Nifty
:
25763.35
Sensex
:
83978.49
41.25 (0.16%)
39.78 (0.05%)
Nifty
Sensex
:
:
25763.35
83978.49
41.25 (0.16%)
39.78 (0.05%)

Adani Ports and Special Economic Zone Ltd.

Port

Rating :
65/99

BSE: 532921 | NSE: ADANIPORTS

NSE BSE
1444.70
03-Nov-2025
  • Open
  • High
  • Low
  • Previous Close
  •  1451.5
  •  1457.4
  •  1435.3
  •  1451.50
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  1059573
  •  1531126798.4
  •  1494
  •  995.65

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 3,12,064.47
  • 27.63
  • 2
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 3,51,268.53
  • 0.48%
  • 4.77

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 65.89%
  • 0.69%
  • 4.38%
  • FII
  • DII
  • Others
  • 13.61%
  • 13.95%
  • 1.48%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 15.67
  • 19.42
  • 13.48

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 14.94
  • 18.18
  • 7.48

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 14.44
  • 17.24
  • 27.84

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 26.99
  • 29.74
  • 28.92

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 4.07
  • 4.52
  • 4.51

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 15.22
  • 17.04
  • 17.17

Earnings Forecasts:

(Updated: 01-11-2025)
Description
2024
2025
2026
2027
Adj EPS
51.35
59.17
68.82
80.28
P/E Ratio
28.13
24.42
20.99
18.00
Revenue
30475.3
37001.9
42813.7
49036.7
EBITDA
19024.6
21808.5
25027.4
28462.5
Net Income
11092.3
12859.4
15022.1
17576.1
ROA
8.73
10.06
10.64
11.05
P/B Ratio
5.00
4.24
3.62
3.06
ROE
19.23
18.7
18.53
18.4
FCFF
7465.15
7018.99
7955.88
12082.6
FCFF Yield
2.05
1.92
2.18
3.31
Net Debt
44096.3
35523.4
30042.5
22698.2
BVPS
289.03
341.09
399.31
472.15

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
9,126.14
7,559.59
20.72%
8,488.44
6,896.50
23.08%
7,963.55
6,920.10
15.08%
7,067.02
6,646.41
6.33%
Expenses
3,630.81
2,743.01
32.37%
3,575.62
2,867.16
24.71%
3,185.90
2,734.15
16.52%
2,668.83
2,787.23
-4.25%
EBITDA
5,495.33
4,816.58
14.09%
4,912.82
4,029.34
21.93%
4,777.65
4,185.95
14.14%
4,398.19
3,859.18
13.97%
EBIDTM
60.22%
63.71%
57.88%
58.43%
59.99%
60.49%
62.24%
58.06%
Other Income
619.79
494.59
25.31%
281.19
303.44
-7.33%
223.35
614.10
-63.63%
305.35
305.45
-0.03%
Interest
1,169.91
484.06
141.69%
621.78
604.27
2.90%
898.87
975.88
-7.89%
688.56
715.30
-3.74%
Depreciation
1,254.91
1,011.87
24.02%
1,184.73
979.09
21.00%
1,105.76
985.32
12.22%
1,076.57
974.47
10.48%
PBT
3,690.30
3,669.81
0.56%
3,363.09
2,375.72
41.56%
2,968.52
2,838.85
4.57%
2,886.64
2,019.70
42.92%
Tax
537.00
485.42
10.63%
508.83
326.21
55.98%
501.48
533.12
-5.93%
472.63
303.89
55.53%
PAT
3,153.30
3,184.39
-0.98%
2,854.26
2,049.51
39.27%
2,467.04
2,305.73
7.00%
2,414.01
1,715.81
40.69%
PATM
34.55%
42.12%
33.63%
29.72%
30.98%
33.32%
34.16%
25.82%
EPS
15.34
14.41
6.45%
13.95
9.44
47.78%
11.67
10.22
14.19%
11.32
8.09
39.93%

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
32,645.15
30,475.33
26,710.56
20,851.91
17,118.79
12,549.60
11,438.77
10,925.44
11,322.96
8,439.35
7,108.65
Net Sales Growth
16.50%
14.09%
28.10%
21.81%
36.41%
9.71%
4.70%
-3.51%
34.17%
18.72%
 
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
32,645.15
30,475.33
26,710.56
20,851.91
17,118.79
12,549.60
11,438.77
10,925.44
11,322.96
8,439.35
7,108.65
GP Margin
100.00%
100%
100%
100%
100%
100%
100%
100%
100%
100%
100%
Total Expenditure
13,061.16
12,068.56
10,846.64
8,018.46
7,594.35
4,566.16
5,934.06
4,333.88
4,498.86
3,024.66
2,534.62
Power & Fuel Cost
-
914.57
924.23
759.57
741.28
353.77
332.74
322.59
219.79
194.40
167.98
% Of Sales
-
3.00%
3.46%
3.64%
4.33%
2.82%
2.91%
2.95%
1.94%
2.30%
2.36%
Employee Cost
-
2,008.66
1,896.40
1,178.17
779.43
615.05
546.52
529.81
447.32
383.14
275.81
% Of Sales
-
6.59%
7.10%
5.65%
4.55%
4.90%
4.78%
4.85%
3.95%
4.54%
3.88%
Manufacturing Exp.
-
7,201.80
6,181.42
4,864.59
4,127.18
2,882.80
2,757.54
2,408.36
3,015.50
1,971.51
1,652.32
% Of Sales
-
23.63%
23.14%
23.33%
24.11%
22.97%
24.11%
22.04%
26.63%
23.36%
23.24%
General & Admin Exp.
-
1,428.89
1,474.05
889.91
860.30
533.51
472.83
430.03
354.39
282.09
215.48
% Of Sales
-
4.69%
5.52%
4.27%
5.03%
4.25%
4.13%
3.94%
3.13%
3.34%
3.03%
Selling & Distn. Exp.
-
167.42
119.92
76.64
25.30
34.73
20.07
47.58
17.41
21.73
31.42
% Of Sales
-
0.55%
0.45%
0.37%
0.15%
0.28%
0.18%
0.44%
0.15%
0.26%
0.44%
Miscellaneous Exp.
-
347.22
250.62
249.58
1,060.86
146.30
1,804.36
595.51
444.45
171.79
31.42
% Of Sales
-
1.14%
0.94%
1.20%
6.20%
1.17%
15.77%
5.45%
3.93%
2.04%
2.70%
EBITDA
19,583.99
18,406.77
15,863.92
12,833.45
9,524.44
7,983.44
5,504.71
6,591.56
6,824.10
5,414.69
4,574.03
EBITDA Margin
59.99%
60.40%
59.39%
61.55%
55.64%
63.62%
48.12%
60.33%
60.27%
64.16%
64.34%
Other Income
1,429.68
2,168.53
1,550.89
1,783.69
2,239.41
2,685.47
2,433.15
1,405.45
1,010.93
1,317.55
801.98
Interest
3,379.12
3,058.85
2,897.23
4,479.94
2,559.61
2,255.29
1,950.64
1,428.30
1,257.35
1,393.18
1,193.61
Depreciation
4,621.97
4,378.93
3,888.46
3,424.71
3,099.30
2,107.34
1,680.28
1,373.48
1,188.37
1,160.19
1,062.96
PBT
12,908.55
13,137.52
10,629.12
6,712.49
6,104.94
6,306.28
4,306.94
5,195.23
5,389.31
4,178.87
3,119.44
Tax
2,019.94
1,968.36
1,989.74
96.04
763.96
1,243.27
459.39
1,081.47
1,544.18
286.63
282.81
Tax Rate
15.65%
15.27%
19.40%
1.77%
13.40%
19.71%
10.81%
21.10%
29.50%
6.86%
9.07%
PAT
10,888.61
11,092.31
8,110.64
5,308.85
4,886.03
5,008.57
3,767.52
3,990.28
3,673.62
3,902.26
2,877.89
PAT before Minority Interest
10,918.05
11,061.26
8,103.99
5,390.85
4,953.18
5,063.01
3,788.92
4,044.81
3,689.95
3,892.24
2,836.63
Minority Interest
29.44
31.05
6.65
-82.00
-67.15
-54.44
-21.40
-54.53
-16.33
10.02
41.26
PAT Margin
33.35%
36.40%
30.36%
25.46%
28.54%
39.91%
32.94%
36.52%
32.44%
46.24%
40.48%
PAT Growth
17.65%
36.76%
52.78%
8.65%
-2.45%
32.94%
-5.58%
8.62%
-5.86%
35.59%
 
EPS
50.41
51.35
37.55
24.58
22.62
23.19
17.44
18.47
17.01
18.07
13.32

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
62,435.39
52,944.77
45,555.92
41,988.22
30,608.26
25,623.49
24,538.20
21,068.83
17,525.98
13,505.49
Share Capital
598.56
598.56
432.03
422.47
406.35
406.35
414.19
414.19
414.19
414.19
Total Reserves
61,836.83
52,346.21
45,123.89
37,960.49
30,201.91
25,217.14
24,124.01
20,654.64
17,111.79
13,091.30
Non-Current Liabilities
47,483.32
45,993.26
53,116.09
44,578.29
35,272.79
27,454.50
20,399.25
20,837.23
17,372.39
15,656.75
Secured Loans
5,628.52
5,826.15
9,711.14
9,726.48
9,812.27
8,003.52
6,295.09
8,161.91
7,640.53
9,462.44
Unsecured Loans
30,202.16
31,836.78
36,805.80
29,965.00
23,123.26
18,177.81
13,588.23
12,467.06
10,352.71
6,357.23
Long Term Provisions
1,149.36
1,100.75
1,215.50
34.23
26.68
8.23
3.90
4.22
11.01
4.80
Current Liabilities
20,938.44
16,415.39
11,008.66
11,063.35
7,235.95
7,696.47
10,351.69
4,008.96
6,555.91
7,897.13
Trade Payables
2,720.50
1,912.10
2,296.04
1,159.57
1,013.85
728.74
572.07
489.73
455.66
403.29
Other Current Liabilities
16,824.50
13,348.44
6,516.14
4,328.19
5,148.07
4,682.80
3,105.94
2,519.22
2,557.00
3,768.56
Short Term Borrowings
1,011.83
928.31
1,977.69
5,374.15
939.81
2,157.17
6,545.87
773.17
3,262.12
3,633.32
Short Term Provisions
381.61
226.54
218.79
201.44
134.22
127.76
127.81
226.84
281.13
91.96
Total Liabilities
1,33,395.10
1,16,951.65
1,11,041.73
98,022.63
74,581.93
60,994.05
55,499.08
46,064.58
41,593.52
37,183.33
Net Block
88,157.16
73,802.51
70,921.50
62,552.92
48,290.96
32,714.51
28,121.42
22,670.01
21,053.50
20,883.22
Gross Block
1,09,756.02
91,660.34
85,628.11
74,076.05
57,069.52
39,537.43
33,252.29
26,468.56
23,463.15
21,999.63
Accumulated Depreciation
21,598.86
17,857.83
14,706.61
11,523.13
8,778.56
6,822.92
5,130.87
3,798.55
2,409.65
1,116.41
Non Current Assets
1,14,498.53
99,526.84
94,966.80
80,239.57
61,674.12
46,174.14
40,867.94
31,777.68
29,686.10
30,123.49
Capital Work in Progress
11,706.10
10,936.09
6,636.77
4,022.90
3,697.13
3,216.33
4,483.48
4,545.46
4,513.97
1,966.76
Non Current Investment
3,907.57
3,626.87
3,485.81
3,112.95
1,097.39
1,166.11
268.49
559.14
252.33
408.50
Long Term Loans & Adv.
4,774.73
5,615.28
8,347.22
5,680.28
6,342.86
6,518.20
6,031.09
2,949.33
2,204.24
5,501.40
Other Non Current Assets
4,493.81
4,200.79
4,273.27
4,870.52
2,245.78
2,558.99
1,963.46
1,053.74
1,662.06
1,363.61
Current Assets
18,757.37
17,285.61
15,655.13
16,189.94
12,907.81
14,819.91
14,631.14
14,286.90
11,907.42
7,059.84
Current Investments
751.88
661.79
3,945.84
47.79
1,138.76
11.89
513.81
519.78
909.03
136.68
Inventories
521.80
437.51
451.97
395.64
991.85
288.28
806.68
520.29
657.09
211.89
Sundry Debtors
4,432.36
3,666.94
3,957.07
2,521.14
2,925.71
3,202.14
2,789.66
4,309.91
2,692.99
2,436.09
Cash & Bank
6,605.97
7,631.88
4,334.31
10,667.41
4,700.78
7,313.86
5,967.30
2,967.55
1,976.80
1,278.24
Other Current Assets
6,445.36
750.72
936.36
665.05
3,150.71
4,003.74
4,553.69
5,969.37
5,671.51
2,996.94
Short Term Loans & Adv.
5,727.21
4,136.77
2,029.58
1,892.91
2,174.56
2,724.86
2,044.05
4,300.09
4,255.52
2,363.64
Net Current Assets
-2,181.07
870.22
4,646.47
5,126.59
5,671.86
7,123.44
4,279.45
10,277.94
5,351.51
-837.29
Total Assets
1,33,255.90
1,16,812.45
1,10,621.93
96,429.51
74,581.93
60,994.05
55,499.08
46,064.58
41,593.52
37,183.33

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
17,226.28
15,017.58
11,899.50
10,420.14
7,555.78
7,401.81
6,029.40
5,608.14
4,062.57
2,380.52
PBT
13,029.62
10,093.73
5,486.89
5,717.14
6,292.01
4,243.92
5,126.28
5,234.13
4,178.87
3,119.44
Adjustment
6,032.16
6,205.32
8,134.14
4,904.33
1,728.21
3,016.53
1,977.93
2,080.28
1,833.29
1,411.79
Changes in Working Capital
-370.46
-9.55
-874.13
758.39
408.39
990.93
31.70
-707.09
-1,226.31
-1,409.15
Cash after chg. in Working capital
18,691.32
16,289.50
12,746.90
11,379.86
8,428.61
8,251.38
7,135.91
6,607.32
4,785.85
3,122.08
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-1,465.04
-1,271.92
-847.40
-959.72
-872.83
-849.57
-1,106.51
-999.18
-723.28
-741.56
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
-9,787.27
-6,946.55
-19,560.08
-5,281.82
-14,142.67
-750.42
-4,424.15
-3,845.84
-2,639.41
-4,153.16
Net Fixed Assets
-2,072.99
-494.26
-730.64
-127.97
-198.38
-1,951.18
-761.44
-191.11
-975.89
2,028.26
Net Investments
-6,273.21
-152.34
-12,224.89
-12,052.93
-6,079.12
-1,659.19
-3,414.26
-131.94
-5,097.52
-347.72
Others
-1,441.07
-6,299.95
-6,604.55
6,899.08
-7,865.17
2,859.95
-248.45
-3,522.79
3,434.00
-5,833.70
Cash from Financing Activity
-6,915.52
-7,800.11
-2,733.80
-585.77
3,513.85
-4,255.63
2,313.34
-1,889.03
-1,324.71
2,170.41
Net Cash Inflow / Outflow
523.49
270.92
-10,394.38
4,552.55
-3,073.04
2,395.76
3,918.59
-126.73
98.45
397.77
Opening Cash & Equivalents
1,575.73
1,125.82
8,676.05
4,334.81
7,195.46
4,798.19
823.48
950.21
841.50
445.23
Closing Cash & Equivalent
3,406.32
1,575.73
1,125.82
8,676.05
4,200.97
7,195.46
4,798.19
823.48
950.21
843.00

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.)
288.26
244.33
210.89
181.71
150.65
126.12
118.49
101.74
84.63
65.21
ROA
8.83%
7.06%
5.11%
5.73%
7.47%
6.50%
7.97%
8.42%
9.88%
8.19%
ROE
19.23%
16.51%
12.84%
14.36%
18.01%
15.11%
17.74%
19.12%
25.09%
23.46%
ROCE
15.51%
13.30%
10.84%
10.80%
14.12%
11.50%
13.75%
15.64%
14.74%
13.42%
Fixed Asset Turnover
0.30
0.30
0.26
0.26
0.26
0.31
0.37
0.45
0.37
0.30
Receivable days
48.50
52.09
56.70
58.07
89.11
95.60
118.59
112.87
110.92
95.60
Inventory Days
5.74
6.08
7.42
14.79
18.62
17.47
22.17
18.98
18.79
12.09
Payable days
0.00
0.00
0.00
0.00
0.00
0.00
40.98
35.04
41.74
43.57
Cash Conversion Cycle
54.25
58.17
64.12
72.86
107.73
113.07
99.77
96.80
87.97
64.13
Total Debt/Equity
0.73
0.87
1.11
1.19
1.14
1.17
1.12
1.05
1.27
1.65
Interest Cover
5.26
4.48
2.22
3.23
3.80
3.18
4.59
5.16
4.00
3.61

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 Ports’ consolidated net profit surges 27% in Q2
    4th Nov 2025, 17:24 PM

    The consolidated total income of the company increased by 35.70% at Rs 10,004.06 crore for Q2FY26

    Read More
  • Adani Ports records 6% growth in cargo volume in October 2025
    3rd Nov 2025, 10:13 AM

    Logistics rail volume during October 2025 stood at 60,387 TEUs (+16% YoY) and GPWIS volume was at 1.7 MMT (-6% YoY).

    Read More
  • Adani Ports’ arm acquires 100% stake of Dependencia Logistics
    11th Sep 2025, 09:47 AM

    The objective of acquisition is for development of logistics business

    Read More
  • Adani Ports records 16% growth in cargo volume in August 2025
    2nd Sep 2025, 09:29 AM

    In period between April to August 2025, APSEZ handled 202.6 MMT of total cargo (+11% YoY), led by containers (+22% YoY)

    Read More
  • Adani Ports reports 6% rise in Q1 consolidated net profit
    5th Aug 2025, 14:30 PM

    The consolidated total income of the company increased by 16.98% at Rs 9422.18 crore for Q1FY26

    Read More
  • Adani Ports &Special - Quarterly Results
    5th Aug 2025, 13:39 PM

    Read More
  • Adani Ports records 8% growth in cargo volumes in July 2025
    4th Aug 2025, 10:29 AM

    Logistics rail volumes stood at 60,940 TEUs (+17% YoY) and GPWIS volume was at 1.61 MMT (-13% YoY)

    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.