Nifty
Sensex
:
:
11895.45
40356.69
23.35 (0.20%)
70.21 (0.17%)

Power Generation/Distribution

Rating :
75/99

BSE: 539254 | NSE: ADANITRANS

268.95
15-Nov-2019
  • Open
  • High
  • Low
  • Previous Close
  •  272.00
  •  275.00
  •  267.50
  •  271.15
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  156598
  •  423.40
  •  304.90
  •  191.45

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 29,579.39
  • 37.93
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 49,014.82
  • N/A
  • 3.19

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 74.92%
  • 0.17%
  • 1.41%
  • FII
  • DII
  • Others
  • 2.58%
  • 0.01%
  • 20.91%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • 122.05
  • 36.45

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • 93.72
  • 6.85

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • 10.33

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • 21.04

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • 4.72

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • 10.72

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Sep 19
Sep 18
Var%
Jun 19
Jun 18
Var%
Mar 19
Mar 18
Var%
Dec 18
Dec 17
Var%
Net Sales
2,593.40
1,390.73
86.48%
2,858.08
620.70
360.46%
2,545.56
809.94
214.29%
2,830.02
1,780.98
58.90%
Expenses
1,589.79
792.65
100.57%
1,751.36
115.68
1,413.97%
1,642.24
319.25
414.41%
1,790.12
344.02
420.35%
EBITDA
1,003.61
598.08
67.81%
1,106.72
505.02
119.14%
903.32
490.69
84.09%
1,039.90
1,436.96
-27.63%
EBIDTM
38.70%
43.00%
38.72%
81.36%
35.49%
60.58%
36.75%
80.68%
Other Income
44.92
66.44
-32.39%
31.66
74.28
-57.38%
23.60
68.10
-65.35%
91.05
25.52
256.78%
Interest
493.00
324.27
52.03%
531.96
211.04
152.07%
435.51
226.27
92.47%
570.30
236.17
141.48%
Depreciation
291.33
218.43
33.37%
285.25
146.06
95.30%
276.31
142.84
93.44%
345.64
146.02
136.71%
PBT
264.20
121.82
116.88%
321.17
222.20
44.54%
215.10
189.68
13.40%
215.01
1,080.29
-80.10%
Tax
62.82
26.62
135.99%
107.75
52.86
103.84%
68.40
39.41
73.56%
25.79
238.41
-89.18%
PAT
201.38
95.20
111.53%
213.42
169.34
26.03%
146.70
150.27
-2.38%
189.22
841.88
-77.52%
PATM
7.77%
6.85%
7.47%
27.28%
5.76%
18.55%
6.69%
47.27%
EPS
2.10
0.87
141.38%
1.94
1.54
25.97%
1.33
1.37
-2.92%
1.72
7.65
-77.52%

Annual Results

Standalone Figures in Rs. Crores /

Consolidated
Description
TTM
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Net Sales
10,827.06
7,305.45
3,944.48
2,875.71
2,197.01
135.34
0.00
Net Sales Growth
135.25%
85.21%
37.17%
30.89%
1523.33%
0
 
Cost Of Goods Sold
582.69
0.00
0.00
0.00
0.00
0.00
0.00
Gross Profit
10,244.37
7,305.45
3,944.48
2,875.71
2,197.01
135.34
0.00
GP Margin
94.62%
100%
100%
100%
100%
100%
0
Total Expenditure
6,773.51
4,543.22
1,118.47
892.62
270.47
34.08
0.00
Power & Fuel Cost
-
3,339.13
815.61
8.36
0.00
0.01
0.00
% Of Sales
-
45.71%
20.68%
0.29%
0%
0.01%
0
Employee Cost
-
586.92
42.25
45.91
30.71
16.21
0.00
% Of Sales
-
8.03%
1.07%
1.60%
1.40%
11.98%
0
Manufacturing Exp.
-
270.70
178.13
782.46
190.58
1.78
0.00
% Of Sales
-
3.71%
4.52%
27.21%
8.67%
1.32%
0
General & Admin Exp.
-
245.41
58.95
38.88
33.32
9.48
0.00
% Of Sales
-
3.36%
1.49%
1.35%
1.52%
7.00%
0
Selling & Distn. Exp.
-
0.00
0.00
0.00
3.65
5.53
0.00
% Of Sales
-
0%
0%
0%
0.17%
4.09%
0
Miscellaneous Exp.
-
101.06
23.53
17.01
12.21
1.07
0.00
% Of Sales
-
1.38%
0.60%
0.59%
0.56%
0.79%
0
EBITDA
4,053.55
2,762.23
2,826.01
1,983.09
1,926.54
101.26
0.00
EBITDA Margin
37.44%
37.81%
71.64%
68.96%
87.69%
74.82%
0
Other Income
191.23
351.19
110.71
22.10
70.38
3.29
0.00
Interest
2,030.77
1,391.03
885.63
904.01
957.29
72.53
0.00
Depreciation
1,198.53
882.15
579.41
569.25
559.65
37.07
0.00
PBT
1,015.48
840.24
1,471.68
531.93
479.98
-5.05
0.00
Tax
264.76
281.04
328.74
115.50
112.04
1.70
0.00
Tax Rate
26.07%
33.45%
22.34%
21.71%
23.34%
-33.66%
0.00%
PAT
750.72
559.20
1,142.94
416.43
367.94
-6.75
0.00
PAT before Minority Interest
750.72
559.20
1,142.94
416.43
367.94
-6.75
0.00
Minority Interest
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PAT Margin
6.93%
7.65%
28.98%
14.48%
16.75%
-4.99%
0
PAT Growth
-40.26%
-51.07%
174.46%
13.18%
-
-
 
Unadjusted EPS
7.09
2.30
9.94
3.79
3.35
-1.19
0.00

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Shareholder's Funds
8,042.88
6,056.49
2,946.53
2,671.81
1,083.25
0.05
Share Capital
4,507.84
2,948.44
1,099.81
1,099.81
1,090.00
0.05
Total Reserves
3,535.04
3,108.05
1,846.72
1,572.00
-6.75
0.00
Non-Current Liabilities
17,451.21
8,887.00
8,257.03
5,102.70
5,322.56
0.00
Secured Loans
16,304.11
8,594.56
7,729.08
5,093.78
5,311.96
0.00
Unsecured Loans
0.00
0.00
0.00
0.00
0.00
0.00
Long Term Provisions
804.57
9.57
281.30
5.57
7.50
0.00
Current Liabilities
7,164.06
2,930.20
1,884.18
3,971.17
5,086.59
0.00
Trade Payables
1,236.92
39.49
27.15
8.08
48.94
0.00
Other Current Liabilities
3,741.29
1,272.43
923.42
1,071.54
1,448.74
0.00
Short Term Borrowings
1,632.78
1,010.65
931.28
2,845.42
3,585.81
0.00
Short Term Provisions
553.07
607.63
2.33
46.13
3.10
0.00
Total Liabilities
32,658.15
17,873.69
13,087.74
11,745.68
11,492.40
0.05
Net Block
24,412.00
9,291.24
9,853.23
10,060.42
10,573.32
0.00
Gross Block
27,000.57
10,999.55
10,982.13
10,620.07
10,984.97
0.00
Accumulated Depreciation
2,588.57
1,708.31
1,128.90
559.65
411.65
0.00
Non Current Assets
27,248.55
15,521.81
11,710.76
10,443.55
10,593.32
0.00
Capital Work in Progress
694.06
2,352.79
1,342.64
258.22
9.83
0.00
Non Current Investment
120.92
0.00
0.00
0.00
0.00
0.00
Long Term Loans & Adv.
674.23
2,711.52
482.20
95.31
10.17
0.00
Other Non Current Assets
1,347.34
1,166.26
32.69
29.60
0.00
0.00
Current Assets
5,409.60
2,351.88
1,376.98
1,302.13
883.63
0.05
Current Investments
214.86
0.00
105.00
19.82
0.00
0.00
Inventories
366.18
35.34
38.66
21.76
20.61
0.00
Sundry Debtors
722.05
257.83
189.56
182.35
448.76
0.00
Cash & Bank
701.56
665.49
393.18
151.38
15.09
0.05
Other Current Assets
3,404.95
768.18
636.71
3.46
399.17
0.00
Short Term Loans & Adv.
593.48
625.04
13.87
923.36
2.55
0.00
Net Current Assets
-1,754.46
-578.32
-507.20
-2,669.04
-4,202.96
0.05
Total Assets
32,658.15
17,873.69
13,087.74
11,745.68
11,492.40
0.05

Cash Flow

Standalone Figures in Rs. Crores /

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

Financial Ratios

Standalone /

Consolidated
Description
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Book Value (Rs.)
42.14
38.26
26.79
24.29
9.80
10.00
ROA
2.21%
7.38%
3.35%
3.17%
-0.12%
0.00%
ROE
12.65%
31.95%
14.82%
19.68%
-1.26%
0.00%
ROCE
9.99%
16.60%
12.39%
13.05%
1.25%
0.00%
Fixed Asset Turnover
0.38
0.36
0.27
0.20
0.01
0.00
Receivable days
24.48
20.70
23.60
52.42
1210.27
0.00
Inventory Days
10.03
3.42
3.83
3.52
55.58
0.00
Payable days
45.74
7.52
4.57
13.22
146.97
0.00
Cash Conversion Cycle
-11.23
16.60
22.87
42.73
1118.88
0.00
Total Debt/Equity
2.50
1.72
3.05
3.21
9.09
0.00
Interest Cover
1.60
2.66
1.59
1.50
0.93
0.00

News Update:


  • Adani Transmission inks agreement with REC Transmission Projects
    14th Nov 2019, 09:42 AM

    The project ‘Lakadia Banaskantha Transco’ consists of approximately 360 ckt kms of 765kV a line along with associated transmission system

    Read More
  • Adani Transmission - Quarterly Results
    7th Nov 2019, 14:58 PM

    Read More
  • Adani Transmission incorporates two new wholly owned subsidiaries
    7th Nov 2019, 09:35 AM

    Both the companies are yet to commence its business operations

    Read More
  • Adani Transmission planning to raise funds via bonds
    6th Nov 2019, 11:33 AM

    The meeting of Board of Directors of the company is scheduled to be held on November 07, 2019, to consider the same

    Read More
  • Adani Transmission receives LOI from RECTPCL for project ‘Lakadia Banaskantha Transco’
    31st Oct 2019, 10:44 AM

    The project has been awarded to Adani Transmission through Tariff Based Competitive Bidding Process

    Read More
  • Adani Transmission receives LOI from RECTPCL
    31st Oct 2019, 09:54 AM

    The company has received LOI to build, own, operate and maintain a transmission project in the state of Gujarat for a period of 35 years

    Read More
  • Adani Transmission to acquire stake in WRSSTL
    15th Oct 2019, 09:09 AM

    The company also operates a distribution business serving about 3 million customers in Mumbai

    Read More
  • Adani Transmission acquires Bikaner-Khetri project
    20th Sep 2019, 09:52 AM

    The project is primarily being constructed to establish transmission system associated with Long Term Applications from Rajasthan SEZ Part-0

    Read More
  • Adani Transmission gets nod to raise up to Rs 5,000 crore via various means
    12th Aug 2019, 12:22 PM

    The fund would be raised by issuance of equity shares or any instruments or securities

    Read More
  • Adani Transmission reports 26% rise in Q1 consolidated net profit
    9th Aug 2019, 10:55 AM

    The company reported over 4-fold jump in its total income at Rs 2,889.74 crore for Q1FY20

    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.