Nifty
Sensex
:
:
14590.35
49624.76
-54.35 (-0.37%)
-167.36 (-0.34%)

Power Generation/Distribution

Rating :
65/99

BSE: 539254 | NSE: ADANITRANS

471.65
21-Jan-2021
  • Open
  • High
  • Low
  • Previous Close
  •  458.35
  •  478.00
  •  448.00
  •  455.20
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  1905251
  •  8914.46
  •  478.00
  •  147.50

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 51,828.55
  • 68.49
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 77,100.85
  • N/A
  • 6.19

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 74.92%
  • 0.45%
  • 1.85%
  • FII
  • DII
  • Others
  • 19.91%
  • 0.14%
  • 2.73%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • 39.04
  • 42.51

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • 17.17
  • 8.52

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • 15.05
  • -13.42

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • 29.05
  • 36.22

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • 4.11
  • 4.68

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • 10.29
  • 10.99

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Sep 20
Sep 19
Var%
Jun 20
Jun 19
Var%
Mar 20
Mar 19
Var%
Dec 19
Dec 18
Var%
Net Sales
2,156.19
2,593.40
-16.86%
2,446.51
2,858.08
-14.40%
3,186.96
2,545.56
25.20%
2,777.52
2,743.05
1.26%
Expenses
1,160.37
1,589.79
-27.01%
1,051.82
1,751.36
-39.94%
2,099.23
1,674.26
25.38%
1,721.72
1,850.23
-6.95%
EBITDA
995.82
1,003.61
-0.78%
1,394.69
1,106.72
26.02%
1,087.73
871.30
24.84%
1,055.80
892.82
18.25%
EBIDTM
46.18%
38.70%
57.01%
38.72%
14.01%
14.01%
38.01%
32.55%
Other Income
150.26
44.92
234.51%
96.33
31.66
204.26%
130.55
55.62
134.72%
58.20
91.05
-36.08%
Interest
536.41
493.00
8.81%
631.22
531.96
18.66%
697.61
435.51
60.18%
515.92
457.79
12.70%
Depreciation
313.89
291.33
7.74%
377.83
285.25
32.46%
303.90
276.31
9.99%
293.54
267.64
9.68%
PBT
295.78
264.20
11.95%
481.97
321.17
50.07%
216.77
215.10
0.78%
304.54
258.44
17.84%
Tax
105.35
62.82
67.70%
149.04
136.69
9.04%
212.27
73.70
188.02%
131.10
112.72
16.31%
PAT
190.43
201.38
-5.44%
332.93
184.48
80.47%
4.50
141.40
-96.82%
173.44
145.72
19.02%
PATM
8.83%
7.77%
13.61%
6.45%
7.11%
7.11%
6.24%
5.31%
EPS
1.88
2.10
-10.48%
3.49
1.94
79.90%
28.29
28.29
0.00%
1.85
1.40
32.14%

Annual Results

Standalone Figures in Rs. Crores /

Consolidated
Description
TTM
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Net Sales
10,567.18
11,415.96
7,305.45
3,944.48
2,875.71
2,197.01
135.34
0.00
Net Sales Growth
-1.61%
56.27%
85.21%
37.17%
30.89%
1523.33%
0
 
Cost Of Goods Sold
4,850.77
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Gross Profit
5,716.41
11,415.96
7,305.45
3,944.48
2,875.71
2,197.01
135.34
0.00
GP Margin
54.10%
100%
100%
100%
100%
100%
100%
0
Total Expenditure
6,033.14
7,162.10
4,543.22
1,118.47
892.62
270.47
34.08
0.00
Power & Fuel Cost
-
5,024.73
3,339.13
815.61
8.36
0.00
0.01
0.00
% Of Sales
-
44.01%
45.71%
20.68%
0.29%
0%
0.01%
0
Employee Cost
-
973.24
586.92
42.25
45.91
30.71
16.21
0.00
% Of Sales
-
8.53%
8.03%
1.07%
1.60%
1.40%
11.98%
0
Manufacturing Exp.
-
436.39
270.70
178.13
782.46
190.58
1.78
0.00
% Of Sales
-
3.82%
3.71%
4.52%
27.21%
8.67%
1.32%
0
General & Admin Exp.
-
302.64
245.41
58.95
38.88
33.32
9.48
0.00
% Of Sales
-
2.65%
3.36%
1.49%
1.35%
1.52%
7.00%
0
Selling & Distn. Exp.
-
0.00
0.00
0.00
0.00
3.65
5.53
0.00
% Of Sales
-
0%
0%
0%
0%
0.17%
4.09%
0
Miscellaneous Exp.
-
425.10
101.06
23.53
17.01
12.21
1.07
0.00
% Of Sales
-
3.72%
1.38%
0.60%
0.59%
0.56%
0.79%
0
EBITDA
4,534.04
4,253.86
2,762.23
2,826.01
1,983.09
1,926.54
101.26
0.00
EBITDA Margin
42.91%
37.26%
37.81%
71.64%
68.96%
87.69%
74.82%
0
Other Income
435.34
322.30
351.19
110.71
22.10
70.38
3.29
0.00
Interest
2,381.16
2,295.46
1,391.03
885.63
904.01
957.29
72.53
0.00
Depreciation
1,289.16
1,174.02
882.15
579.41
569.25
559.65
37.07
0.00
PBT
1,299.06
1,106.68
840.24
1,471.68
531.93
479.98
-5.05
0.00
Tax
597.76
400.19
281.04
328.74
115.50
112.04
1.70
0.00
Tax Rate
46.01%
36.16%
33.45%
22.34%
21.71%
23.34%
-33.66%
0.00%
PAT
701.30
741.82
559.20
1,142.94
416.43
367.94
-6.75
0.00
PAT before Minority Interest
722.08
706.49
559.20
1,142.94
416.43
367.94
-6.75
0.00
Minority Interest
20.78
35.33
0.00
0.00
0.00
0.00
0.00
0.00
PAT Margin
6.64%
6.50%
7.65%
28.98%
14.48%
16.75%
-4.99%
0
PAT Growth
4.21%
32.66%
-51.07%
174.46%
13.18%
-
-
 
EPS
6.38
6.75
5.08
10.39
3.79
3.35
-0.06
0.00

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Shareholder's Funds
5,219.54
4,634.85
6,056.49
2,946.53
2,671.81
1,083.25
0.05
Share Capital
1,099.81
1,099.81
2,948.44
1,099.81
1,099.81
1,090.00
0.05
Total Reserves
4,119.73
3,535.04
3,108.05
1,846.72
1,572.00
-6.75
0.00
Non-Current Liabilities
27,543.25
21,233.88
8,887.00
8,257.03
5,102.70
5,322.56
0.00
Secured Loans
22,289.65
16,304.11
8,594.56
7,729.08
5,093.78
5,311.96
0.00
Unsecured Loans
3,279.42
3,408.03
0.00
0.00
0.00
0.00
0.00
Long Term Provisions
275.58
447.07
9.57
281.30
5.57
7.50
0.00
Current Liabilities
5,886.27
6,689.73
2,930.20
1,884.18
3,971.17
5,086.59
0.00
Trade Payables
1,751.51
1,236.92
39.49
27.15
8.08
48.94
0.00
Other Current Liabilities
2,796.26
3,741.29
1,272.43
923.42
1,071.54
1,448.74
0.00
Short Term Borrowings
1,235.81
1,632.78
1,010.65
931.28
2,845.42
3,585.81
0.00
Short Term Provisions
102.69
78.74
607.63
2.33
46.13
3.10
0.00
Total Liabilities
39,711.19
32,558.46
17,873.69
13,087.74
11,745.68
11,492.40
0.05
Net Block
24,924.20
24,412.00
9,291.24
9,853.23
10,060.42
10,573.32
0.00
Gross Block
28,653.32
27,000.57
10,999.55
10,982.13
10,620.07
10,984.97
0.00
Accumulated Depreciation
3,729.12
2,588.57
1,708.31
1,128.90
559.65
411.65
0.00
Non Current Assets
31,025.76
27,623.19
15,521.81
11,710.76
10,443.55
10,593.32
0.00
Capital Work in Progress
2,212.24
694.06
2,352.79
1,342.64
258.22
9.83
0.00
Non Current Investment
0.00
120.92
0.00
0.00
0.00
0.00
0.00
Long Term Loans & Adv.
757.14
316.73
2,711.52
482.20
95.31
10.17
0.00
Other Non Current Assets
3,132.18
2,079.48
1,166.26
32.69
29.60
0.00
0.00
Current Assets
8,685.43
4,935.27
2,351.88
1,376.98
1,302.13
883.63
0.05
Current Investments
312.67
214.86
0.00
105.00
19.82
0.00
0.00
Inventories
541.17
366.18
35.34
38.66
21.76
20.61
0.00
Sundry Debtors
1,000.26
722.05
257.83
189.56
182.35
448.76
0.00
Cash & Bank
2,296.84
701.56
665.49
393.18
151.38
15.09
0.05
Other Current Assets
4,534.49
2,811.47
768.18
636.71
926.82
399.17
0.00
Short Term Loans & Adv.
2,725.29
119.15
625.04
13.87
923.36
2.55
0.00
Net Current Assets
2,799.16
-1,754.46
-578.32
-507.20
-2,669.04
-4,202.96
0.05
Total Assets
39,711.19
32,558.46
17,873.69
13,087.74
11,745.68
11,492.40
0.05

Cash Flow

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Cash From Operating Activity
5,437.20
2,591.38
2,198.31
2,188.75
1,543.54
-34.69
0.00
PBT
1,106.68
840.24
1,471.68
531.93
479.98
-5.05
0.00
Adjustment
3,243.44
2,094.96
1,356.21
1,452.39
1,446.78
113.96
0.00
Changes in Working Capital
1,272.90
-153.01
-309.70
378.48
-310.78
-129.66
0.00
Cash after chg. in Working capital
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
Tax Paid
-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
Extra & Other Items
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Cash From Investing Activity
-5,642.88
-3,138.17
-3,210.54
-1,760.78
-816.12
-1,865.31
0.00
Net Fixed Assets
-0.39
-0.69
0.00
-0.01
-0.73
0.00
Net Investments
973.13
-3,174.91
32.01
-128.92
-2.65
-3,683.13
Others
-6,615.62
37.43
-3,242.55
-1,631.85
-812.74
1,817.82
Cash from Financing Activity
1,250.40
38.04
1,589.18
-454.53
-721.66
1,901.59
0.00
Net Cash Inflow / Outflow
1,044.72
-508.75
576.95
-26.56
5.76
1.59
0.00
Opening Cash & Equivalents
188.25
609.09
13.36
9.12
3.09
0.05
0.00
Closing Cash & Equivalent
1,232.99
188.25
609.09
13.36
9.12
3.09
0.00

Financial Ratios

Standalone /

Consolidated
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Book Value (Rs.)
47.46
42.14
38.26
26.79
24.29
9.80
10.00
ROA
1.96%
2.22%
7.38%
3.35%
3.17%
-0.12%
0.00%
ROE
14.34%
12.65%
31.95%
14.82%
19.68%
-1.26%
0.00%
ROCE
11.17%
9.99%
16.60%
12.39%
13.05%
1.25%
0.00%
Fixed Asset Turnover
0.41
0.38
0.36
0.27
0.20
0.01
0.00
Receivable days
27.53
24.48
20.70
23.60
52.42
1210.27
0.00
Inventory Days
14.51
10.03
3.42
3.83
3.52
55.58
0.00
Payable days
71.47
45.74
7.52
4.57
13.22
146.97
0.00
Cash Conversion Cycle
-29.43
-11.23
16.60
22.87
42.73
1118.88
0.00
Total Debt/Equity
5.27
5.08
1.72
3.05
3.21
9.09
0.00
Interest Cover
1.48
1.60
2.66
1.59
1.50
0.93
0.00

News Update:


  • Adani Transmission acquires 49% stake in Alipurduar Transmission from KPTL
    27th Nov 2020, 09:36 AM

    The acquisition is in sync with ATL's strategy to enhance the value for its stakeholders, through organic as well as inorganic opportunities

    Read More
  • Adani Transmission reports 10% fall in consolidated net profit
    6th Nov 2020, 15:19 PM

    Total income of the company decreased by 12.58% at Rs 2306.45 crore for Q2FY21

    Read More
  • Adani Transmission - Quarterly Results
    5th Nov 2020, 18:02 PM

    Read More
  • Adani Transmission’s arm planning to execute transmission line, sub-station project at Vikhroli
    19th Oct 2020, 09:12 AM

    The company is now committed to execute two critical transmission projects that would help channelise additional power to Mumbai

    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.