Nifty
Sensex
:
:
13055.15
44523.02
128.70 (1.00%)
445.87 (1.01%)

Conglomerate

Rating :
72/99

BSE: 512599 | NSE: ADANIENT

407.20
24-Nov-2020
  • Open
  • High
  • Low
  • Previous Close
  •  409.90
  •  415.50
  •  404.20
  •  409.05
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  6167783
  •  25284.91
  •  415.50
  •  116.40

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 44,971.23
  • 51.11
  • 1
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 54,013.85
  • 0.24%
  • 2.67

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 74.92%
  • 0.71%
  • 2.57%
  • FII
  • DII
  • Others
  • 20.3%
  • 1.03%
  • 0.47%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 5.10
  • 5.05
  • 4.15

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -5.66
  • 6.69
  • -6.86

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -9.66
  • -1.95
  • 18.37

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 16.91
  • 17.31
  • 21.05

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 1.22
  • 1.05
  • 1.25

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 10.92
  • 10.89
  • 11.08

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Sep 20
Sep 19
Var%
Jun 20
Jun 19
Var%
Mar 20
Mar 19
Var%
Dec 19
Dec 18
Var%
Net Sales
9,126.42
8,464.19
7.82%
5,265.19
10,561.37
-50.15%
13,428.83
13,236.62
1.45%
10,948.17
10,429.67
4.97%
Expenses
8,375.22
8,086.47
3.57%
5,201.24
9,789.83
-46.87%
13,051.09
12,529.66
4.16%
10,190.86
9,986.60
2.05%
EBITDA
751.20
377.72
98.88%
63.95
771.54
-91.71%
377.74
706.96
-46.57%
757.31
443.07
70.92%
EBIDTM
8.23%
4.46%
1.21%
7.31%
14.01%
14.01%
6.92%
4.25%
Other Income
199.96
162.75
22.86%
236.83
124.49
90.24%
269.26
236.35
13.92%
127.15
118.47
7.33%
Interest
304.02
375.05
-18.94%
313.17
354.33
-11.62%
520.22
337.09
54.33%
322.72
491.59
-34.35%
Depreciation
123.59
110.23
12.12%
125.15
99.58
25.68%
140.67
108.55
29.59%
121.58
-34.43
-
PBT
523.55
-74.54
-
-137.54
770.60
-
-13.89
337.13
-
440.16
105.35
317.81%
Tax
124.31
-32.38
-
11.11
271.93
-95.91%
-33.17
127.32
-
117.95
59.65
97.74%
PAT
399.24
-42.16
-
-148.65
498.67
-
19.28
209.81
-90.81%
322.21
45.70
605.05%
PATM
4.37%
-0.50%
-2.82%
4.72%
7.11%
7.11%
2.94%
0.44%
EPS
3.63
-0.38
-
-1.35
4.53
-
0.18
1.91
-90.58%
2.93
0.42
597.62%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Net Sales
38,768.61
43,402.56
41,056.41
38,423.59
37,238.26
33,931.83
64,581.88
55,066.88
46,462.41
39,355.63
26,405.47
Net Sales Growth
-9.19%
5.71%
6.85%
3.18%
9.74%
-47.46%
17.28%
18.52%
18.06%
49.04%
 
Cost Of Goods Sold
24,449.62
34,660.33
33,807.02
31,196.13
31,240.21
28,422.02
42,810.87
37,732.01
33,978.57
30,853.22
20,310.88
Gross Profit
14,318.99
8,742.23
7,249.39
7,227.46
5,998.05
5,509.81
21,771.01
17,334.87
12,483.84
8,502.41
6,094.59
GP Margin
36.93%
20.14%
17.66%
18.81%
16.11%
16.24%
33.71%
31.48%
26.87%
21.60%
23.08%
Total Expenditure
36,818.41
41,118.25
38,913.67
35,165.53
34,890.63
32,279.39
52,136.39
45,686.01
40,455.03
34,357.81
22,312.77
Power & Fuel Cost
-
12.22
5.74
2.91
7.42
7.50
579.91
373.02
208.80
201.52
84.60
% Of Sales
-
0.03%
0.01%
0.01%
0.02%
0.02%
0.90%
0.68%
0.45%
0.51%
0.32%
Employee Cost
-
682.48
674.60
646.33
538.94
527.92
1,150.36
828.46
641.34
459.62
386.74
% Of Sales
-
1.57%
1.64%
1.68%
1.45%
1.56%
1.78%
1.50%
1.38%
1.17%
1.46%
Manufacturing Exp.
-
3,131.30
2,561.27
2,214.42
1,887.16
1,639.37
3,805.28
3,364.99
2,800.11
863.15
418.45
% Of Sales
-
7.21%
6.24%
5.76%
5.07%
4.83%
5.89%
6.11%
6.03%
2.19%
1.58%
General & Admin Exp.
-
359.84
328.65
249.19
292.22
259.50
704.07
624.72
646.58
234.97
159.36
% Of Sales
-
0.83%
0.80%
0.65%
0.78%
0.76%
1.09%
1.13%
1.39%
0.60%
0.60%
Selling & Distn. Exp.
-
1,579.48
892.76
670.22
736.49
1,089.35
2,267.02
1,861.47
1,651.23
560.80
315.90
% Of Sales
-
3.64%
2.17%
1.74%
1.98%
3.21%
3.51%
3.38%
3.55%
1.42%
1.20%
Miscellaneous Exp.
-
692.60
643.63
186.33
188.19
333.73
818.88
901.34
528.40
1,184.53
315.90
% Of Sales
-
1.60%
1.57%
0.48%
0.51%
0.98%
1.27%
1.64%
1.14%
3.01%
2.41%
EBITDA
1,950.20
2,284.31
2,142.74
3,258.06
2,347.63
1,652.44
12,445.49
9,380.87
6,007.38
4,997.82
4,092.70
EBITDA Margin
5.03%
5.26%
5.22%
8.48%
6.30%
4.87%
19.27%
17.04%
12.93%
12.70%
15.50%
Other Income
833.20
683.65
579.95
639.54
742.76
1,136.61
937.97
1,158.98
889.85
548.14
421.27
Interest
1,460.13
1,572.32
1,637.34
1,848.81
1,572.74
1,356.99
7,056.29
5,703.04
3,492.47
1,825.56
633.77
Depreciation
510.99
472.06
416.45
1,267.92
640.00
314.45
3,521.86
3,223.07
2,297.86
1,223.99
558.55
PBT
812.28
923.58
668.90
780.87
877.65
1,117.61
2,805.31
1,613.74
1,106.90
2,496.41
3,321.65
Tax
220.20
324.33
194.32
130.61
96.88
77.94
365.39
-1,031.92
787.66
476.06
447.19
Tax Rate
27.11%
28.90%
38.03%
25.71%
10.71%
7.38%
13.72%
-63.95%
39.28%
19.07%
13.66%
PAT
592.08
896.18
527.83
540.38
870.21
988.73
1,948.04
2,220.77
1,612.98
1,839.21
2,476.09
PAT before Minority Interest
657.46
798.00
316.60
377.33
807.72
977.84
2,298.00
2,645.66
1,217.57
2,020.33
2,825.90
Minority Interest
65.38
98.18
211.23
163.05
62.49
10.89
-349.96
-424.89
395.41
-181.12
-349.81
PAT Margin
1.53%
2.06%
1.29%
1.41%
2.34%
2.91%
3.02%
4.03%
3.47%
4.67%
9.38%
PAT Growth
-16.85%
69.79%
-2.32%
-37.90%
-11.99%
-49.24%
-12.28%
37.68%
-12.30%
-25.72%
 
EPS
5.38
8.15
4.80
4.91
7.91
8.99
17.71
20.19
14.67
16.72
22.51

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Shareholder's Funds
16,946.57
14,755.94
15,089.17
14,135.97
13,377.61
25,727.81
23,757.19
21,395.89
19,471.85
17,726.56
Share Capital
109.98
109.98
109.98
109.98
109.98
109.98
109.98
109.98
109.98
109.98
Total Reserves
16,836.59
14,645.96
14,979.19
14,025.99
13,267.63
25,617.83
23,647.21
21,285.91
19,361.87
17,616.58
Non-Current Liabilities
5,126.77
4,533.87
6,011.09
10,276.60
7,916.93
58,013.50
53,148.80
53,351.73
54,142.23
27,490.70
Secured Loans
2,753.89
2,872.16
4,167.54
6,946.91
5,264.87
51,960.93
49,163.83
48,475.41
46,566.12
22,355.96
Unsecured Loans
761.92
120.06
105.44
2,226.42
1,744.17
3,525.83
420.40
374.72
2,328.18
1,896.52
Long Term Provisions
63.00
49.93
46.13
43.90
43.58
498.07
776.22
296.74
366.21
84.16
Current Liabilities
23,288.88
22,509.29
34,299.54
22,226.95
19,971.28
42,875.03
36,715.28
33,889.45
29,889.30
14,828.74
Trade Payables
11,813.66
11,988.73
8,549.00
8,555.01
5,346.57
10,383.18
8,876.22
6,116.60
4,515.71
3,486.92
Other Current Liabilities
3,227.40
3,470.42
13,072.45
2,921.48
3,539.47
12,087.48
11,487.24
14,137.27
8,408.52
4,711.91
Short Term Borrowings
8,136.84
6,959.14
12,599.38
10,679.88
11,005.99
19,413.20
15,394.81
12,912.15
16,336.56
6,349.08
Short Term Provisions
110.98
91.00
78.71
70.58
79.25
991.17
957.01
723.43
628.51
280.83
Total Liabilities
46,625.59
42,186.87
56,177.66
47,201.77
41,351.05
130,718.19
118,101.92
111,871.02
106,960.46
63,554.93
Net Block
10,444.60
8,998.09
10,519.49
13,631.36
10,473.30
83,834.04
70,578.70
48,770.27
37,735.03
17,465.56
Gross Block
12,397.79
10,450.07
11,858.90
14,585.95
10,812.66
96,486.01
78,907.29
53,812.89
40,885.24
19,261.40
Accumulated Depreciation
1,953.19
1,451.98
1,339.41
954.59
339.36
12,651.97
8,328.59
5,042.62
3,150.21
1,795.84
Non Current Assets
22,442.67
19,058.86
20,721.28
25,043.10
20,014.37
97,993.03
91,200.41
83,923.60
81,226.75
47,982.68
Capital Work in Progress
7,346.73
5,764.92
5,525.87
7,731.49
7,704.94
6,733.02
13,573.60
29,248.44
37,220.72
25,361.48
Non Current Investment
1,929.39
1,530.55
1,424.73
981.61
773.92
153.21
144.10
131.93
441.74
296.25
Long Term Loans & Adv.
2,383.72
2,617.54
2,822.76
2,293.44
790.71
4,174.48
5,603.57
5,075.15
4,764.65
4,403.84
Other Non Current Assets
338.23
147.76
428.43
405.20
271.50
3,098.28
1,300.44
697.81
1,064.61
455.55
Current Assets
24,182.92
23,128.01
35,456.38
22,158.67
21,336.68
32,725.16
26,901.51
27,947.42
25,733.71
15,572.25
Current Investments
54.96
2.82
71.69
96.76
31.03
590.90
144.29
191.11
100.40
37.80
Inventories
2,562.37
2,668.82
2,342.56
1,651.90
1,299.78
4,081.68
3,924.07
3,733.34
5,214.78
4,621.27
Sundry Debtors
13,146.53
14,307.03
12,098.77
12,741.75
10,187.46
15,319.15
10,112.53
9,002.18
9,389.44
6,125.32
Cash & Bank
3,376.68
1,709.28
1,884.25
1,715.09
1,539.50
3,651.04
3,721.12
7,074.24
6,513.91
2,653.37
Other Current Assets
5,042.38
958.42
14,021.45
548.29
8,278.91
9,082.39
8,999.50
7,946.55
4,515.18
2,134.49
Short Term Loans & Adv.
3,487.62
3,481.64
5,037.66
5,404.88
7,888.69
4,596.29
5,236.25
5,310.20
3,337.19
1,467.76
Net Current Assets
894.04
618.72
1,156.84
-68.28
1,365.40
-10,149.87
-9,813.77
-5,942.03
-4,155.59
743.51
Total Assets
46,625.59
42,186.87
56,177.66
47,201.77
41,351.05
130,718.19
118,101.92
111,871.02
106,960.46
63,554.93

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Cash From Operating Activity
2,453.56
3,326.70
2,942.39
774.07
4,609.77
8,456.56
8,227.72
7,666.23
477.57
2,798.98
PBT
1,122.33
510.92
507.94
904.60
1,177.05
2,663.39
1,613.74
2,005.23
2,496.39
3,273.09
Adjustment
2,059.48
1,617.75
2,954.34
1,438.93
788.08
9,862.40
7,846.49
4,032.24
2,174.25
1,045.12
Changes in Working Capital
-461.12
1,408.94
-269.79
-1,349.96
2,869.22
-3,235.45
-592.46
2,197.21
-3,759.46
-1,420.49
Cash after chg. in Working capital
2,720.69
3,537.61
3,192.49
993.57
4,834.35
9,290.34
8,867.77
8,234.68
911.18
2,897.72
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-267.13
-210.91
-250.10
-219.50
-224.58
-833.78
-640.05
-568.45
-433.61
-98.74
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
-2,322.97
1,809.13
-7,706.47
-1,228.88
-2,093.87
-11,685.40
-8,268.93
-14,621.39
-34,827.23
-23,388.04
Net Fixed Assets
-89.14
-192.51
29.10
70.24
-563.69
-74.65
-154.90
-73.59
-728.46
-159.74
Net Investments
-339.59
1,064.73
82.23
-1,990.29
5,844.14
-402.83
-2,484.90
-438.56
-155.36
-1,091.76
Others
-1,894.24
936.91
-7,817.80
691.17
-7,374.32
-11,207.92
-5,629.13
-14,109.24
-33,943.41
-22,136.54
Cash from Financing Activity
-220.90
-6,158.41
5,119.57
715.82
-2,972.58
3,740.99
-846.97
7,549.68
35,039.68
20,218.30
Net Cash Inflow / Outflow
-90.31
-1,022.58
355.49
261.01
-456.68
512.15
-888.18
594.52
690.02
-370.76
Opening Cash & Equivalents
973.88
1,409.46
996.35
966.24
1,921.12
1,408.97
2,297.15
2,221.97
1,531.95
767.43
Closing Cash & Equivalent
2,124.69
973.88
1,409.46
996.35
1,040.71
1,921.12
1,408.97
2,297.15
2,221.97
1,531.95

Financial Ratios

Consolidated /

Standalone
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Book Value (Rs.)
154.09
134.17
137.20
128.53
121.64
233.93
216.01
194.54
177.05
161.18
ROA
1.80%
0.64%
0.73%
1.82%
1.14%
1.85%
2.30%
1.11%
2.37%
6.01%
ROE
5.03%
2.12%
2.58%
5.87%
5.00%
9.29%
11.72%
5.96%
10.86%
23.80%
ROCE
9.73%
7.32%
6.96%
7.34%
3.40%
9.48%
7.88%
6.15%
6.20%
10.54%
Fixed Asset Turnover
3.80
3.68
2.91
2.94
0.63
0.74
0.83
0.98
1.31
2.18
Receivable days
115.44
117.38
117.98
112.15
136.88
71.73
63.09
72.07
71.83
63.16
Inventory Days
22.00
22.28
18.97
14.44
28.88
22.58
25.28
35.06
45.54
55.25
Payable days
94.35
86.63
78.99
66.94
61.66
38.17
40.72
40.43
40.33
54.46
Cash Conversion Cycle
43.09
53.03
57.96
59.65
104.10
56.15
47.64
66.70
77.05
63.95
Total Debt/Equity
0.73
0.76
1.17
1.47
1.43
3.25
3.03
3.21
3.55
1.86
Interest Cover
1.71
1.31
1.27
1.58
1.78
1.38
1.28
1.57
2.37
6.16

News Update:


  • Adani Enterprises raises Rs 34.30 crore through NCDs
    20th Nov 2020, 09:44 AM

    The said NCDs will be listed on the Wholesale Debt Market segment of BSE

    Read More
  • Adani Enterprises plans to spend Rs 50,000 crore in capex in next 5 year
    5th Nov 2020, 09:09 AM

    The company plans to invest a total capex of approximately Rs 35,780 crore for the airport business in the next five years

    Read More
  • Adani Enterprises reports 7- fold jump in Q2 consolidated net profit
    4th Nov 2020, 15:31 PM

    Total income of the company increased by 7.94% at Rs 9312.14 crore for Q2FY21

    Read More
  • Adani Enterprises commences commercial operations at Lucknow International Airport
    3rd Nov 2020, 11:25 AM

    Earlier, company had commenced the commercial operations at Mangaluru International Airport

    Read More
  • Adani Enterprises raises Rs 125 crore through NCDs
    9th Oct 2020, 09:44 AM

    The said NCDs will be listed on the Wholesale Debt Market segment of BSE

    Read More
  • Adani Enterprises’ arm acquires 51% stake in PLR Systems
    12th Sep 2020, 10:04 AM

    The company has acquired stakes from Fouraces Systems India on September 10, 2020

    Read More
  • Adani Enterprises’ arm to acquire debt of GVK Airport Developers
    31st Aug 2020, 10:42 AM

    The GVK Group and AAHL have agreed that AAHL will offer a stand-still to GVK, in addition, to release of the guarantee given by GVK Power and Infrastructure

    Read More
  • Adani Enterprises acquires 51% stake in Adani Chendipada Mining
    26th Aug 2020, 09:45 AM

    The company has acquired 5,100 Equity Shares of Rs 10 each of ACMPL from ACB India

    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.