Nifty
:
22620.45
Sensex
:
72480.29
-95.75 (-0.42%)
-48.78 (-0.07%)
Nifty
Sensex
:
:
22620.45
72480.29
-95.75 (-0.42%)
-48.78 (-0.07%)

Adani Ports and Special Economic Zone Ltd.

Port

Rating :
68/99

BSE: 532921 | NSE: ADANIPORTS

NSE BSE
1798.30
30-Sep-2026
  • Open
  • High
  • Low
  • Previous Close
  •  1793.5
  •  1803.2
  •  1775.4
  •  1822.00
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  3199507
  •  5723548458.8
  •  1891.1
  •  1292

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 4,11,498.61
  • 31.38
  • 2
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 4,58,118.07
  • 0.42%
  • 4.12

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 66.03%
  • 0.56%
  • 3.77%
  • FII
  • DII
  • Others
  • 15.58%
  • 12.42%
  • 1.64%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 16.46
  • 17.74
  • 13.19

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 15.49
  • 19.13
  • 7.57

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 12.62
  • 21.25
  • 16.45

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 27.90
  • 29.75
  • 28.58

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 4.10
  • 4.49
  • 4.71

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 15.63
  • 17.15
  • 17.17

Earnings Forecasts:

(Updated: 27-09-2026)
Description
2026
2027
2028
2029
Adj EPS
58.23
65.82
78.76
90.24
P/E Ratio
30.88
27.32
22.83
19.93
Revenue
38735.8
44834.2
51710.8
59314.1
EBITDA
22851.4
26271.9
30383.5
34568.9
Net Income
12806.2
15001.6
18034.4
19527
ROA
7.99
8.2
9.2
11.63
P/B Ratio
4.31
3.75
3.30
2.89
ROE
16.15
14.22
15.14
15.11
FCFF
2894.31
10289.7
9275.86
10168.7
FCFF Yield
0.62
2.2
1.98
2.17
Net Debt
53660.8
43711.3
38944.6
34215.6
BVPS
417.22
479.51
544.83
623.21

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Jun 26
Jun 25
Var%
Mar 26
Mar 25
Var%
Dec 25
Dec 24
Var%
Sep 25
Sep 24
Var%
Net Sales
10,820.80
9,126.14
18.57%
10,737.58
8,488.44
26.50%
9,704.59
7,963.55
21.86%
9,167.46
7,067.02
29.72%
Expenses
4,012.34
3,307.06
21.33%
4,919.95
3,575.62
37.60%
3,836.95
3,185.90
20.44%
3,617.19
2,698.15
34.06%
EBITDA
6,808.46
5,819.08
17.00%
5,817.63
4,912.82
18.42%
5,867.64
4,777.65
22.81%
5,550.27
4,368.87
27.04%
EBIDTM
62.92%
63.76%
54.18%
57.88%
60.46%
59.99%
60.54%
61.82%
Other Income
852.91
296.04
188.11%
751.87
281.19
167.39%
234.08
223.35
4.80%
836.60
305.35
173.98%
Interest
1,355.03
1,169.91
15.82%
1,403.07
621.78
125.65%
1,061.33
898.87
18.07%
1,222.88
659.24
85.50%
Depreciation
1,711.27
1,254.91
36.37%
1,614.64
1,184.73
36.29%
1,384.31
1,105.76
25.19%
1,263.52
1,076.57
17.37%
PBT
4,595.07
3,690.30
24.52%
3,490.17
3,363.09
3.78%
3,510.00
2,968.52
18.24%
3,900.47
2,886.64
35.12%
Tax
657.81
537.00
22.50%
391.66
508.83
-23.03%
567.79
501.48
13.22%
570.08
472.63
20.62%
PAT
3,937.26
3,153.30
24.86%
3,098.51
2,854.26
8.56%
2,942.21
2,467.04
19.26%
3,330.39
2,414.01
37.96%
PATM
36.39%
34.55%
28.86%
33.63%
30.32%
30.98%
36.33%
34.16%
EPS
15.71
15.34
2.41%
14.45
13.95
3.58%
13.25
11.67
13.54%
14.39
11.32
27.12%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 26
Mar 25
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Net Sales
40,430.43
38,735.77
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
Net Sales Growth
23.85%
27.11%
14.09%
28.10%
21.81%
36.41%
9.71%
4.70%
-3.51%
34.17%
 
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
40,430.43
38,735.77
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
GP Margin
100.00%
100%
100%
100%
100%
100%
100%
100%
100%
100%
100%
Total Expenditure
16,386.43
15,884.36
12,053.96
10,846.64
8,018.46
7,594.35
4,566.16
5,934.06
4,333.88
4,498.86
3,024.66
Power & Fuel Cost
-
1,187.58
914.57
924.23
759.57
741.28
353.77
332.74
322.59
219.79
194.40
% Of Sales
-
3.07%
3.00%
3.46%
3.64%
4.33%
2.82%
2.91%
2.95%
1.94%
2.30%
Employee Cost
-
2,354.32
2,008.66
1,896.40
1,178.17
779.43
615.05
546.52
529.81
447.32
383.14
% Of Sales
-
6.08%
6.59%
7.10%
5.65%
4.55%
4.90%
4.78%
4.85%
3.95%
4.54%
Manufacturing Exp.
-
10,134.12
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
% Of Sales
-
26.16%
23.63%
23.14%
23.33%
24.11%
22.97%
24.11%
22.04%
26.63%
23.36%
General & Admin Exp.
-
1,419.59
1,428.89
1,474.05
889.91
860.30
533.51
472.83
430.03
354.39
282.09
% Of Sales
-
3.66%
4.69%
5.52%
4.27%
5.03%
4.25%
4.13%
3.94%
3.13%
3.34%
Selling & Distn. Exp.
-
173.35
152.82
119.92
76.64
25.30
34.73
20.07
47.58
17.41
21.73
% Of Sales
-
0.45%
0.50%
0.45%
0.37%
0.15%
0.28%
0.18%
0.44%
0.15%
0.26%
Miscellaneous Exp.
-
615.40
347.22
250.62
249.58
1,060.86
146.30
1,804.36
595.51
444.45
21.73
% Of Sales
-
1.59%
1.14%
0.94%
1.20%
6.20%
1.17%
15.77%
5.45%
3.93%
2.04%
EBITDA
24,044.00
22,851.41
18,421.37
15,863.92
12,833.45
9,524.44
7,983.44
5,504.71
6,591.56
6,824.10
5,414.69
EBITDA Margin
59.47%
58.99%
60.45%
59.39%
61.55%
55.64%
63.62%
48.12%
60.33%
60.27%
64.16%
Other Income
2,675.46
2,118.59
2,153.93
1,550.89
1,783.69
2,239.41
2,685.47
2,433.15
1,405.45
1,010.93
1,317.55
Interest
5,042.31
4,653.98
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
Depreciation
5,973.74
5,517.38
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
PBT
15,495.71
14,798.64
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
Tax
2,187.34
2,066.53
1,968.36
1,989.74
96.04
763.96
1,243.27
459.39
1,081.47
1,544.18
286.63
Tax Rate
14.12%
14.16%
15.27%
19.40%
1.77%
13.40%
19.71%
10.81%
21.10%
29.50%
6.86%
PAT
13,308.37
12,806.21
11,092.31
8,110.64
5,308.85
4,886.03
4,994.30
3,763.13
3,990.22
3,673.62
3,902.26
PAT before Minority Interest
13,299.46
12,782.03
11,061.26
8,103.99
5,390.85
4,953.18
5,048.74
3,784.53
4,044.75
3,689.95
3,892.24
Minority Interest
-8.91
24.18
31.05
6.65
-82.00
-67.15
-54.44
-21.40
-54.53
-16.33
10.02
PAT Margin
32.92%
33.06%
36.40%
30.36%
25.46%
28.54%
39.80%
32.90%
36.52%
32.44%
46.24%
PAT Growth
22.22%
15.45%
36.76%
52.78%
8.65%
-2.17%
32.72%
-5.69%
8.62%
-5.86%
 
EPS
57.76
55.58
48.14
35.20
23.04
21.21
21.68
16.33
17.32
15.94
16.94

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 26
Mar 25
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Shareholder's Funds
96,125.30
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
Share Capital
627.32
598.56
598.56
598.56
589.00
572.88
572.88
414.19
580.07
580.07
Total Reserves
95,497.98
61,836.83
52,346.21
44,957.36
37,793.96
30,035.38
25,050.61
24,124.01
20,488.76
16,945.91
Non-Current Liabilities
68,356.70
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
Secured Loans
20,260.05
6,301.72
5,826.15
9,711.14
9,726.48
9,812.27
8,003.52
6,295.09
8,161.91
7,640.53
Unsecured Loans
30,164.11
29,528.96
31,836.78
36,805.80
29,965.00
23,123.26
18,177.81
13,588.23
12,467.06
10,352.71
Long Term Provisions
1,453.81
1,149.36
1,100.75
1,215.50
34.23
26.68
8.23
3.90
4.22
11.01
Current Liabilities
15,760.35
20,938.44
16,415.39
11,008.66
11,063.35
7,121.41
7,696.47
10,351.69
4,008.96
6,555.91
Trade Payables
2,736.24
2,720.50
1,912.10
2,296.04
1,159.57
1,013.85
728.74
572.07
489.73
455.66
Other Current Liabilities
12,245.64
16,824.50
13,348.44
6,516.14
4,328.19
5,033.53
4,682.80
3,105.94
2,519.22
2,557.00
Short Term Borrowings
540.04
1,011.83
928.31
1,977.69
5,374.15
939.81
2,157.17
6,545.87
773.17
3,262.12
Short Term Provisions
238.43
381.61
226.54
218.79
201.44
134.22
127.76
127.81
226.84
281.13
Total Liabilities
1,83,098.53
1,33,395.10
1,16,951.65
1,11,041.73
98,022.63
74,467.39
60,994.05
55,499.08
46,064.58
41,593.52
Net Block
1,29,793.49
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
Gross Block
1,57,353.07
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
Accumulated Depreciation
27,559.58
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
Non Current Assets
1,61,123.70
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
Capital Work in Progress
12,689.05
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
Non Current Investment
4,194.00
3,907.57
3,626.87
3,485.81
3,112.95
1,097.39
1,166.11
268.49
559.14
252.33
Long Term Loans & Adv.
7,209.78
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
Other Non Current Assets
5,378.37
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
Current Assets
21,974.83
18,757.37
17,285.61
15,655.13
16,189.94
12,552.95
14,819.91
14,631.14
14,286.90
11,907.42
Current Investments
1,254.65
751.88
661.79
3,945.84
47.79
1,138.76
11.89
513.81
519.78
909.03
Inventories
685.00
521.80
437.51
451.97
395.64
991.85
288.28
806.68
520.29
657.09
Sundry Debtors
6,382.54
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
Cash & Bank
8,483.51
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
Other Current Assets
5,169.13
718.15
750.72
936.36
2,557.96
2,795.85
4,003.74
4,553.69
5,969.37
5,671.51
Short Term Loans & Adv.
3,964.40
5,727.21
4,136.77
2,029.58
1,892.91
2,174.56
2,724.86
2,123.45
4,300.09
4,255.52
Net Current Assets
6,214.48
-2,181.07
870.22
4,646.47
5,126.59
5,431.54
7,123.44
4,279.45
10,277.94
5,351.51
Total Assets
1,83,098.53
1,33,255.90
1,16,812.45
1,10,621.93
96,429.51
74,227.07
60,994.05
55,499.08
46,064.58
41,593.52

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 26
Mar 25
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Cash From Operating Activity
20,356.25
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
PBT
14,848.56
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
Adjustment
10,023.92
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
Changes in Working Capital
-3,001.89
-370.46
-9.55
-874.13
758.39
408.39
990.93
31.70
-707.09
-1,226.31
Cash after chg. in Working capital
21,870.59
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
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-1,514.34
-1,465.04
-1,271.92
-847.40
-959.72
-872.83
-849.57
-1,106.51
-999.18
-723.28
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
-13,190.70
-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
Net Fixed Assets
293.39
-2,072.99
-494.26
-730.64
-127.97
-198.38
-1,951.18
-761.44
-191.11
-975.89
Net Investments
-16,805.94
-6,166.95
-152.34
-12,224.89
-12,052.93
-6,079.12
-1,659.19
-3,414.26
-131.94
-5,097.52
Others
3,321.85
-1,547.33
-6,299.95
-6,604.55
6,899.08
-7,865.17
2,859.95
-248.45
-3,522.79
3,434.00
Cash from Financing Activity
-5,483.40
-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
Net Cash Inflow / Outflow
1,682.15
523.49
270.92
-10,394.38
4,552.55
-3,073.04
2,395.76
3,918.59
-126.73
98.45
Opening Cash & Equivalents
3,406.32
1,575.73
1,125.82
8,676.05
4,334.81
7,195.46
4,798.19
823.48
950.21
841.50
Closing Cash & Equivalent
5,161.55
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

Financial Ratios

Consolidated /

Standalone
Description
Mar 26
Mar 25
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Book Value (Rs.)
416.50
288.26
244.33
210.89
181.71
150.65
126.12
118.49
101.74
84.63
ROA
8.08%
8.83%
7.06%
5.11%
5.73%
7.47%
6.50%
7.97%
8.42%
9.88%
ROE
16.16%
19.23%
16.51%
12.84%
14.36%
18.01%
15.11%
17.74%
19.12%
25.09%
ROCE
15.03%
15.51%
13.30%
10.84%
10.80%
14.12%
11.50%
13.75%
15.64%
14.74%
Fixed Asset Turnover
0.29
0.30
0.30
0.26
0.26
0.26
0.31
0.37
0.45
0.37
Receivable days
50.95
48.50
52.09
56.70
58.07
89.11
95.60
118.59
112.87
110.92
Inventory Days
5.69
5.74
6.08
7.42
14.79
18.62
17.47
22.17
18.98
18.79
Payable days
0.00
0.00
0.00
0.00
0.00
0.00
0.00
40.98
35.04
41.74
Cash Conversion Cycle
56.64
54.25
58.17
64.12
72.86
107.73
113.07
99.77
96.80
87.97
Total Debt/Equity
0.57
0.73
0.87
1.11
1.19
1.14
1.17
1.12
1.05
1.27
Interest Cover
4.19
5.26
4.48
2.22
3.23
3.80
3.18
4.59
5.16
4.00

Annual Reports:

FY 2026
FY 2025
FY 2024
FY 2023
FY 2022
FY 2021
FY 2020
FY 2019
FY 2018
FY 2017

News Update:


  • Adani Ports secures LoA for development of two dry bulk berths at Paradip port in Odisha
    9th Sep 2026, 16:44 PM

    Located in a mineral-rich hinterland amid major steel plants, Paradip is India’s second-largest major port and a vital bulk cargo gateway

    Read More
  • Adani Ports to launch dedicated Empty Container Yard at Mundra Port
    4th Sep 2026, 15:58 PM

    The company plans to add more than 6 million TEUs of container handling capacity over the next five years

    Read More
  • Adani Ports reports over 19% growth in cargo volume in August 2026
    2nd Sep 2026, 15:57 PM

    The company has handled its highest ever monthly cargo volume of 50 MMT in August 2026

    Read More
  • Adani Ports’ arm incorporates wholly owned subsidiary
    2nd Sep 2026, 09:42 AM

    Astro Offshore MESA Company has been established to conduct its offshore operations locally in line with the company’s marine strategy to diversified its fleet globally

    Read More
  • Adani Ports’ arm incorporates wholly owned subsidiary
    12th Aug 2026, 09:42 AM

    Ocean Sparkle Offshore has been established to conduct its operations locally in line with the company’s marine strategy to diversified its fleet globally

    Read More
  • Adani Ports &Special - Quarterly Results
    30th Jul 2026, 00:00 AM

    Read More
  • Adani Ports reports 9% rise in Q1 consolidated net profit
    29th Jul 2026, 14:20 PM

    The total consolidated income of the company has increased by 23.90% at Rs 11,673.71 crore for Q1FY27

    Read More
  • Adani Ports reports 13% growth in cargo volume in June 2026
    2nd Jul 2026, 14:12 PM

    The company's logistics rail volume stood at 48,650 TEUs in June 2026, down 22% 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.