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

Power Generation/Distribution

Rating :
67/99

BSE: 533096 | NSE: ADANIPOWER

48.60
-1.40 (-2.80%)
20-Mar-2019 | 3:57PM
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  •  50.00
  •  50.25
  •  47.85
  •  50.00
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  13078843
  •  6356.32
  •  58.35
  •  15.15

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 19,284.69
  • N/A
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 71,262.89
  • N/A
  • -26.26

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 74.97%
  • 0.68%
  • 4.07%
  • FII
  • DII
  • Others
  • 1.8%
  • 8.68%
  • 9.80%

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
  • 9.65
  • 14.05
  • 22.28

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 21.14
  • 8.89
  • 8.90

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
6,380.33
4,844.46
31.70%
7,181.54
6,159.05
16.60%
3,829.68
5,543.36
-30.91%
4,064.17
6,352.23
-36.02%
Expenses
5,294.66
4,139.46
27.91%
4,851.17
4,034.19
20.25%
2,670.92
3,982.10
-32.93%
2,761.88
5,030.62
-45.10%
EBITDA
1,085.67
705.00
54.00%
2,330.37
2,124.86
9.67%
1,158.76
1,561.26
-25.78%
1,302.29
1,321.61
-1.46%
EBIDTM
17.02%
14.55%
32.45%
34.50%
30.26%
28.16%
32.04%
20.81%
Other Income
286.78
71.88
298.97%
475.69
255.60
86.11%
129.72
57.89
124.08%
97.02
234.19
-58.57%
Interest
1,530.76
1,411.17
8.47%
1,406.72
1,388.84
1.29%
1,362.29
1,406.99
-3.18%
1,363.23
1,586.36
-14.07%
Depreciation
682.19
672.95
1.37%
697.46
678.24
2.83%
679.31
666.14
1.98%
681.39
868.51
-21.54%
PBT
-840.50
-1,307.24
-
701.88
313.38
123.97%
-753.12
-453.98
-
-645.31
-4,975.76
-
Tax
340.28
-3.77
-
314.99
-3.50
-
72.03
-1.14
-
3.26
-15.23
-
PAT
-1,180.78
-1,303.47
-
386.89
316.88
22.09%
-825.15
-452.84
-
-648.57
-4,960.53
-
PATM
-18.51%
-26.91%
5.39%
5.14%
-21.55%
-8.17%
-15.96%
-78.09%
EPS
-3.06
-3.41
-
1.00
0.82
21.95%
-2.14
-1.17
-
-1.73
-12.86
-

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
21,455.72
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
-6.30%
-8.86%
-11.42%
30.63%
26.39%
128.10%
65.67%
91.65%
391.01%
0
 
Cost Of Goods Sold
400.77
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Gross Profit
21,054.95
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
98.13%
100%
100%
100%
100%
100%
100%
100%
100%
100%
0
Total Expenditure
15,578.63
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
5,877.09
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
27.39%
27.61%
26.41%
34.47%
29.87%
29.70%
14.15%
28.79%
58.34%
56.07%
0
Other Income
989.21
482.39
418.96
201.58
793.61
231.43
190.65
150.05
19.02
31.93
0.00
Interest
5,663.00
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
2,740.35
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
-1,537.05
-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
730.56
-5.15
-86.07
-176.08
0.00
-1,078.99
476.79
294.84
300.02
32.72
0.00
Tax Rate
-47.53%
0.25%
1.37%
-46.99%
0.00%
84.63%
-26.22%
86717.65%
36.89%
16.14%
0.00%
PAT
-2,267.61
-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
-2,267.61
-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
-10.57%
-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
-5.93
-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 gets nod for Rs 14,000 crore SEZ project in Jharkhand
    5th Mar 2019, 08:49 AM

    The two supercritical units of 800 MW each would be set up with an investment of Rs 14,000 crore

    Read More
  • Adani Power to acquire entire stake in power companies from Adani Enterprises
    25th Feb 2019, 08:59 AM

    The Audit Committee of the Company at its meeting held on February 23, 2019 has approved the same

    Read More
  • Adani Power reports consolidated net loss of Rs 1,181 crore in Q3
    6th Feb 2019, 14:33 PM

    Total consolidated income of the company increased by 35.61% at Rs 6667.11 crore for Q3FY19

    Read More
  • Adani Power - Quarterly Results
    6th Feb 2019, 13:49 PM

    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.