Nifty
:
23842.65
Sensex
:
76847.57
-207.95 (-0.86%)
-702.68 (-0.91%)
Nifty
Sensex
:
:
23842.65
76847.57
-207.95 (-0.86%)
-702.68 (-0.91%)

Adani Ports and Special Economic Zone Ltd.

Port

Rating :
66/99

BSE: 532921 | NSE: ADANIPORTS

NSE BSE
1465.30
13-Apr-2026
  • Open
  • High
  • Low
  • Previous Close
  •  1426.8
  •  1477.9
  •  1421
  •  1475.30
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  3629785
  •  5300321198.4
  •  1584
  •  1179

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 3,37,518.49
  • 27.02
  • 2
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 3,78,851.87
  • 0.48%
  • 3.87

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 68.02%
  • 0.62%
  • 3.88%
  • FII
  • DII
  • Others
  • 13.25%
  • 12.65%
  • 1.58%

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
  • 17.30
  • 27.84

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 27.27
  • 29.31
  • 28.24

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 4.07
  • 4.54
  • 4.61

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 15.34
  • 17.05
  • 16.94

Earnings Forecasts:

(Updated: 11-04-2026)
Description
2024
2025
2026
2027
Adj EPS
51.35
57.62
69.53
81.02
P/E Ratio
28.54
25.43
21.07
18.09
Revenue
30475.3
37552.5
44899.6
51086.9
EBITDA
19024.6
22286.7
26313.8
29825.7
Net Income
11092.3
12972.1
15783.2
18314.4
ROA
8.73
9.35
10.13
10.65
P/B Ratio
5.07
4.21
3.61
3.09
ROE
19.23
18.14
18.39
18.35
FCFF
7465.15
7719.5
9933.4
3959.25
FCFF Yield
1.96
2.02
2.6
1.04
Net Debt
44096.3
35049.1
30257.7
25452
BVPS
289.03
348.19
405.98
474.72

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Dec 25
Dec 24
Var%
Sep 25
Sep 24
Var%
Jun 25
Jun 24
Var%
Mar 25
Mar 24
Var%
Net Sales
9,704.59
7,963.55
21.86%
9,167.46
7,067.02
29.72%
9,126.14
7,559.59
20.72%
8,488.44
6,896.50
23.08%
Expenses
3,836.95
3,185.90
20.44%
3,617.19
2,698.15
34.06%
3,630.81
2,743.01
32.37%
3,575.62
2,867.16
24.71%
EBITDA
5,867.64
4,777.65
22.81%
5,550.27
4,368.87
27.04%
5,495.33
4,816.58
14.09%
4,912.82
4,029.34
21.93%
EBIDTM
60.46%
59.99%
60.54%
61.82%
60.22%
63.71%
57.88%
58.43%
Other Income
234.08
223.35
4.80%
836.60
305.35
173.98%
619.79
494.59
25.31%
281.19
303.44
-7.33%
Interest
1,061.33
898.87
18.07%
1,222.88
659.24
85.50%
1,169.91
484.06
141.69%
621.78
604.27
2.90%
Depreciation
1,384.31
1,105.76
25.19%
1,263.52
1,076.57
17.37%
1,254.91
1,011.87
24.02%
1,184.73
979.09
21.00%
PBT
3,510.00
2,968.52
18.24%
3,900.47
2,886.64
35.12%
3,690.30
3,669.81
0.56%
3,363.09
2,375.72
41.56%
Tax
567.79
501.48
13.22%
570.08
472.63
20.62%
537.00
485.42
10.63%
508.83
326.21
55.98%
PAT
2,942.21
2,467.04
19.26%
3,330.39
2,414.01
37.96%
3,153.30
3,184.39
-0.98%
2,854.26
2,049.51
39.27%
PATM
30.32%
30.98%
36.33%
34.16%
34.55%
42.12%
33.63%
29.72%
EPS
13.25
11.67
13.54%
14.39
11.32
27.12%
15.34
14.41
6.45%
13.95
9.44
47.78%

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
36,486.63
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
23.74%
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
36,486.63
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
14,660.57
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
21,826.06
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
59.82%
60.40%
59.39%
61.55%
55.64%
63.62%
48.12%
60.33%
60.27%
64.16%
64.34%
Other Income
1,971.66
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
4,075.90
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
5,087.47
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
14,463.86
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
2,183.70
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
15.10%
15.27%
19.40%
1.77%
13.40%
19.71%
10.81%
21.10%
29.50%
6.86%
9.07%
PAT
12,280.16
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
2,877.89
PAT before Minority Interest
12,274.80
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
2,836.63
Minority Interest
-5.36
31.05
6.65
-82.00
-67.15
-54.44
-21.40
-54.53
-16.33
10.02
41.26
PAT Margin
33.66%
36.40%
30.36%
25.46%
28.54%
39.80%
32.90%
36.52%
32.44%
46.24%
40.48%
PAT Growth
21.41%
36.76%
52.78%
8.65%
-2.17%
32.72%
-5.69%
8.62%
-5.86%
35.59%
 
EPS
53.30
48.14
35.20
23.04
21.21
21.68
16.33
17.32
15.94
16.94
12.49

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
598.56
589.00
572.88
572.88
414.19
580.07
580.07
580.07
Total Reserves
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
12,925.42
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
7,121.41
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
5,033.53
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
74,467.39
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
5,488.30
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
1,376.71
Current Assets
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
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
2,795.85
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
2,123.45
4,300.09
4,255.52
2,363.64
Net Current Assets
-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
-837.29
Total Assets
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
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 records 11% growth in cargo volume in March 2026
    2nd Apr 2026, 17:23 PM

    In FY26, APSEZ handled 500.8 MMT cargo (+11%) YoY, led by containers (+19%) YoY

    Read More
  • APSEZ operationalises India’s first Port of Refuge
    27th Mar 2026, 18:00 PM

    Port of Refuge is a designated location where ships can seek shelter to stabilise conditions, protect life and limit environmental damage

    Read More
  • Adani Ports records 16% growth in cargo volume in February 2026
    2nd Mar 2026, 16:28 PM

    Logistics rail volume during February 2026 stood at 52,101 TEUs (+3% YoY)

    Read More
  • Adani Ports raises Rs 1,000 crore through NCDs
    23rd Feb 2026, 14:20 PM

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

    Read More
  • Adani Ports signs MoU with NMDC, Vale Brazil
    23rd Feb 2026, 09:39 AM

    The agreement establishes a strategic framework for the development of an iron ore blending facility and a dedicated Special Economic Zone (SEZ) at Gangavaram Port

    Read More
  • Adani Ports &Special - Quarterly Results
    4th Feb 2026, 00:00 AM

    Read More
  • Adani Ports reports 21% rise in Q3 consolidated net profit
    3rd Feb 2026, 18:05 PM

    Total consolidated income of the company increased by 21.40% at Rs 9,938.67 crore for Q3FY26

    Read More
  • Adani Ports records 9% growth in cargo volume in December 2025
    6th Jan 2026, 10:07 AM

    Logistics rail volume during December 2025 stood at 59,037 TEUs (flat 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.