10
-32.93%
2,761.88
5,030.62
-45.10%
4,116.46
4,126.74
-0.25%
EBITDA
2,330.37
2,124.86
9.67%
1,158.76
1,561.26
-25.78%
1,302.29
1,321.61
-1.46%
728.00
1,304.76
-44.20%
EBIDTM
32.45%
34.50%
30.26%
28.16%
32.04%
20.81%
15.03%
24.02%
Other Income
475.69
255.60
86.11%
129.72
57.89
124.08%
97.02
234.19
-58.57%
71.88
59.24
21.34%
Interest
1,406.72
1,388.84
1.29%
1,362.29
1,406.99
-3.18%
1,363.23
1,586.36
-14.07%
1,411.17
1,430.17
-1.33%
Depreciation
697.46
678.24
2.83%
679.31
666.14
1.98%
681.39
868.51
-21.54%
672.95
607.74
10.73%
PBT
701.88
313.38
123.97%
-753.12
-453.98
-
-645.31
-4,975.76
-
-1,284.24
-673.91
-
Tax
314.99
-3.50
-
72.03
-1.14
-
3.26
-15.23
-
-3.77
-6.02
-
PAT
386.89
316.88
22.09%
-825.15
-452.84
-
-648.57
-4,960.53
-
-1,280.47
-667.89
-
PATM
5.39%
5.14%
-21.55%
-8.17%
-15.96%
-78.09%
-26.43%
-12.30%
EPS
1.00
0.82
21.95%
-2.14
-1.17
-
-1.73
-12.86
-
-3.35
-1.91
-

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
19,919.85
20,611.04
22,615.51
25,532.17
19,544.94
15,463.90
6,779.36
4,092.16
2,135.19
434.86
0.00
Net Sales Growth
-15.18%
-8.86%
-11.42%
30.63%
26.39%
128.10%
65.67%
91.65%
391.01%
0
 
Cost Of Goods Sold
458.69
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Gross Profit
19,461.16
20,611.04
22,615.51
25,532.17
19,544.94
15,463.90
6,779.36
4,092.16
2,135.19
434.86
0.00
GP Margin
97.70%
100%
100%
100%
100%
100%
100%
100%
100%
100%
0
Total Expenditure
14,400.43
14,919.81
16,643.86
16,730.04
13,707.55
10,870.60
5,819.75
2,913.90
889.54
191.05
5.54
Power & Fuel Cost
-
13,597.84
15,400.15
15,313.87
12,499.27
9,990.84
5,050.75
2,219.86
724.05
174.77
0.00
% Of Sales
-
65.97%
68.10%
59.98%
63.95%
64.61%
74.50%
54.25%
33.91%
40.19%
0
Employee Cost
-
353.74
360.89
358.75
327.43
234.97
148.97
62.56
26.72
4.12
0.00
% Of Sales
-
1.72%
1.60%
1.41%
1.68%
1.52%
2.20%
1.53%
1.25%
0.95%
0
Manufacturing Exp.
-
480.37
472.11
456.52
327.00
191.54
214.40
59.70
17.72
0.40
0.00
% Of Sales
-
2.33%
2.09%
1.79%
1.67%
1.24%
3.16%
1.46%
0.83%
0.09%
0
General & Admin Exp.
-
250.77
325.62
351.26
283.89
209.30
146.53
171.77
68.23
1.83
5.54
% Of Sales
-
1.22%
1.44%
1.38%
1.45%
1.35%
2.16%
4.20%
3.20%
0.42%
0
Selling & Distn. Exp.
-
0.00
0.00
154.84
140.52
135.82
87.32
57.65
37.95
8.30
0.00
% Of Sales
-
0%
0%
0.61%
0.72%
0.88%
1.29%
1.41%
1.78%
1.91%
0
Miscellaneous Exp.
-
237.09
85.09
94.80
129.44
108.13
171.78
342.36
14.87
1.63
0.00
% Of Sales
-
1.15%
0.38%
0.37%
0.66%
0.70%
2.53%
8.37%
0.70%
0.37%
0
EBITDA
5,519.42
5,691.23
5,971.65
8,802.13
5,837.39
4,593.30
959.61
1,178.26
1,245.65
243.81
-5.54
EBITDA Margin
27.71%
27.61%
26.41%
34.47%
29.87%
29.70%
14.15%
28.79%
58.34%
56.07%
0
Other Income
774.31
482.39
418.96
201.58
793.61
231.43
190.65
150.05
19.02
31.93
0.00
Interest
5,543.41
5,570.23
5,901.73
5,963.17
5,369.16
4,162.16
1,702.86
737.53
255.03
37.67
0.00
Depreciation
2,731.11
2,698.72
2,672.36
2,665.82
2,060.62
1,937.47
1,289.68
590.44
188.57
35.35
0.00
PBT
-1,980.79
-2,095.33
-2,183.48
374.72
-798.78
-1,274.90
-1,842.28
0.34
821.07
202.72
-5.54
Tax
386.51
-5.15
-86.07
-176.08
0.00
-1,078.99
476.79
294.84
300.02
32.72
0.00
Tax Rate
-19.51%
0.25%
1.37%
-46.99%
0.00%
84.63%
-26.22%
86717.65%
36.89%
16.14%
0.00%
PAT
-2,367.30
-2,090.18
-6,174.10
550.80
-815.63
-195.91
-2,295.01
-287.27
513.57
170.11
-4.99
PAT before Minority Interest
-2,367.30
-2,090.18
-6,174.10
550.80
-815.63
-195.91
-2,295.01
-294.50
513.18
170.00
-5.54
Minority Interest
0.00
0.00
0.00
0.00
0.00
0.00
0.00
7.23
0.39
0.11
0.55
PAT Margin
-11.88%
-10.14%
-27.30%
2.16%
-4.17%
-1.27%
-33.85%
-7.02%
24.05%
39.12%
0
PAT Growth
0.00%
-
-
-
-
-
-
-
201.90%
-
 
Unadjusted EPS
-6.22
-5.42
-17.82
1.84
-2.84
-1.04
-9.59
-1.32
2.36
0.82
-0.03

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
884.54
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
Share Capital
3,856.94
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
Total Reserves
-2,972.40
-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
Non-Current Liabilities
40,614.70
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
Secured Loans
29,847.25
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
Unsecured Loans
4,712.60
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
Long Term Provisions
59.84
36.93
34.28
163.73
383.30
175.83
218.51
74.18
0.00
0.00
Current Liabilities
28,044.72
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
Trade Payables
7,626.37
7,399.75
6,232.21
5,684.68
3,750.87
2,825.92
801.64
364.60
1,344.46
514.20
Other Current Liabilities
5,841.28
5,663.23
6,369.64
5,190.48
7,383.20
8,055.87
5,843.60
1,939.04
102.26
46.63
Short Term Borrowings
14,560.34
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
Short Term Provisions
16.73
22.53
8.40
270.72
517.63
321.24
273.02
77.08
3.48
1.13
Total Liabilities
69,543.96
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
Net Block
52,137.14
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
Gross Block
60,836.24
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
Accumulated Depreciation
8,699.10
6,011.10
3,342.01
5,679.30
4,340.43
2,129.63
897.98
281.10
67.80
10.36
Non Current Assets
55,585.32
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
Capital Work in Progress
119.86
124.61
87.92
191.34
3,659.83
18,976.50
26,721.48
20,304.70
12,769.08
6,588.91
Non Current Investment
0.01
0.01
0.01
0.01
10.01
10.01
10.01
10.01
0.01
0.00
Long Term Loans & Adv.
2,823.29
3,221.11
2,306.40
2,343.13
729.99
1,295.71
2,294.78
3,774.96
0.00
0.00
Other Non Current Assets
505.02
248.01
238.17
313.06
695.43
154.87
427.84
290.75
0.00
0.00
Current Assets
13,958.64
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
Current Investments
0.00
164.32
0.05
357.29
105.31
12.36
9.00
0.00
0.00
0.00
Inventories
869.19
1,760.41
1,619.20
1,629.05
1,280.96
1,555.67
826.75
283.61
9.52
0.00
Sundry Debtors
6,069.81
7,704.34
12,476.60
3,489.54
1,543.27
758.48
449.20
45.91
256.30
0.00
Cash & Bank
856.61
604.17
868.70
856.25
830.63
1,718.09
3,240.80
964.32
1,165.39
558.55
Other Current Assets
6,163.03
2,457.67
86.77
3,286.64
3,344.06
1,007.81
1,462.86
567.68
940.62
416.35
Short Term Loans & Adv.
936.74
844.03
1,173.86
773.19
427.58
320.71
861.43
77.66
921.68
407.71
Net Current Assets
-14,086.08
-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
Total Assets
69,543.96
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

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
5,099.72
4,725.20
5,257.21
6,123.42
3,237.84
3,000.54
964.36
1,438.80
141.84
-2.22
PBT
-2,095.33
-6,260.17
374.72
-815.63
-1,369.54
-1,842.28
0.34
821.07
202.72
-5.54
Adjustment
7,520.32
11,723.24
8,085.32
6,706.87
6,168.13
2,910.36
1,513.34
396.43
22.34
3.32
Changes in Working Capital
-312.07
-734.33
-3,199.15
237.28
-1,603.22
1,942.40
-511.84
223.26
-83.10
0.00
Cash after chg. in Working capital
5,112.92
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
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-13.20
-3.54
-3.68
-5.10
42.47
-9.94
-37.48
-1.96
-0.12
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
-519.00
-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
Net Fixed Assets
24,790.30
-68.00
-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
-27.69
-78.31
-2,034.65
-711.44
12.44
-2,603.39
-654.46
-924.00
-474.44
-188.91
Others
-25,281.61
-1,065.73
-181.42
-8,018.78
-3,432.74
262.99
-8,146.72
-7,124.52
-557.81
6.63
Cash from Financing Activity
-4,600.11
-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
Net Cash Inflow / Outflow
-19.39
-25.77
-1,144.04
-57.33
169.13
-203.39
-154.23
-191.31
606.84
366.45
Opening Cash & Equivalents
81.01
106.78
254.63
312.15
143.02
346.41
631.68
822.99
558.55
192.10
Closing Cash & Equivalent
61.62
81.01
106.78
254.63
312.15
143.02
477.45
631.68
1,165.39
558.55

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.)
2.29
7.78
22.40
19.38
22.16
17.44
27.08
28.84
26.50
12.37
ROA
-2.96%
-8.38%
0.82%
-1.39%
-0.35%
-4.33%
-0.68%
1.94%
1.32%
-0.10%
ROE
-107.63%
-117.97%
8.45%
-13.68%
-3.72%
-45.54%
-4.83%
8.51%
4.22%
-0.31%
ROCE
6.36%
-0.62%
11.47%
9.03%
5.99%
-0.26%
1.96%
4.53%
2.03%
-0.11%
Fixed Asset Turnover
0.34
0.37
0.46
0.39
0.38
0.28
0.32
0.36
0.27
0.00
Receivable days
121.96
162.85
114.12
46.99
27.16
32.51
22.08
25.83
215.13
0.00
Inventory Days
23.28
27.27
23.22
27.17
33.48
64.13
49.52
25.05
7.99
0.00
Payable days
106.73
70.44
52.07
52.86
53.60
65.94
70.79
309.92
1518.44
0.00
Cash Conversion Cycle
38.52
119.69
85.28
21.31
7.04
30.71
0.81
-259.03
-1295.33
0.00
Total Debt/Equity
59.73
17.50
7.06
8.04
6.94
10.01
6.54
3.90
1.83
2.19
Interest Cover
0.62
-0.06
1.06
0.85
0.69
-0.07
1.00
4.19
6.38
0.00

News Update:


  • Adani Power reports 22% rise in Q2 consolidated net profit
    1st Nov 2018, 10:05 AM

    Total consolidated income of the company increased by 19.37% at Rs 7,657.23 crore for Q2FY19

    Read More
  • Adani Power - Quarterly Results
    31st Oct 2018, 16:29 PM

    Read More
  • Adani Power restores 2,000 MW supply to Gujarat discom
    23rd Aug 2018, 11:16 AM

    GUVNL has PPAs of 2,000 MW with Adani Power, 1,000 MW with Essar Power Gujarat and 1,805 MW with Tata Power

    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.