Nifty
:
22397.10
Sensex
:
73940.00
-5.30 (-0.02%)
87.06 (0.12%)
Nifty
Sensex
:
:
22397.10
73940.00
-5.30 (-0.02%)
87.06 (0.12%)

Adani Energy Solutions Ltd.

Power Generation/Distribution

Rating :
55/99

BSE: 539254 | NSE: ADANIENSOL

NSE BSE
1047.85
24-Apr-2024
  • Open
  • High
  • Low
  • Previous Close
  •  1055.00
  •  1056.20
  •  1042.30
  •  1050.05
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  409452
  •  4294.37
  •  1250.00
  •  686.00

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 116,814.39
  • 100.41
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 150,153.77
  • N/A
  • 9.54

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 73.22%
  • 0.32%
  • 3.46%
  • FII
  • DII
  • Others
  • 17.49%
  • 3.80%
  • 1.71%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • 12.72
  • 10.22

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • 10.34
  • 2.72

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • 17.57
  • 0.87

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 46.91
  • 86.39
  • 139.52

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 9.95
  • 13.36
  • 18.67

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 22.09
  • 29.31
  • 40.03

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
4,562.73
3,551.70
28.47%
3,673.87
3,251.48
12.99%
3,663.91
3,131.88
16.99%
3,357.66
2,974.73
12.87%
Expenses
3,092.09
2,011.53
53.72%
2,323.73
2,014.87
15.33%
2,394.61
1,923.95
24.46%
1,789.18
1,783.58
0.31%
EBITDA
1,470.64
1,540.17
-4.51%
1,350.14
1,236.61
9.18%
1,269.30
1,207.93
5.08%
1,568.48
1,191.15
31.68%
EBIDTM
32.23%
43.36%
36.75%
38.03%
34.64%
38.57%
46.71%
40.04%
Other Income
261.69
167.61
56.13%
92.59
125.09
-25.98%
108.34
117.86
-8.08%
137.18
190.62
-28.03%
Interest
760.04
697.09
9.03%
640.81
713.91
-10.24%
615.67
739.98
-16.80%
630.49
650.01
-3.00%
Depreciation
457.64
410.37
11.52%
432.05
397.84
8.60%
418.88
383.98
9.09%
415.55
369.53
12.45%
PBT
514.65
600.32
-14.27%
369.87
249.95
47.98%
343.09
201.83
69.99%
659.62
362.23
82.10%
Tax
166.18
122.17
36.02%
84.90
55.19
53.83%
160.46
34.26
368.36%
223.71
122.60
82.47%
PAT
348.47
478.15
-27.12%
284.97
194.76
46.32%
182.63
167.57
8.99%
435.91
239.63
81.91%
PATM
7.64%
13.46%
7.76%
5.99%
4.98%
5.35%
12.98%
8.06%
EPS
2.91
4.26
-31.69%
2.47
1.85
33.51%
1.57
1.67
-5.99%
3.49
2.09
66.99%

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
15,258.17
13,292.72
11,257.52
9,926.33
11,415.96
7,305.45
3,944.48
2,875.71
2,197.01
135.34
0.00
Net Sales Growth
18.19%
18.08%
13.41%
-13.05%
56.27%
85.21%
37.17%
30.89%
1523.33%
0
 
Cost Of Goods Sold
1,092.47
0.00
0.00
0.00
924.21
838.94
815.61
755.40
148.51
0.00
0.00
Gross Profit
14,165.70
13,292.72
11,257.52
9,926.33
10,491.75
6,466.51
3,128.87
2,120.31
2,048.50
135.34
0.00
GP Margin
92.84%
100%
100%
100%
91.90%
88.52%
79.32%
73.73%
93.24%
100%
0
Total Expenditure
9,599.61
8,775.11
7,051.35
5,975.97
7,162.10
4,543.22
1,118.47
892.62
270.47
34.08
0.00
Power & Fuel Cost
-
6,461.60
5,143.97
4,111.48
3,697.36
2,291.12
0.00
8.36
0.00
0.01
0.00
% Of Sales
-
48.61%
45.69%
41.42%
32.39%
31.36%
0%
0.29%
0%
0.01%
0
Employee Cost
-
986.65
885.07
930.76
973.24
586.92
42.25
45.91
30.71
16.21
0.00
% Of Sales
-
7.42%
7.86%
9.38%
8.53%
8.03%
1.07%
1.60%
1.40%
11.98%
0
Manufacturing Exp.
-
591.17
556.72
517.55
839.55
479.77
178.13
27.06
44.36
1.78
0.00
% Of Sales
-
4.45%
4.95%
5.21%
7.35%
6.57%
4.52%
0.94%
2.02%
1.32%
0
General & Admin Exp.
-
381.50
324.94
291.35
302.64
245.41
58.95
38.88
40.41
9.48
0.00
% Of Sales
-
2.87%
2.89%
2.94%
2.65%
3.36%
1.49%
1.35%
1.84%
7.00%
0
Selling & Distn. Exp.
-
0.00
0.00
0.00
0.00
0.00
0.00
0.00
3.65
5.53
0.00
% Of Sales
-
0%
0%
0%
0%
0%
0%
0%
0.17%
4.09%
0
Miscellaneous Exp.
-
354.19
140.65
124.83
425.10
101.06
23.53
17.01
2.83
1.07
0.00
% Of Sales
-
2.66%
1.25%
1.26%
3.72%
1.38%
0.60%
0.59%
0.13%
0.79%
0
EBITDA
5,658.56
4,517.61
4,206.17
3,950.36
4,253.86
2,762.23
2,826.01
1,983.09
1,926.54
101.26
0.00
EBITDA Margin
37.09%
33.99%
37.36%
39.80%
37.26%
37.81%
71.64%
68.96%
87.69%
74.82%
0
Other Income
599.80
1,583.32
1,286.42
1,115.41
265.33
351.19
110.71
22.10
70.38
3.29
0.00
Interest
2,647.01
2,781.47
2,364.95
2,116.99
2,238.49
1,391.03
885.63
904.01
957.29
72.53
0.00
Depreciation
1,724.12
1,607.74
1,427.15
1,328.88
1,174.02
882.15
579.41
569.25
559.65
37.07
0.00
PBT
1,887.23
1,711.72
1,700.49
1,619.90
1,106.68
840.24
1,471.68
531.93
479.98
-5.05
0.00
Tax
635.25
431.12
464.74
330.33
400.19
281.04
328.74
115.50
112.04
1.70
0.00
Tax Rate
33.66%
25.19%
27.33%
20.39%
36.16%
33.45%
22.34%
21.71%
23.34%
-33.66%
0.00%
PAT
1,251.98
1,256.33
1,204.61
1,224.04
741.82
559.20
1,142.94
416.43
367.94
-6.75
0.00
PAT before Minority Interest
1,163.35
1,280.60
1,235.75
1,289.57
706.49
559.20
1,142.94
416.43
367.94
-6.75
0.00
Minority Interest
-88.63
-24.27
-31.14
-65.53
35.33
0.00
0.00
0.00
0.00
0.00
0.00
PAT Margin
8.21%
9.45%
10.70%
12.33%
6.50%
7.65%
28.98%
14.48%
16.75%
-4.99%
0
PAT Growth
15.91%
4.29%
-1.59%
65.00%
32.66%
-51.07%
174.46%
13.18%
-
-
 
EPS
11.22
11.26
10.80
10.97
6.65
5.01
10.25
3.73
3.30
-0.06
0.00

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
11,662.44
6,857.17
6,089.58
5,219.54
4,634.85
6,056.49
2,946.53
2,671.81
1,083.25
0.05
Share Capital
1,115.49
1,099.81
1,099.81
1,099.81
1,099.81
2,948.44
1,099.81
1,099.81
1,090.00
0.05
Total Reserves
10,546.95
5,757.36
4,989.77
4,119.73
3,535.04
3,108.05
1,846.72
1,572.00
-6.75
0.00
Non-Current Liabilities
34,154.47
33,585.02
29,351.79
27,543.25
21,233.88
8,887.00
8,257.03
5,102.70
5,322.56
0.00
Secured Loans
27,847.42
25,450.50
21,781.84
20,194.43
16,304.11
8,594.56
7,729.08
5,093.78
5,311.96
0.00
Unsecured Loans
3,482.97
5,379.19
4,856.67
5,374.64
3,408.03
0.00
0.00
0.00
0.00
0.00
Long Term Provisions
527.73
617.47
584.52
275.58
447.07
9.57
281.30
5.57
7.50
0.00
Current Liabilities
7,017.29
5,928.24
6,688.63
5,886.27
6,689.73
2,930.20
1,884.18
3,971.17
5,086.59
0.00
Trade Payables
1,800.43
1,607.91
1,241.01
1,751.51
1,236.92
39.49
27.15
8.08
48.94
0.00
Other Current Liabilities
2,902.93
2,781.66
3,412.82
2,796.26
3,741.29
1,272.43
923.42
1,071.54
1,448.74
0.00
Short Term Borrowings
2,186.63
1,455.42
1,966.47
1,235.81
1,632.78
1,010.65
931.28
2,845.42
3,585.81
0.00
Short Term Provisions
127.30
83.25
68.33
102.69
78.74
607.63
2.33
46.13
3.10
0.00
Total Liabilities
53,931.75
47,464.11
43,233.58
39,711.19
32,558.46
17,873.69
13,087.74
11,745.68
11,492.40
0.05
Net Block
32,645.14
30,271.77
26,986.60
24,924.20
24,412.00
9,291.24
9,853.23
10,060.42
10,573.32
0.00
Gross Block
40,733.21
36,765.96
32,072.46
28,653.32
27,000.57
10,999.55
10,982.13
10,620.07
10,984.97
0.00
Accumulated Depreciation
8,088.07
6,494.19
5,085.86
3,729.12
2,588.57
1,708.31
1,128.90
559.65
411.65
0.00
Non Current Assets
45,024.89
41,986.37
38,234.14
31,025.76
27,623.19
15,521.81
11,710.76
10,443.55
10,593.32
0.00
Capital Work in Progress
6,200.44
5,060.16
5,255.14
2,212.24
694.06
2,352.79
1,342.64
258.22
9.83
0.00
Non Current Investment
312.89
264.17
267.24
0.00
120.92
0.00
0.00
0.00
0.00
0.00
Long Term Loans & Adv.
1,782.08
2,871.65
2,023.09
757.14
316.73
2,711.52
482.20
95.31
10.17
0.00
Other Non Current Assets
4,084.34
3,518.62
3,702.07
3,132.18
2,079.48
1,166.26
32.69
29.60
0.00
0.00
Current Assets
8,906.86
5,477.74
4,999.44
8,685.43
4,935.27
2,351.88
1,376.98
1,302.13
883.63
0.05
Current Investments
1,056.79
296.35
174.79
312.67
214.86
0.00
105.00
19.82
0.00
0.00
Inventories
151.91
250.11
233.71
541.17
366.18
35.34
38.66
21.76
20.61
0.00
Sundry Debtors
1,437.59
1,070.84
1,013.54
1,000.26
722.05
257.83
189.56
182.35
448.76
0.00
Cash & Bank
1,704.14
1,392.87
1,289.91
2,296.84
701.56
665.49
393.18
151.38
15.09
0.05
Other Current Assets
4,556.43
1,419.41
584.79
703.23
2,930.62
1,393.22
650.58
926.82
399.17
0.00
Short Term Loans & Adv.
2,372.46
1,048.16
1,702.70
3,831.26
119.15
625.04
13.87
923.36
2.55
0.00
Net Current Assets
1,889.57
-450.50
-1,689.19
2,799.16
-1,754.46
-578.32
-507.20
-2,669.04
-4,202.96
0.05
Total Assets
53,931.75
47,464.11
43,233.58
39,711.19
32,558.46
17,873.69
13,087.74
11,745.68
11,492.40
0.05

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
3,776.99
4,096.61
3,784.33
5,437.20
2,591.38
2,198.31
2,188.75
1,543.54
-34.69
0.00
PBT
1,711.72
1,700.49
1,619.90
1,106.68
840.24
1,471.68
531.93
479.98
-5.05
0.00
Adjustment
3,889.67
3,227.16
2,948.73
3,243.44
2,094.96
1,356.21
1,452.39
1,446.78
113.96
0.00
Changes in Working Capital
-1,578.84
-564.18
-531.77
1,272.90
-153.01
-309.70
378.48
-310.78
-129.66
0.00
Cash after chg. in Working capital
4,022.55
4,363.47
4,036.86
5,623.02
2,782.19
2,518.19
2,362.80
1,615.98
-20.75
0.00
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-245.56
-266.86
-252.53
-185.82
-190.81
-319.88
-174.05
-72.44
-13.94
0.00
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
-4,698.71
-3,948.03
-4,025.29
-5,642.88
-3,138.17
-3,210.54
-1,760.78
-816.12
-1,865.31
0.05
Net Fixed Assets
-7.06
-0.33
0.00
-0.39
-0.69
0.00
-0.01
-0.73
0.00
Net Investments
-31.20
-477.87
-218.83
973.13
-3,174.91
32.01
-128.92
-2.65
-3,683.13
Others
-4,660.45
-3,469.83
-3,806.46
-6,615.62
37.43
-3,242.55
-1,631.85
-812.74
1,817.82
Cash from Financing Activity
923.22
-234.86
-744.65
1,250.40
38.04
1,589.18
-454.53
-721.66
1,901.59
0.00
Net Cash Inflow / Outflow
1.50
-86.28
-985.61
1,044.72
-508.75
576.95
-26.56
5.76
1.59
0.05
Opening Cash & Equivalents
189.05
263.68
1,232.99
188.25
609.09
13.36
9.12
3.09
0.05
0.00
Closing Cash & Equivalent
190.64
189.05
263.68
1,232.99
188.25
609.09
13.36
9.12
3.09
0.05

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.)
104.55
62.35
55.37
47.46
42.14
38.26
26.79
24.29
9.80
10.00
ROA
2.53%
2.72%
3.11%
1.96%
2.22%
7.38%
3.35%
3.17%
-0.12%
0.00%
ROE
13.83%
19.09%
22.81%
14.34%
12.65%
31.95%
14.82%
19.68%
-1.26%
0.00%
ROCE
10.50%
10.75%
10.89%
10.98%
9.99%
16.60%
12.39%
13.05%
1.25%
0.00%
Fixed Asset Turnover
0.34
0.33
0.33
0.41
0.38
0.36
0.27
0.20
0.01
0.00
Receivable days
34.44
33.79
37.02
27.53
24.48
20.70
23.60
52.42
1210.27
0.00
Inventory Days
5.52
7.84
14.25
14.51
10.03
3.42
3.83
3.52
55.58
0.00
Payable days
0.00
0.00
0.00
71.47
45.74
7.52
4.57
13.18
146.97
0.00
Cash Conversion Cycle
39.96
41.63
51.27
-29.43
-11.23
16.60
22.87
42.76
1118.88
0.00
Total Debt/Equity
2.93
4.79
4.89
5.27
5.08
1.72
3.05
3.21
9.09
0.00
Interest Cover
1.62
1.72
1.77
1.49
1.60
2.66
1.59
1.50
0.93
0.00

Annual Reports:

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

News Update:


  • Adani Energy Solutions incorporates wholly owned subsidiary
    14th Feb 2024, 10:40 AM

    The company has incorporated WOS for transmission, distribution and supply of power and other infrastructure services relating thereto

    Read More
  • Adani Energy Solut. - Quarterly Results
    29th Jan 2024, 14:21 PM

    Read More
  • Adani Energy Solutions incorporates wholly owned subsidiary
    29th Jan 2024, 10:30 AM

    The company has incorporated wholly owned subsidiary for transmission, distribution and supply of power and other infrastructure services relating thereto

    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.