Nifty
:
24894.25
Sensex
:
81207.17
57.95 (0.23%)
223.86 (0.28%)
Nifty
Sensex
:
:
24894.25
81207.17
57.95 (0.23%)
223.86 (0.28%)

Adani Energy Solutions Ltd.

Power Generation/Distribution

Rating :
56/99

BSE: 539254 | NSE: ADANIENSOL

NSE BSE
916.35
03-Oct-2025
  • Open
  • High
  • Low
  • Previous Close
  •  898.5
  •  920
  •  892.3
  •  896.35
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  1376240
  •  1251413697.2
  •  1090.95
  •  588

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 1,10,073.53
  • 44.92
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 1,46,660.93
  • N/A
  • 4.76

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 71.19%
  • 0.73%
  • 3.75%
  • FII
  • DII
  • Others
  • 15.85%
  • 6.80%
  • 1.68%

Chart

Price | P:E | P:BV | EV:EBITDA | MCap:Sales | EPS

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 26.89
  • 19.08
  • 21.37

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 13.88
  • 12.33
  • 9.36

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 11.16
  • -2.84
  • -5.51

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 76.15
  • 106.14
  • 100.92

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 10.44
  • 13.69
  • 9.65

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 24.14
  • 31.64
  • 25.86

Earnings Forecasts:

(Updated: 27-09-2025)
Description
2024
2025
2026
2027
Adj EPS
9.05
20.69
25.72
27.23
P/E Ratio
101.25
44.29
35.63
33.65
Revenue
23767.1
27203.4
31060
36282.1
EBITDA
8385.65
9346.3
12392.4
14516.6
Net Income
1059.97
2476.5
3074.68
3244.8
ROA
1.6
3.62
3.57
P/B Ratio
4.99
4.64
3.97
3.62
ROE
6.11
10.66
11.46
10.38
FCFF
-3109.79
1737.51
2381.45
11775.3
FCFF Yield
-2.19
1.22
1.68
8.29
Net Debt
34366.9
40900
54610
68580
BVPS
183.71
197.55
230.6
253.43

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Jun 25
Jun 24
Var%
Mar 25
Mar 24
Var%
Dec 24
Dec 23
Var%
Sep 24
Sep 23
Var%
Net Sales
6,819.28
5,378.55
26.79%
6,374.58
4,706.85
35.43%
5,830.26
4,562.73
27.78%
6,183.70
3,673.87
68.32%
Expenses
5,008.59
3,727.87
34.36%
4,334.62
3,085.73
40.47%
4,169.52
3,092.09
34.84%
4,468.56
2,323.73
92.30%
EBITDA
1,810.69
1,650.68
9.69%
2,039.96
1,621.12
25.84%
1,660.74
1,470.64
12.93%
1,715.14
1,350.14
27.03%
EBIDTM
26.55%
30.69%
32.00%
34.44%
28.48%
32.23%
27.74%
36.75%
Other Income
206.21
111.42
85.07%
221.81
148.33
49.54%
170.13
261.69
-34.99%
176.10
92.59
90.19%
Interest
894.03
810.93
10.25%
826.17
749.99
10.16%
809.12
760.04
6.46%
812.94
640.81
26.86%
Depreciation
464.82
497.85
-6.63%
461.65
467.51
-1.25%
462.38
457.64
1.04%
484.07
432.05
12.04%
PBT
658.05
-1,052.70
-
973.95
551.95
76.46%
559.37
514.65
8.69%
594.23
369.87
60.66%
Tax
117.12
136.57
-14.24%
287.41
168.59
70.48%
-66.07
166.18
-
-178.92
84.90
-
PAT
540.93
-1,189.27
-
686.54
383.36
79.08%
625.44
348.47
79.48%
773.15
284.97
171.31%
PATM
7.93%
-22.11%
10.77%
8.14%
10.73%
7.64%
12.50%
7.76%
EPS
4.27
-7.39
-
5.39
3.24
66.36%
4.68
2.91
60.82%
5.62
2.47
127.53%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 25
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Net Sales
25,207.82
23,767.09
16,607.36
13,292.72
11,257.52
9,926.33
11,415.96
7,305.45
3,944.48
2,875.71
2,197.01
Net Sales Growth
37.58%
43.11%
24.94%
18.08%
13.41%
-13.05%
56.27%
85.21%
37.17%
30.89%
 
Cost Of Goods Sold
2,724.81
0.00
0.00
0.00
0.00
0.00
924.21
838.94
815.61
755.40
148.51
Gross Profit
22,483.01
23,767.09
16,607.36
13,292.72
11,257.52
9,926.33
10,491.75
6,466.51
3,128.87
2,120.31
2,048.50
GP Margin
89.19%
100%
100%
100%
100%
100%
91.90%
88.52%
79.32%
73.73%
93.24%
Total Expenditure
17,981.29
16,700.57
10,896.16
8,775.11
7,051.35
5,975.97
7,162.10
4,543.22
1,118.47
892.62
270.47
Power & Fuel Cost
-
8,170.63
6,981.90
6,461.60
5,143.97
4,111.48
3,697.36
2,291.12
0.00
8.36
0.00
% Of Sales
-
34.38%
42.04%
48.61%
45.69%
41.42%
32.39%
31.36%
0%
0.29%
0%
Employee Cost
-
1,032.94
951.70
986.65
885.07
930.76
973.24
586.92
42.25
45.91
30.71
% Of Sales
-
4.35%
5.73%
7.42%
7.86%
9.38%
8.53%
8.03%
1.07%
1.60%
1.40%
Manufacturing Exp.
-
5,554.85
1,850.40
591.17
556.72
517.55
839.55
479.77
178.13
27.06
44.36
% Of Sales
-
23.37%
11.14%
4.45%
4.95%
5.21%
7.35%
6.57%
4.52%
0.94%
2.02%
General & Admin Exp.
-
446.65
441.25
381.50
324.94
291.35
302.64
245.41
58.95
38.88
40.41
% Of Sales
-
1.88%
2.66%
2.87%
2.89%
2.94%
2.65%
3.36%
1.49%
1.35%
1.84%
Selling & Distn. Exp.
-
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
3.65
% Of Sales
-
0%
0%
0%
0%
0%
0%
0%
0%
0%
0.17%
Miscellaneous Exp.
-
1,495.50
670.91
354.19
140.65
124.83
425.10
101.06
23.53
17.01
3.65
% Of Sales
-
6.29%
4.04%
2.66%
1.25%
1.26%
3.72%
1.38%
0.60%
0.59%
0.13%
EBITDA
7,226.53
7,066.52
5,711.20
4,517.61
4,206.17
3,950.36
4,253.86
2,762.23
2,826.01
1,983.09
1,926.54
EBITDA Margin
28.67%
29.73%
34.39%
33.99%
37.36%
39.80%
37.26%
37.81%
71.64%
68.96%
87.69%
Other Income
774.25
679.46
610.95
1,583.32
1,286.42
1,115.41
265.33
351.19
110.71
22.10
70.38
Interest
3,342.26
3,259.16
2,766.51
2,781.47
2,364.95
2,116.99
2,238.49
1,391.03
885.63
904.01
957.29
Depreciation
1,872.92
1,905.95
1,776.08
1,607.74
1,427.15
1,328.88
1,174.02
882.15
579.41
569.25
559.65
PBT
2,785.60
2,580.87
1,779.56
1,711.72
1,700.49
1,619.90
1,106.68
840.24
1,471.68
531.93
479.98
Tax
159.54
153.16
583.95
431.12
464.74
330.33
400.19
281.04
328.74
115.50
112.04
Tax Rate
5.73%
14.25%
32.81%
25.19%
27.33%
20.39%
36.16%
33.45%
22.34%
21.71%
23.34%
PAT
2,626.06
1,059.97
1,137.28
1,256.33
1,204.61
1,224.04
741.82
559.20
1,142.94
416.43
367.94
PAT before Minority Interest
2,371.14
921.69
1,195.61
1,280.60
1,235.75
1,289.57
706.49
559.20
1,142.94
416.43
367.94
Minority Interest
-254.92
138.28
-58.33
-24.27
-31.14
-65.53
35.33
0.00
0.00
0.00
0.00
PAT Margin
10.42%
4.46%
6.85%
9.45%
10.70%
12.33%
6.50%
7.65%
28.98%
14.48%
16.75%
PAT Growth
1,622.62%
-6.80%
-9.48%
4.29%
-1.59%
65.00%
32.66%
-51.07%
174.46%
13.18%
 
EPS
21.86
8.82
9.47
10.46
10.03
10.19
6.18
4.65
9.51
3.47
3.06

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 25
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Shareholder's Funds
22,068.20
12,641.55
11,749.17
6,857.17
6,089.58
5,219.54
4,634.85
6,056.49
2,946.53
2,671.81
Share Capital
1,201.28
1,115.49
1,115.49
1,099.81
1,099.81
1,099.81
1,099.81
2,948.44
1,099.81
1,099.81
Total Reserves
20,866.92
11,526.06
10,633.68
5,757.36
4,989.77
4,119.73
3,535.04
3,108.05
1,846.72
1,572.00
Non-Current Liabilities
40,874.59
36,818.57
34,038.69
33,585.02
29,351.79
27,543.25
21,233.88
8,887.00
8,257.03
5,102.70
Secured Loans
35,153.80
29,924.42
27,847.42
25,450.50
21,781.84
20,194.43
16,304.11
8,594.56
7,729.08
5,093.78
Unsecured Loans
1,838.49
3,635.20
3,482.97
5,379.19
4,856.67
5,374.64
3,408.03
0.00
0.00
0.00
Long Term Provisions
553.57
630.23
527.73
617.47
584.52
275.58
447.07
9.57
281.30
5.57
Current Liabilities
10,016.40
8,016.68
7,017.29
5,928.24
6,688.63
5,886.27
6,689.73
2,930.20
1,884.18
3,971.17
Trade Payables
2,955.62
1,515.92
1,800.43
1,607.91
1,241.01
1,751.51
1,236.92
39.49
27.15
8.08
Other Current Liabilities
4,967.68
3,851.20
2,902.93
2,781.66
3,412.82
2,796.26
3,741.29
1,272.43
923.42
1,071.54
Short Term Borrowings
1,982.49
2,547.87
2,186.63
1,455.42
1,966.47
1,235.81
1,632.78
1,010.65
931.28
2,845.42
Short Term Provisions
110.61
101.69
127.30
83.25
68.33
102.69
78.74
607.63
2.33
46.13
Total Liabilities
73,902.25
58,538.38
53,931.75
47,464.11
43,233.58
39,711.19
32,558.46
17,873.69
13,087.74
11,745.68
Net Block
39,554.75
38,919.74
32,645.14
30,271.77
26,986.60
24,924.20
24,412.00
9,291.24
9,853.23
10,060.42
Gross Block
50,503.51
48,780.58
40,733.21
36,765.96
32,072.46
28,653.32
27,000.57
10,999.55
10,982.13
10,620.07
Accumulated Depreciation
10,948.76
9,860.84
8,088.07
6,494.19
5,085.86
3,729.12
2,588.57
1,708.31
1,128.90
559.65
Non Current Assets
57,228.13
48,920.26
45,024.89
41,986.37
38,234.14
31,025.76
27,623.19
15,521.81
11,710.76
10,443.55
Capital Work in Progress
5,702.24
3,002.69
6,200.44
5,060.16
5,255.14
2,212.24
694.06
2,352.79
1,342.64
258.22
Non Current Investment
348.72
323.79
312.89
264.17
267.24
0.00
120.92
0.00
0.00
0.00
Long Term Loans & Adv.
1,335.88
1,525.37
1,782.08
2,871.65
2,023.09
757.14
316.73
2,711.52
482.20
95.31
Other Non Current Assets
10,286.54
5,148.67
4,084.34
3,518.62
3,702.07
3,132.18
2,079.48
1,166.26
32.69
29.60
Current Assets
16,674.12
9,618.12
8,906.86
5,477.74
4,999.44
8,685.43
4,935.27
2,351.88
1,376.98
1,302.13
Current Investments
2,289.69
442.69
1,056.79
296.35
174.79
312.67
214.86
0.00
105.00
19.82
Inventories
625.24
255.28
151.91
250.11
233.71
541.17
366.18
35.34
38.66
21.76
Sundry Debtors
4,217.86
3,744.54
1,437.59
1,070.84
1,013.54
1,000.26
722.05
257.83
189.56
182.35
Cash & Bank
3,618.68
2,228.14
1,704.14
1,392.87
1,289.91
2,296.84
701.56
665.49
393.18
151.38
Other Current Assets
5,922.65
1,779.91
2,183.97
1,419.41
2,287.49
4,534.49
2,930.62
1,393.22
650.58
926.82
Short Term Loans & Adv.
2,514.23
1,167.56
2,372.46
1,048.16
1,702.70
3,831.26
119.15
625.04
13.87
923.36
Net Current Assets
6,657.72
1,601.44
1,889.57
-450.50
-1,689.19
2,799.16
-1,754.46
-578.32
-507.20
-2,669.04
Total Assets
73,902.25
58,538.38
53,931.75
47,464.11
43,233.58
39,711.19
32,558.46
17,873.69
13,087.74
11,745.68

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 25
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Cash From Operating Activity
8,695.22
6,037.62
3,776.99
4,096.61
3,784.33
5,437.20
2,591.38
2,198.31
2,188.75
1,543.54
PBT
1,074.85
1,779.56
1,711.72
1,700.49
1,619.90
1,106.68
840.24
1,471.68
531.93
479.98
Adjustment
6,002.75
3,964.29
3,889.67
3,227.16
2,948.73
3,243.44
2,094.96
1,356.21
1,452.39
1,446.78
Changes in Working Capital
1,846.32
593.85
-1,578.84
-564.18
-531.77
1,272.90
-153.01
-309.70
378.48
-310.78
Cash after chg. in Working capital
8,923.92
6,337.70
4,022.55
4,363.47
4,036.86
5,623.02
2,782.19
2,518.19
2,362.80
1,615.98
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-228.70
-300.08
-245.56
-266.86
-252.53
-185.82
-190.81
-319.88
-174.05
-72.44
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
-15,227.59
-4,943.03
-4,698.71
-3,948.03
-4,025.29
-5,642.88
-3,138.17
-3,210.54
-1,760.78
-816.12
Net Fixed Assets
-27.33
-5.18
-7.06
-0.33
0.00
-0.39
-0.69
0.00
-0.01
-0.73
Net Investments
-4,176.87
-2,308.88
-39.89
-477.87
-218.83
973.13
-3,174.91
32.01
-128.92
-2.65
Others
-11,023.39
-2,628.97
-4,651.76
-3,469.83
-3,806.46
-6,615.62
37.43
-3,242.55
-1,631.85
-812.74
Cash from Financing Activity
7,975.22
-543.24
923.22
-234.86
-744.65
1,250.40
38.04
1,589.18
-454.53
-721.66
Net Cash Inflow / Outflow
1,442.85
551.35
1.50
-86.28
-985.61
1,044.72
-508.75
576.95
-26.56
5.76
Opening Cash & Equivalents
742.06
190.64
189.05
263.68
1,232.99
188.25
609.09
13.36
9.12
3.09
Closing Cash & Equivalent
2,190.38
742.06
190.64
189.05
263.68
1,232.99
188.25
609.09
13.36
9.12

Financial Ratios

Consolidated /

Standalone
Description
Mar 25
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Book Value (Rs.)
183.71
113.33
105.33
62.35
55.37
47.46
42.14
38.26
26.79
24.29
ROA
1.39%
2.13%
2.53%
2.72%
3.11%
1.96%
2.22%
7.38%
3.35%
3.17%
ROE
5.31%
9.80%
13.77%
19.09%
22.81%
14.34%
12.65%
31.95%
14.82%
19.68%
ROCE
7.74%
9.51%
10.49%
10.75%
10.89%
10.98%
9.99%
16.60%
12.39%
13.05%
Fixed Asset Turnover
0.48
0.37
0.34
0.33
0.33
0.41
0.38
0.36
0.27
0.20
Receivable days
61.14
56.95
34.44
33.79
37.02
27.53
24.48
20.70
23.60
52.42
Inventory Days
6.76
4.47
5.52
7.84
14.25
14.51
10.03
3.42
3.83
3.52
Payable days
0.00
0.00
0.00
0.00
0.00
71.47
45.74
7.52
4.57
13.18
Cash Conversion Cycle
67.90
61.42
39.96
41.63
51.27
-29.43
-11.23
16.60
22.87
42.76
Total Debt/Equity
1.82
2.93
2.91
4.79
4.89
5.27
5.08
1.72
3.05
3.21
Interest Cover
1.33
1.64
1.62
1.72
1.77
1.49
1.60
2.66
1.59
1.50

Annual Reports:

FY 2025
FY 2024
FY 2023
FY 2022
FY 2021
FY 2020
FY 2019
FY 2018
FY 2017
FY 2016

News Update:


  • Adani Energy Solutions incorporates wholly owned subsidiary
    3rd Sep 2025, 10:23 AM

    The said company is incorporated by Adani Energy Solutions, for transmission, distribution and supply of power and other infrastructure services relating thereto

    Read More
  • Adani Energy Solutions incorporates wholly owned subsidiary
    28th Aug 2025, 11:30 AM

    Adani Energy Solutions Step-Fifteen has been incorporated for transmission, distribution and supply of power and other infrastructure services relating thereto

    Read More
  • Adani Energy Solutions incorporates wholly owned subsidiary company
    26th Aug 2025, 15:00 PM

    The newly incorporated entity belongs to Electric Utilities industry

    Read More
  • Adani Energy Solutions incorporates wholly owned subsidiary
    13th Aug 2025, 14:15 PM

    The company has incorporated a Wholly Owned Subsidiary for transmission, distribution and supply of power and other infrastructure services relating thereto

    Read More
  • Adani Energy Solutions incorporates wholly owned subsidiary
    6th Aug 2025, 10:48 AM

    Adani Electricity Vasai-Virar is incorporated in India and registered with the Registrar of Companies, Gujarat at Ahmedabad on August 5, 2025

    Read More
  • Adani Energy Solutions incorporates three wholly owned subsidiary companies
    5th Aug 2025, 10:37 AM

    The newly incorporated entities belong to Electric Utilities industry

    Read More
  • Adani Energy Solut. - Quarterly Results
    24th Jul 2025, 14:56 PM

    Read More

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