Nifty
:
22147.00
Sensex
:
73088.33
151.15 (0.69%)
599.34 (0.83%)
Nifty
Sensex
:
:
22147.00
73088.33
151.15 (0.69%)
599.34 (0.83%)

Adani Power Ltd.

Power Generation/Distribution

Rating :
74/99

BSE: 533096 | NSE: ADANIPOWER

NSE BSE
594.55
19-Apr-2024
  • Open
  • High
  • Low
  • Previous Close
  •  571.00
  •  602.00
  •  571.00
  •  598.10
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  2363186
  •  13928.09
  •  646.90
  •  185.20

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 231,088.50
  • 9.90
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 260,536.68
  • N/A
  • 5.34

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 71.75%
  • 0.37%
  • 5.49%
  • FII
  • DII
  • Others
  • 15.91%
  • 1.41%
  • 5.07%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 9.63
  • 10.18
  • 13.93

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 8.14
  • 15.19
  • 2.99

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 30.17
  • -
  • 103.65

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • 7.33
  • 10.19

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 10.22
  • 3.68
  • 11.73

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 9.75
  • 10.21
  • 10.39

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Dec 23
Dec 22
Var%
Sep 23
Sep 22
Var%
Jun 23
Jun 22
Var%
Mar 23
Mar 22
Var%
Net Sales
12,991.44
7,764.41
67.32%
12,990.58
7,043.77
84.43%
11,005.54
13,723.06
-19.80%
10,242.06
10,597.78
-3.36%
Expenses
8,346.10
6,294.68
32.59%
7,819.19
6,095.99
28.27%
7,491.31
8,003.32
-6.40%
8,334.65
5,365.71
55.33%
EBITDA
4,645.34
1,469.73
216.07%
5,171.39
947.78
445.63%
3,514.23
5,719.74
-38.56%
1,907.41
5,232.07
-63.54%
EBIDTM
35.76%
18.93%
39.81%
13.46%
31.93%
41.68%
18.62%
49.37%
Other Income
363.83
525.80
-30.80%
1,945.10
1,402.22
38.72%
7,103.47
1,785.94
297.74%
553.26
2,710.14
-79.59%
Interest
796.56
945.98
-15.80%
888.44
818.09
8.60%
883.49
823.43
7.29%
746.00
1,035.34
-27.95%
Depreciation
1,002.23
837.65
19.65%
1,004.48
833.03
20.58%
934.59
816.05
14.53%
816.95
773.88
5.57%
PBT
3,210.38
211.90
1,415.04%
5,223.57
698.88
647.42%
8,799.62
5,866.20
50.01%
897.72
6,132.99
-85.36%
Tax
472.42
203.13
132.57%
-1,370.60
3.35
-
40.20
1,086.34
-96.30%
-4,344.76
1,487.52
-
PAT
2,737.96
8.77
31,119.61%
6,594.17
695.53
848.08%
8,759.42
4,779.86
83.26%
5,242.48
4,645.47
12.85%
PATM
21.08%
0.11%
50.76%
9.87%
79.59%
34.83%
51.19%
43.83%
EPS
7.10
0.02
35,400.00%
17.10
1.80
850.00%
22.71
12.39
83.29%
13.59
12.04
12.87%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Net Sales
47,229.62
38,773.30
27,711.18
26,221.48
26,467.72
23,884.18
20,304.28
22,615.51
25,532.17
19,544.94
15,463.90
Net Sales Growth
20.70%
39.92%
5.68%
-0.93%
10.82%
17.63%
-10.22%
-11.42%
30.63%
26.39%
 
Cost Of Goods Sold
181.64
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Gross Profit
47,047.98
38,773.30
27,711.18
26,221.48
26,467.72
23,884.18
20,304.28
22,615.51
25,532.17
19,544.94
15,463.90
GP Margin
99.62%
100%
100%
100%
100%
100%
100%
100%
100%
100%
100%
Total Expenditure
31,991.25
28,728.64
17,897.02
17,552.96
20,782.42
18,930.35
14,903.40
16,643.86
16,730.04
13,707.55
10,870.60
Power & Fuel Cost
-
26,214.60
15,950.54
15,810.76
18,669.31
17,199.65
13,581.43
15,400.15
15,313.87
12,499.27
9,990.84
% Of Sales
-
67.61%
57.56%
60.30%
70.54%
72.01%
66.89%
68.10%
59.98%
63.95%
64.61%
Employee Cost
-
569.99
470.31
431.54
426.82
363.28
353.74
360.89
358.75
327.43
234.97
% Of Sales
-
1.47%
1.70%
1.65%
1.61%
1.52%
1.74%
1.60%
1.41%
1.68%
1.52%
Manufacturing Exp.
-
973.92
872.66
802.47
769.85
433.39
480.37
472.11
456.52
327.00
191.54
% Of Sales
-
2.51%
3.15%
3.06%
2.91%
1.81%
2.37%
2.09%
1.79%
1.67%
1.24%
General & Admin Exp.
-
454.72
239.77
287.59
454.85
222.92
250.77
325.62
351.26
283.89
209.30
% Of Sales
-
1.17%
0.87%
1.10%
1.72%
0.93%
1.24%
1.44%
1.38%
1.45%
1.35%
Selling & Distn. Exp.
-
0.00
0.00
0.00
0.00
0.00
0.00
0.00
154.84
140.52
135.82
% Of Sales
-
0%
0%
0%
0%
0%
0%
0%
0.61%
0.72%
0.88%
Miscellaneous Exp.
-
515.41
363.74
220.60
461.59
711.11
237.09
85.09
94.80
129.44
135.82
% Of Sales
-
1.33%
1.31%
0.84%
1.74%
2.98%
1.17%
0.38%
0.37%
0.66%
0.70%
EBITDA
15,238.37
10,044.66
9,814.16
8,668.52
5,685.30
4,953.83
5,400.88
5,971.65
8,802.13
5,837.39
4,593.30
EBITDA Margin
32.26%
25.91%
35.42%
33.06%
21.48%
20.74%
26.60%
26.41%
34.47%
29.87%
29.70%
Other Income
9,965.66
4,267.22
3,975.29
1,928.20
1,374.09
2,477.45
789.15
418.96
201.58
793.61
231.43
Interest
3,314.49
3,333.50
4,094.78
5,106.33
5,314.82
5,656.52
5,570.23
5,901.73
5,963.17
5,369.16
4,162.16
Depreciation
3,758.25
3,303.68
3,117.54
3,201.65
3,006.50
2,750.62
2,698.72
2,672.36
2,665.82
2,060.62
1,937.47
PBT
18,131.29
7,674.70
6,577.13
2,288.74
-1,261.93
-975.86
-2,078.92
-2,183.48
374.72
-798.78
-1,274.90
Tax
-5,202.74
-3,051.94
1,665.55
1,018.76
9.85
8.54
-5.15
-86.07
-176.08
0.00
-1,078.99
Tax Rate
-28.69%
-39.77%
25.32%
44.51%
-0.43%
-0.88%
0.25%
1.37%
-46.99%
0.00%
84.63%
PAT
23,334.03
10,726.64
4,911.58
1,269.98
-2,274.77
-984.40
-2,073.77
-6,174.10
550.80
-815.63
-195.91
PAT before Minority Interest
23,334.03
10,726.64
4,911.58
1,269.98
-2,274.77
-984.40
-2,073.77
-6,174.10
550.80
-815.63
-195.91
Minority Interest
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PAT Margin
49.41%
27.67%
17.72%
4.84%
-8.59%
-4.12%
-10.21%
-27.30%
2.16%
-4.17%
-1.27%
PAT Growth
130.35%
118.39%
286.74%
-
-
-
-
-
-
-
 
EPS
60.50
27.81
12.73
3.29
-5.90
-2.55
-5.38
-16.01
1.43
-2.11
-0.51

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Shareholder's Funds
29,875.66
18,703.44
13,112.59
-2,134.56
-287.71
889.33
2,999.56
7,467.86
5,724.62
6,543.39
Share Capital
3,856.94
3,856.94
3,856.94
3,856.94
3,856.94
3,856.94
3,856.94
3,333.94
2,871.92
2,871.92
Total Reserves
26,018.72
14,846.50
9,255.65
-5,991.50
-4,144.65
-2,967.61
-857.38
4,133.92
2,852.70
3,671.47
Non-Current Liabilities
38,201.02
46,133.91
46,965.96
58,970.41
50,112.51
40,614.70
42,854.54
42,285.10
35,313.92
33,911.62
Secured Loans
26,743.52
31,043.24
30,980.87
31,643.80
27,695.63
29,847.25
32,466.13
31,790.45
28,433.38
29,651.37
Unsecured Loans
6,959.08
6,828.08
8,976.13
21,537.54
16,714.64
4,712.60
4,184.48
3,627.10
6,656.28
3,480.11
Long Term Provisions
226.95
220.87
86.95
88.43
61.48
59.84
36.93
34.28
163.73
383.30
Current Liabilities
17,744.59
17,143.67
18,727.35
18,201.31
18,163.15
28,044.72
25,665.51
26,045.94
17,440.73
18,288.98
Trade Payables
3,079.45
3,508.21
3,803.13
5,596.05
6,361.74
7,626.37
7,399.75
6,232.21
5,684.68
3,750.87
Other Current Liabilities
8,971.43
5,721.06
5,135.02
4,721.88
4,645.18
5,841.28
5,663.23
6,369.64
5,190.48
7,383.20
Short Term Borrowings
5,671.58
7,240.37
9,683.32
7,801.81
7,073.53
14,560.34
12,580.00
13,435.69
6,294.85
6,637.28
Short Term Provisions
22.13
674.03
105.88
81.57
82.70
16.73
22.53
8.40
270.72
517.63
Total Liabilities
85,821.27
81,981.02
78,805.91
75,037.16
67,987.95
69,548.75
71,519.61
75,798.90
58,479.27
58,743.99
Net Block
50,746.44
53,274.21
52,851.30
55,845.81
50,418.76
52,137.14
54,390.93
56,941.22
45,079.68
46,364.53
Gross Block
74,608.79
73,944.96
70,463.92
70,276.88
61,860.22
60,836.24
60,402.03
60,283.23
50,758.98
50,704.96
Accumulated Depreciation
23,862.35
20,670.75
17,612.62
14,431.07
11,441.46
8,699.10
6,011.10
3,342.01
5,679.30
4,340.43
Non Current Assets
66,268.27
65,752.95
61,163.56
60,431.82
54,782.07
55,585.32
57,984.67
59,573.72
47,927.22
51,459.79
Capital Work in Progress
12,879.54
10,269.74
6,439.42
2,346.77
350.08
119.86
124.61
87.92
191.34
3,659.83
Non Current Investment
42.51
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
10.01
Long Term Loans & Adv.
1,190.96
1,068.32
1,442.56
1,713.60
3,242.19
2,823.29
3,221.11
2,306.40
2,343.13
729.99
Other Non Current Assets
703.88
1,140.67
430.27
525.63
771.03
505.02
248.01
238.17
313.06
695.43
Current Assets
19,553.00
16,228.07
17,642.35
14,605.34
13,205.88
13,963.43
13,534.94
16,225.18
10,391.96
7,104.23
Current Investments
611.54
183.24
20.09
2.79
2.71
0.00
164.32
0.05
357.29
105.31
Inventories
3,075.20
2,258.27
2,025.11
2,522.77
1,224.08
873.98
1,760.41
1,619.20
1,629.05
1,280.96
Sundry Debtors
11,529.36
9,560.92
11,839.28
8,366.47
8,550.99
6,069.81
7,704.34
12,476.60
3,489.54
1,543.27
Cash & Bank
1,873.65
2,364.68
1,607.32
1,979.31
915.88
856.61
604.17
868.70
856.25
830.63
Other Current Assets
2,463.25
263.47
1,090.65
858.78
2,512.22
6,163.03
3,301.70
1,260.63
4,059.83
3,344.06
Short Term Loans & Adv.
2,010.68
1,597.49
1,059.90
875.22
872.64
936.74
844.03
1,173.86
773.19
427.58
Net Current Assets
1,808.41
-915.60
-1,085.00
-3,595.97
-4,957.27
-14,081.29
-12,130.57
-9,820.76
-7,048.77
-11,184.75
Total Assets
85,821.27
81,981.02
78,805.91
75,037.16
67,987.95
69,548.75
71,519.61
75,798.90
58,479.27
58,743.99

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Cash From Operating Activity
8,430.53
10,232.73
7,014.35
5,597.55
5,610.38
5,101.15
4,725.20
5,257.21
6,123.42
3,237.84
PBT
7,674.70
6,577.13
2,288.74
-2,264.92
-975.86
-2,078.92
-6,260.17
374.72
-815.63
-1,369.54
Adjustment
2,185.08
3,575.33
6,376.58
8,363.37
6,515.45
7,520.30
11,723.24
8,085.32
6,706.87
6,168.13
Changes in Working Capital
-1,350.60
304.61
-1,645.42
-443.08
79.55
-327.03
-734.33
-3,199.15
237.28
-1,603.22
Cash after chg. in Working capital
8,509.18
10,457.07
7,019.90
5,655.37
5,619.14
5,114.35
4,728.74
5,260.89
6,128.52
3,195.37
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-78.65
-224.34
-5.55
-57.82
-8.76
-13.20
-3.54
-3.68
-5.10
42.47
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
1,544.43
572.11
-2,187.57
-2,328.11
-984.24
-520.43
-1,212.04
-3,688.30
-4,736.87
-4,699.74
Net Fixed Assets
-359.40
-69,446.21
-2.92
-1.82
4.31
24,790.30
-68.00
-1,472.23
3,993.35
-1,279.44
Net Investments
-1,539.98
14,525.15
-1,142.40
-1,059.35
-9,388.82
-27.69
-78.31
-2,034.65
-711.44
12.44
Others
3,443.81
55,493.17
-1,042.25
-1,266.94
8,400.27
-25,283.04
-1,065.73
-181.42
-8,018.78
-3,432.74
Cash from Financing Activity
-10,408.46
-10,337.86
-5,654.84
-2,377.18
-4,663.44
-4,600.11
-3,538.93
-2,712.95
-1,443.88
1,631.03
Net Cash Inflow / Outflow
-433.50
466.98
-828.06
892.26
-37.30
-19.39
-25.77
-1,144.04
-57.33
169.13
Opening Cash & Equivalents
782.37
113.04
941.10
24.54
61.62
81.01
106.78
254.63
312.15
143.02
Closing Cash & Equivalent
349.23
782.37
113.04
941.10
24.54
61.62
81.01
106.78
254.63
312.15

Financial Ratios

Consolidated /

Standalone
Description
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Book Value (Rs.)
77.46
48.49
34.00
-5.53
-0.75
2.31
7.78
22.40
19.38
22.16
ROA
12.78%
6.11%
1.65%
-3.18%
-1.43%
-2.94%
-8.38%
0.82%
-1.39%
-0.35%
ROE
44.16%
30.87%
23.14%
0.00%
-327.25%
-106.65%
-117.97%
8.45%
-13.68%
-3.72%
ROCE
15.77%
16.05%
11.63%
5.24%
8.63%
6.39%
-0.62%
11.47%
9.03%
5.99%
Fixed Asset Turnover
0.52
0.38
0.37
0.40
0.39
0.33
0.37
0.46
0.39
0.38
Receivable days
99.27
140.94
140.63
116.65
111.72
123.81
162.85
114.12
46.99
27.16
Inventory Days
25.10
28.21
31.65
25.84
16.03
23.68
27.27
23.22
27.17
33.48
Payable days
0.00
0.00
0.00
87.11
102.74
106.83
70.44
52.07
52.86
53.60
Cash Conversion Cycle
124.37
169.15
172.28
55.38
25.01
40.65
119.69
85.28
21.31
7.04
Total Debt/Equity
1.41
2.61
4.00
-29.90
-191.09
59.41
17.50
7.06
8.04
6.94
Interest Cover
3.30
2.61
1.45
0.57
0.83
0.63
-0.06
1.06
0.85
0.69

Annual Reports:

FY 2023
FY 2022
FY 2021
FY 2020
FY 2019
FY 2018
FY 2017
FY 2016
FY 2015
FY 2014

News Update:


  • Adani Power gets CCI's nod to acquire Lanco Amarkantak Power
    27th Mar 2024, 09:32 AM

    On March 5, Adani Power has received the creditors' approval for the resolution plan to acquire insolvent Lanco Amarkantak Power

    Read More
  • Adani Power incorporates special purpose vehicle
    31st Jan 2024, 09:58 AM

    The Certificate of Incorporation was received from Ministry of Corporate Affairs on January 30, 2024

    Read More
  • Adani Power reports many fold jump in Q3 consolidated net profit
    29th Jan 2024, 12:14 PM

    Total consolidated income of the company increased by 61.10% at Rs 13355.27 crore for Q3FY24

    Read More
  • Adani Power inks MoU to sell 100% stake in wholly owned subsidiaries
    27th Jan 2024, 15:12 PM

    Consequently, AIPL and IBPL will cease to be wholly owned subsidiaries upon completion of the sell, as aforesaid

    Read More
  • Adani Power - Quarterly Results
    25th Jan 2024, 17:02 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.