Power Generation/Distribution · Founded 2015 · www.adanigreenenergy.com · BSE 541450 · NSE ADANIGREEN · ISIN INE364U01010
No Notes Added Yet
Business
Adani Green Energy Ltd. (AGEL) is one of India's largest renewable energy companies. It develops, builds, owns, and operates utility-scale solar, wind, and hybrid power plants. The company's core business model involves securing long-term Power Purchase Agreements (PPAs), typically for 25 years, with various central and state government-backed entities (DISCOMs) or corporate customers. AGEL makes money by generating and selling electricity from these renewable sources under these fixed-tariff PPAs, providing predictable revenue streams.
Revenue Mix
AGEL's primary revenue segments are:
Solar Power: This constitutes the largest portion of its operational capacity and revenue.
Wind Power: A growing segment, contributing significantly to its overall capacity.
Hybrid Power: Combining solar and wind generation, often with battery storage, to provide more stable and continuous power supply.
Exact revenue percentages can fluctuate, but solar power has historically been the dominant contributor.
Industry
AGEL operates in the highly competitive and capital-intensive Indian power generation sector, specifically within the rapidly expanding renewable energy segment. The industry is driven by India's ambitious renewable energy targets (e.g., 500 GW non-fossil fuel capacity by 2030) and government policies promoting green energy. AGEL is positioned as a market leader, distinguished by its large operational capacity, aggressive expansion strategy, and a substantial development pipeline. Its scale and ability to execute large, complex projects, often supported by the broader Adani Group's infrastructure capabilities, places it among the top renewable energy players in India, competing with others like ReNew Power, Tata Power Renewable Energy, and NTPC.
MOAT
Scale and Execution Capability: AGEL possesses significant scale in operational capacity and project development pipeline, allowing for economies of scale in procurement, construction, and operations. Its proven track record in developing and commissioning large-scale renewable projects, including hybrid and storage solutions, is a key advantage.
Access to Capital & Group Synergies: As part of the Adani Group, AGEL benefits from strong financial backing and access to capital markets. It also leverages group synergies in land acquisition, infrastructure development (e.g., transmission lines), and logistics.
Long-Term PPAs: The company's strategy of securing long-term PPAs provides significant revenue visibility and stability, mitigating price volatility risks.
Growth Drivers
Government Renewable Energy Targets: India's aggressive targets for renewable energy capacity expansion provide a robust demand environment for AGEL's services.
Declining Cost of Renewables: Continuous advancements and cost reductions in solar PV modules and wind turbine technology improve project economics and competitiveness.
Large Development Pipeline: AGEL has a substantial secured PPA capacity that is yet to be commissioned, providing a clear path for future capacity additions and revenue growth.
Energy Transition & ESG Focus: The global shift towards decarbonization and increasing focus on Environmental, Social, and Governance (ESG) factors drive investments into renewable energy.
Technological Advancement: Integration of battery energy storage systems (BESS) and hybrid solutions enhances grid stability and energy dispatchability.
Risks
Policy and Regulatory Risk: Changes in government policies, tariffs, or delays in regulatory approvals could impact project viability and returns.
Counterparty Risk: Financial health of state-owned distribution companies (DISCOMs) and potential delays in payment for electricity supplied.
Interest Rate Risk: The business is capital-intensive and relies on debt financing; rising interest rates can increase financing costs and impact profitability.
Project Execution Risk: Delays in land acquisition, environmental clearances, supply chain disruptions, or technical issues can impact project commissioning timelines and costs.
Resource Variability: Fluctuations in solar irradiation and wind speeds can lead to lower-than-expected power generation.
Adani Group Leverage/Perception Risk: Broader concerns regarding the Adani Group's debt levels or any negative market perception can affect AGEL's ability to raise capital or its valuation.
Management & Ownership
Adani Green Energy Ltd. is promoted by the Adani Group, with Gautam Adani and his family being the primary promoters. The management team includes experienced professionals from the power and infrastructure sectors. The ownership structure is characterized by a significant promoter holding (majority stake by the Adani Group) with the remaining shares held by public shareholders, including institutional investors and retail investors.
Outlook
Adani Green Energy is well-positioned to capitalize on India's strong push for renewable energy, driven by its vast project pipeline, proven execution capabilities, and access to capital. The declining cost of renewables and supportive government policies provide a tailwind for aggressive capacity expansion. However, the company faces significant risks including high capital expenditure requirements, potential counterparty payment delays from DISCOMs, and the inherent variability of renewable energy generation. Furthermore, its leverage and any broader group-level financial scrutiny or market sentiment shifts could impact its funding costs and investor confidence. Its future growth hinges on effective project execution, efficient capital allocation, and adept management of regulatory and financial risks.
Price goes above X
Price falls below X
PE goes above X
PE falls below X
| #(Fig in Cr.) | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Net Sales | 2311 | 2562 | 2794 | 3005 | 2340 | 3073 | 3800 | 3008 | 2618 | 3502 |
| Other Income | 364 | 279 | 318 | 391 | 296 | 205 | 206 | 241 | 219 | 225 |
| Total Income | 2675 | 2841 | 3112 | 3396 | 2636 | 3278 | 4006 | 3249 | 2837 | 3727 |
| Total Expenditure | 645 | 693 | 415 | 788 | 460 | 671 | 758 | 405 | 377 | 620 |
| Operating Profit | 2030 | 2148 | 2697 | 2608 | 2176 | 2607 | 3248 | 2844 | 2460 | 3107 |
| Interest | 1242 | 1224 | 1426 | 1448 | 1251 | 1368 | 1525 | 1635 | 1698 | 1626 |
| Depreciation | 481 | 497 | 596 | 621 | 618 | 663 | 767 | 834 | 886 | 885 |
| Exceptional Income / Expenses | -100 | -80 | -47 | -97 | -16 | -166 | -17 | -83 | -11 | -108 |
| Profit Before Tax | 207 | 347 | 628 | 442 | 291 | 410 | 939 | 292 | -135 | 488 |
| Provision for Tax | 68 | 82 | 179 | 26 | -109 | 118 | 232 | -237 | -37 | 56 |
| Profit After Tax | 139 | 265 | 449 | 416 | 400 | 292 | 707 | 529 | -98 | 432 |
| Adjustments | 117 | -115 | -3 | -140 | 92 | -62 | 6 | 54 | 57 | -35 |
| Profit After Adjustments | 256 | 150 | 446 | 276 | 492 | 230 | 713 | 583 | -41 | 397 |
| Adjusted Earnings Per Share | 1.6 | 0.9 | 2.8 | 1.7 | 3.1 | 1.5 | 4.4 | 3.5 | -0.2 | 2.4 |
| #(Fig in Cr.) | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | TTM |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net Sales | 28 | 502 | 1480 | 2058 | 2549 | 3124 | 5133 | 7776 | 9220 | 11212 | 12928 | 12928 |
| Other Income | 7 | 144 | 51 | 113 | 394 | 630 | 444 | 1369 | 1301 | 1493 | 2832 | 891 |
| Total Income | 34 | 645 | 1531 | 2171 | 2943 | 3754 | 5577 | 9145 | 10521 | 12705 | 15760 | 13819 |
| Total Expenditure | 14 | 98 | 647 | 533 | 1099 | 889 | 1623 | 2845 | 1902 | 2335 | 2160 | 2160 |
| Operating Profit | 20 | 547 | 885 | 1638 | 1844 | 2865 | 3954 | 6300 | 8619 | 10370 | 13600 | 11659 |
| Interest | 39 | 397 | 552 | 1161 | 1309 | 2108 | 2617 | 3439 | 5088 | 5775 | 8425 | 6484 |
| Depreciation | 6 | 333 | 543 | 1062 | 394 | 486 | 849 | 1300 | 1903 | 2498 | 3372 | 3372 |
| Exceptional Income / Expenses | 0 | 0 | 0 | 0 | -191 | -84 | 64 | -194 | -246 | -326 | -219 | -219 |
| Profit Before Tax | -24 | -184 | -210 | -585 | -50 | 193 | 553 | 1426 | 1671 | 2215 | 2001 | 1584 |
| Provision for Tax | 0 | -138 | -73 | -113 | 11 | 11 | 64 | 453 | 411 | 214 | 14 | 14 |
| Profit After Tax | -24 | -46 | -137 | -471 | -61 | 182 | 489 | 973 | 1260 | 2001 | 1987 | 1570 |
| Adjustments | -0 | -0 | -0 | -2 | 38 | 28 | 0 | 1 | -160 | -557 | -335 | 82 |
| Profit After Adjustments | -24 | -47 | -138 | -474 | -23 | 210 | 489 | 974 | 1100 | 1444 | 1652 | 1652 |
| Adjusted Earnings Per Share | -1.5 | -0.4 | -1 | -3 | -0.1 | 1.3 | 3.1 | 6.1 | 6.9 | 9.1 | 10 | 10.1 |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Sales CAGR | 15% | 18% | 33% | 85% |
| Operating Profit CAGR | 31% | 29% | 37% | 92% |
| PAT CAGR | -1% | 27% | 61% | 0% |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Share Price CAGR | 46% | 16% | 4% | NA% |
| ROE Average | 14% | 20% | 27% | 6% |
| ROCE Average | 10% | 10% | 9% | 7% |
| #(Fig in Cr.) | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Shareholder's Funds | 136 | 1203 | 1341 | 840 | 763 | 861 | 1190 | 5880 | 9218 | 10713 | 19290 |
| Minority's Interest | 0 | 0 | 0 | -1 | -46 | -74 | 0 | 46 | 6806 | 10437 | 9914 |
| Borrowings | 3541 | 3663 | 8373 | 11041 | 14203 | 21085 | 44141 | 50056 | 41927 | 68787 | 88572 |
| Other Non-Current Liabilities | 409 | -134 | -231 | -298 | 139 | 501 | 1342 | 2477 | 3321 | 3940 | 5062 |
| Total Current Liabilities | 1465 | 1290 | 5979 | 2699 | 3016 | 5797 | 11513 | 7941 | 26388 | 16888 | 20150 |
| Total Liabilities | 5551 | 6022 | 15463 | 14282 | 18075 | 28301 | 58605 | 66902 | 88086 | 110765 | 142988 |
| Fixed Assets | 2775 | 4341 | 9120 | 10388 | 12554 | 16429 | 28452 | 48336 | 62284 | 79914 | 102138 |
| Other Non-Current Assets | 2123 | 477 | 2612 | 1820 | 2938 | 7883 | 24026 | 10758 | 11939 | 22267 | 29389 |
| Total Current Assets | 653 | 1204 | 3731 | 2074 | 2562 | 3548 | 5506 | 7213 | 13306 | 8584 | 11461 |
| Total Assets | 5551 | 6022 | 15463 | 14282 | 18075 | 28301 | 58605 | 66902 | 88086 | 110765 | 142988 |
| #(Fig in Cr.) | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Opening Cash & Cash Equivalents | 0 | 9 | 88 | 251 | 254 | 637 | 184 | 567 | 1002 | 1608 | 2212 |
| Cash Flow from Operating Activities | -98 | 28 | 649 | 1625 | 1965 | 1601 | 3127 | 7265 | 7713 | 8957 | 10135 |
| Cash Flow from Investing Activities | -4197 | -1510 | -4428 | -2666 | -3743 | -9225 | -19348 | -3857 | -21060 | -19827 | -26227 |
| Cash Flow from Financing Activities | 4304 | 1559 | 3942 | 1045 | 2161 | 7083 | 15986 | -2973 | 13953 | 11475 | 15615 |
| Net Cash Inflow / Outflow | 9 | 77 | 162 | 3 | 383 | -541 | -235 | 435 | 606 | 605 | -477 |
| Closing Cash & Cash Equivalent | 9 | 85 | 251 | 254 | 637 | 184 | 567 | 1002 | 1608 | 2212 | 1735 |
| # | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Earnings Per Share (Rs) | -1.53 | -0.37 | -1 | -3.03 | -0.15 | 1.34 | 3.13 | 6.15 | 6.94 | 9.12 | 10.03 |
| CEPS(Rs) | -1.17 | 2.25 | 2.95 | 3.78 | 2.13 | 4.27 | 8.56 | 14.35 | 19.97 | 28.4 | 32.54 |
| DPS(Rs) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Book NAV/Share(Rs) | 8.47 | 9.44 | 8.38 | 5.37 | 4.88 | 5.51 | 7.61 | 37.12 | 43.43 | 52.87 | 117.12 |
| Core EBITDA Margin(%) | 48.27 | 80.37 | 56.31 | 74.12 | 56.89 | 71.54 | 68.38 | 63.41 | 79.37 | 79.17 | 83.29 |
| EBIT Margin(%) | 52.06 | 42.57 | 23.08 | 28.01 | 49.39 | 73.66 | 61.76 | 62.56 | 73.31 | 71.26 | 80.65 |
| Pre Tax Margin(%) | -87.76 | -36.66 | -14.2 | -28.41 | -1.96 | 6.18 | 10.77 | 18.34 | 18.12 | 19.76 | 15.48 |
| PAT Margin (%) | -88.67 | -9.22 | -9.29 | -22.91 | -2.39 | 5.83 | 9.53 | 12.51 | 13.67 | 17.85 | 15.37 |
| Cash Profit Margin (%) | -67.67 | 57.22 | 27.39 | 28.69 | 13.06 | 21.38 | 26.07 | 29.23 | 34.31 | 40.13 | 41.45 |
| ROA(%) | -0.44 | -0.8 | -1.28 | -3.17 | -0.38 | 0.78 | 1.13 | 1.55 | 1.63 | 2.01 | 1.57 |
| ROE(%) | -18.07 | -6.91 | -11.67 | -47.29 | -7.61 | 22.41 | 47.68 | 27.52 | 19.75 | 26.23 | 14.36 |
| ROCE(%) | 0.34 | 4.35 | 4.08 | 4.75 | 8.41 | 10.72 | 7.84 | 8.46 | 10.1 | 9.75 | 9.9 |
| Receivable days | 849.79 | 145.79 | 146.06 | 142.43 | 107.24 | 130.51 | 117.44 | 94.23 | 70.23 | 46.91 | 51.79 |
| Inventory Days | 5296.57 | 145.93 | 208.7 | 162.12 | 17.17 | 7.77 | 1.64 | 1.62 | 6.79 | 6.38 | 3.35 |
| Payable days | 0 | 0 | 0 | 365.9 | 3229.73 | 577.92 | 0 | 0 | 0 | 0 | 0 |
| PER(x) | 0 | 0 | 0 | 0 | 0 | 822.45 | 611.97 | 143.41 | 264.09 | 104.11 | 80.44 |
| Price/Book(x) | 0 | 0 | 0 | 6.94 | 31.5 | 200.6 | 251.48 | 23.76 | 42.22 | 17.95 | 6.89 |
| Dividend Yield(%) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| EV/Net Sales(x) | 151.5 | 10.83 | 7.29 | 8.6 | 15.47 | 63.03 | 68.43 | 24.69 | 37.55 | 20.2 | 17.89 |
| EV/Core EBITDA(x) | 207.38 | 9.94 | 12.19 | 10.8 | 21.38 | 68.73 | 88.84 | 30.47 | 40.17 | 21.84 | 17 |
| Net Sales Growth(%) | 0 | 1716.95 | 195.08 | 39.03 | 23.86 | 22.56 | 64.31 | 51.49 | 18.57 | 21.61 | 15.31 |
| EBIT Growth(%) | 0 | 1385.75 | 59.99 | 68.74 | 118.4 | 82.76 | 37.77 | 53.47 | 38.93 | 18.21 | 30.49 |
| PAT Growth(%) | 0 | -88.85 | -197.36 | -242.95 | 87.06 | 398.36 | 168.68 | 98.98 | 29.5 | 58.81 | -0.7 |
| EPS Growth(%) | 0 | 76.06 | -172.6 | -203.4 | 95.15 | 1012.78 | 132.86 | 96.67 | 12.94 | 31.27 | 10.03 |
| Debt/Equity(x) | 30.47 | 3.61 | 7.35 | 14.57 | 21.08 | 29.28 | 45.05 | 9.23 | 9.37 | 9.49 | 5.24 |
| Current Ratio(x) | 0.45 | 0.93 | 0.62 | 0.77 | 0.85 | 0.61 | 0.48 | 0.91 | 0.5 | 0.51 | 0.57 |
| Quick Ratio(x) | 0.17 | 0.93 | 0.34 | 0.72 | 0.82 | 0.61 | 0.48 | 0.9 | 0.49 | 0.5 | 0.56 |
| Interest Cover(x) | 0.37 | 0.54 | 0.62 | 0.5 | 0.96 | 1.09 | 1.21 | 1.41 | 1.33 | 1.38 | 1.24 |
| Total Debt/Mcap(x) | 0 | 0 | 0 | 2.1 | 0.67 | 0.15 | 0.18 | 0.39 | 0.22 | 0.53 | 0.76 |
| # | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 56.37 | 56.37 | 57.52 | 60.94 | 60.94 | 60.94 | 61.91 | 62.43 | 62.43 | 62.43 |
| FII | 18.03 | 18.15 | 16.91 | 15.15 | 13.68 | 12.45 | 11.58 | 11.29 | 11.42 | 11.1 |
| DII | 1.5 | 1.55 | 1.47 | 1.45 | 1.72 | 2.4 | 2.86 | 2.98 | 4.31 | 4.56 |
| Public | 24.1 | 23.93 | 24.11 | 22.46 | 23.66 | 24.22 | 23.64 | 23.3 | 21.84 | 21.91 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 |
| # | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 89.3 | 89.3 | 91.11 | 96.53 | 96.53 | 96.53 | 100.59 | 102.84 | 102.84 | 102.84 |
| FII | 28.56 | 28.75 | 26.78 | 24 | 21.67 | 19.72 | 18.81 | 18.59 | 18.8 | 18.28 |
| DII | 2.38 | 2.45 | 2.32 | 2.3 | 2.73 | 3.79 | 4.65 | 4.91 | 7.1 | 7.51 |
| Public | 38.17 | 37.9 | 38.19 | 35.57 | 37.48 | 38.37 | 38.41 | 38.38 | 35.97 | 36.09 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 158.4 | 158.4 | 158.4 | 158.4 | 158.4 | 158.4 | 162.47 | 164.72 | 164.72 | 164.72 |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Sales CAGR | +15% | +18% | +33% | +85% |
| Operating Profit CAGR | +31% | +29% | +37% | +92% |
| PAT CAGR | -1% | +27% | +61% | — |
| Share Price CAGR | +46% | +16% | +4% | — |
| ROE Average | +14% | +20% | +27% | +6% |
| ROCE Average | +10% | +10% | +9% | +7% |
| # | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 56.37 | 56.37 | 57.52 | 60.94 | 60.94 | 60.94 | 61.91 | 62.43 | 62.43 | 62.43 |
| FII | 18.03 | 18.15 | 16.91 | 15.15 | 13.68 | 12.45 | 11.58 | 11.29 | 11.42 | 11.1 |
| DII | 1.5 | 1.55 | 1.47 | 1.45 | 1.72 | 2.4 | 2.86 | 2.98 | 4.31 | 4.56 |
| Public | 43.63 | 43.63 | 42.48 | 39.06 | 39.06 | 39.06 | 38.09 | 37.57 | 37.57 | 37.57 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 |
| # | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 89.3 | 89.3 | 91.11 | 96.53 | 96.53 | 96.53 | 100.59 | 102.84 | 102.84 | 102.84 |
| FII | 28.56 | 28.75 | 26.78 | 24 | 21.67 | 19.72 | 18.81 | 18.59 | 18.8 | 18.28 |
| DII | 2.38 | 2.45 | 2.32 | 2.3 | 2.73 | 3.79 | 4.65 | 4.91 | 7.1 | 7.51 |
| Public | 69.11 | 69.11 | 67.3 | 61.88 | 61.88 | 61.88 | 61.88 | 61.88 | 61.88 | 61.88 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 158.4 | 158.4 | 158.4 | 158.4 | 158.4 | 158.4 | 162.47 | 164.72 | 164.72 | 164.72 |
* The pros and cons are machine generated.
Our experts help you choose the right stocks based on performance, risk, and growth potential.
Looking to buy unlisted shares or need guidance on the investment process? Our expert Private Equity Advisors are here to assist you with accurate information, real-time pricing, and seamless execution.
Want to sell unlisted shares, liquidate your ESOPs, or understand the step-by-step process of liquidation? Connect with our Buying Team for smooth coordination, quick evaluations, and end-to-end support.
Planning to build or grow your portfolio? For Mutual Fund investments, PMS solutions, tailored portfolio creation, and overall wealth management, our dedicated Wealth Team is ready to guide you.