Port · Founded 1998 · www.adaniports.com · BSE 532921 · NSE ADANI PORTS · ISIN INE742F01042
No Notes Added Yet
Business
Adani Ports and Special Economic Zone Ltd. (APSEZ) is India's largest private multi-port operator and an end-to-end logistics solutions provider. Its core business involves developing, operating, and maintaining port infrastructure, including berths, cranes, and storage facilities. The company also develops and manages Special Economic Zones (SEZs) and provides integrated logistics services, including rail, road, and warehousing. It makes money primarily through cargo handling fees (berthing, stevedoring, container handling, storage), lease rentals for SEZ land, and logistics service charges.
Revenue Mix
APSEZ's revenue is primarily derived from two major segments:
Port Operations: This is the largest segment, comprising revenue from cargo handling, marine services, storage, and other port-related services across its various ports. This includes handling a diverse mix of cargo such as containers, dry bulk, liquid bulk, and crude.
Logistics & Others: This segment includes revenue from its integrated logistics business (rail, road, warehousing), SEZ development, and related infrastructure activities. While growing, port operations remain the dominant revenue contributor.
Industry
The Indian port sector is crucial for the country's trade and economy, characterized by growing cargo traffic driven by increasing domestic consumption and international trade. It is a capital-intensive industry with long gestation periods. APSEZ is the largest port developer and operator in India, commanding a significant share of the country's total cargo movement. It competes with other private port operators (e.g., JSW Infrastructure, DP World) and major government-owned ports (Major Ports Trust). Its widespread network of ports along both the eastern and western coastlines gives it a strong national presence.
MOAT
APSEZ possesses several durable advantages:
Scale & Network Effect: As the largest private port operator with a vast network of ports across India's coastline, it offers unparalleled reach and operational efficiencies to its customers.
Strategic Locations & Long-Term Concessions: Many of its ports (e.g., Mundra) are strategically located, offering logistical advantages. Long-term concessions for port operations provide revenue visibility and act as significant barriers to entry for new competitors.
Integrated Logistics: Its expansion into end-to-end logistics solutions (ports, rail, road, warehousing) creates a more sticky customer base by offering a comprehensive supply chain solution, enhancing switching costs for clients.
High Capital Intensity: The immense capital required to develop and operate large-scale port infrastructure acts as a natural barrier to entry.
Growth Drivers
India's Economic Growth & Trade: Continued growth in India's GDP, manufacturing, and consumption will drive higher cargo volumes through its ports.
Government Infrastructure Push: Initiatives like the Sagarmala program aimed at port-led development and improving logistics infrastructure provide tailwinds.
Capacity Expansion & Diversification: Ongoing expansion of existing port capacities, acquisition of new ports, and diversification into new cargo types will support growth.
Integrated Logistics Growth: Expansion of its logistics business, including rail freight, warehousing, and inland container depots (ICDs), will add new revenue streams.
Coastal Shipping & Transshipment: Opportunities in promoting coastal shipping and developing transshipment hubs within India.
Risks
Economic Slowdown: A significant downturn in the Indian or global economy could directly impact trade volumes and cargo traffic.
Regulatory & Environmental Risks: Changes in port policies, tariff regulations, environmental clearances, or land acquisition norms could affect operations and expansion plans.
Competition: Intense competition from other private and government ports could put pressure on tariffs and market share.
Geopolitical and Trade Policy Risks: Global trade disputes, protectionist policies, or geopolitical tensions can disrupt supply chains and cargo flows.
High Capital Expenditure: The capital-intensive nature of the business requires continuous investment, potentially impacting debt levels and profitability if not managed efficiently.
Promoter Group-Related Controversies: Any significant negative news or regulatory scrutiny related to the broader Adani Group could impact investor sentiment and access to capital for APSEZ.
Management & Ownership
Adani Ports and Special Economic Zone Ltd. is part of the Adani Group, a major Indian conglomerate. The company is promoted by Gautam Adani and his family, who hold a significant ownership stake. The management team comprises experienced professionals from the port and logistics sectors. The promoter group's vision and ability to secure large-scale projects have been central to APSEZ's growth.
Outlook
APSEZ is well-positioned to benefit from India's long-term economic growth trajectory and its increasing integration into global trade. Its vast network of strategically located ports, combined with an expanding integrated logistics offering, provides a strong competitive moat. The company's focus on efficiency, capacity expansion, and diversification of cargo mix bodes well for continued market share gains. However, its outlook is also sensitive to macroeconomic fluctuations, regulatory changes, and the broader sentiment towards the Adani Group. Managing high capital expenditure, maintaining operational efficiency, and navigating potential regulatory challenges will be key to sustaining its growth trajectory.
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 | 6920 | 6897 | 7560 | 7067 | 7964 | 8488 | 9126 | 9167 | 9705 | 10738 |
| Other Income | 614 | 303 | 495 | 305 | 223 | 281 | 620 | 837 | 234 | 752 |
| Total Income | 7534 | 7200 | 8054 | 7372 | 8187 | 8770 | 9746 | 10004 | 9939 | 11489 |
| Total Expenditure | 2734 | 2867 | 2743 | 2698 | 3186 | 3576 | 3631 | 3617 | 3837 | 4920 |
| Operating Profit | 4800 | 4333 | 5311 | 4674 | 5001 | 5194 | 6115 | 6387 | 6102 | 6570 |
| Interest | 976 | 604 | 484 | 659 | 899 | 622 | 1170 | 1223 | 1061 | 1403 |
| Depreciation | 985 | 979 | 1012 | 1077 | 1106 | 1185 | 1255 | 1264 | 1384 | 1615 |
| Exceptional Income / Expenses | 0 | -374 | -145 | -52 | -28 | -24 | 0 | 0 | -146 | -62 |
| Profit Before Tax | 2839 | 2376 | 3670 | 2887 | 2969 | 3363 | 3690 | 3900 | 3510 | 3490 |
| Provision for Tax | 533 | 326 | 485 | 473 | 501 | 509 | 537 | 570 | 568 | 392 |
| Profit After Tax | 2306 | 2050 | 3184 | 2414 | 2467 | 2854 | 3153 | 3330 | 2942 | 3099 |
| Adjustments | -97 | -10 | -72 | 31 | 53 | 160 | 161 | -221 | 111 | 230 |
| Profit After Adjustments | 2208 | 2040 | 3113 | 2445 | 2520 | 3014 | 3315 | 3109 | 3054 | 3329 |
| Adjusted Earnings Per Share | 10.2 | 9.4 | 14.4 | 11.3 | 11.7 | 14 | 15.3 | 14.4 | 13.3 | 14.4 |
| #(Fig in Cr.) | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | TTM |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net Sales | 6152 | 7109 | 8439 | 11323 | 10925 | 11439 | 12550 | 17119 | 20852 | 26711 | 30475 | 38736 |
| Other Income | 686 | 802 | 1318 | 1011 | 1405 | 2433 | 2685 | 2239 | 1784 | 1551 | 2169 | 2443 |
| Total Income | 6838 | 7911 | 9757 | 12334 | 12331 | 13872 | 15235 | 19358 | 22636 | 28261 | 32644 | 41178 |
| Total Expenditure | 2250 | 2535 | 3025 | 4499 | 4334 | 5934 | 4566 | 7594 | 8018 | 10847 | 12069 | 16005 |
| Operating Profit | 4588 | 5376 | 6732 | 7835 | 7997 | 7938 | 10669 | 11764 | 14617 | 17415 | 20575 | 25174 |
| Interest | 1175 | 1194 | 1393 | 1257 | 1428 | 1951 | 2255 | 2560 | 4480 | 2897 | 3059 | 4857 |
| Depreciation | 912 | 1063 | 1160 | 1188 | 1373 | 1680 | 2107 | 3099 | 3425 | 3888 | 4379 | 5518 |
| Exceptional Income / Expenses | 0 | 0 | 0 | -155 | -69 | -59 | 0 | -405 | -1273 | -374 | -249 | -208 |
| Profit Before Tax | 2501 | 3119 | 4179 | 5234 | 5126 | 4244 | 6292 | 5717 | 5487 | 10094 | 13030 | 14590 |
| Provision for Tax | 177 | 283 | 287 | 1544 | 1081 | 459 | 1243 | 764 | 96 | 1990 | 1968 | 2067 |
| Profit After Tax | 2324 | 2837 | 3892 | 3690 | 4045 | 3785 | 5049 | 4953 | 5391 | 8104 | 11061 | 12524 |
| Adjustments | -10 | 61 | 19 | -16 | -55 | -21 | -54 | -67 | -82 | 7 | 31 | 281 |
| Profit After Adjustments | 2314 | 2897 | 3912 | 3674 | 3990 | 3763 | 4994 | 4886 | 5309 | 8111 | 11092 | 12807 |
| Adjusted Earnings Per Share | 11.2 | 14 | 18.9 | 17.7 | 19.3 | 18.5 | 24.6 | 23.1 | 24.6 | 37.5 | 51.3 | 57.4 |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Sales CAGR | 14% | 21% | 22% | 17% |
| Operating Profit CAGR | 18% | 20% | 21% | 16% |
| PAT CAGR | 36% | 31% | 24% | 17% |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Share Price CAGR | 30% | 35% | 18% | 26% |
| ROE Average | 19% | 16% | 16% | 19% |
| ROCE Average | 16% | 13% | 13% | 13% |
| #(Fig in Cr.) | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Shareholder's Funds | 10768 | 13505 | 17526 | 21069 | 24538 | 25623 | 30608 | 41988 | 45556 | 52945 | 62435 |
| Minority's Interest | 159 | 124 | 139 | 150 | 210 | 220 | 1465 | 393 | 1361 | 1598 | 2538 |
| Borrowings | 13850 | 15820 | 17993 | 20629 | 19883 | 26181 | 32936 | 39691 | 46517 | 37663 | 35831 |
| Other Non-Current Liabilities | 1836 | -163 | -621 | 208 | 516 | 1273 | 2337 | 4887 | 6599 | 8330 | 11653 |
| Total Current Liabilities | 5469 | 7897 | 6556 | 4009 | 10352 | 7696 | 7121 | 11063 | 11009 | 16415 | 20938 |
| Total Liabilities | 32082 | 37183 | 41594 | 46065 | 55499 | 60994 | 74582 | 98328 | 112563 | 116999 | 133443 |
| Fixed Assets | 20527 | 20883 | 21054 | 22670 | 28121 | 32715 | 48291 | 62553 | 70922 | 73803 | 88157 |
| Other Non-Current Assets | 4677 | 9240 | 8633 | 9108 | 12747 | 13460 | 13383 | 17687 | 24045 | 25724 | 26341 |
| Total Current Assets | 6791 | 7060 | 11907 | 14287 | 14631 | 14820 | 12553 | 16190 | 15655 | 17286 | 18757 |
| Total Assets | 32082 | 37183 | 41594 | 46065 | 55499 | 60994 | 74582 | 98328 | 112563 | 116999 | 133443 |
| #(Fig in Cr.) | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Opening Cash & Cash Equivalents | 150 | 445 | 842 | 950 | 823 | 4798 | 7195 | 4335 | 8676 | 1126 | 1576 |
| Cash Flow from Operating Activities | 3057 | 2381 | 4063 | 5608 | 6029 | 7402 | 7556 | 10420 | 11900 | 15018 | 17226 |
| Cash Flow from Investing Activities | -2485 | -4153 | -2639 | -3846 | -4424 | -750 | -14143 | -5282 | -19560 | -6947 | -9787 |
| Cash Flow from Financing Activities | -237 | 2170 | -1325 | -1889 | 2313 | -4256 | 3514 | -586 | -2734 | -7800 | -6916 |
| Net Cash Inflow / Outflow | 335 | 398 | 98 | -127 | 3919 | 2396 | -3073 | 4553 | -10394 | 271 | 523 |
| Closing Cash & Cash Equivalent | 485 | 843 | 950 | 823 | 4798 | 7195 | 4201 | 8676 | 1126 | 1576 | 3406 |
| # | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Earnings Per Share (Rs) | 11.18 | 13.99 | 18.89 | 17.74 | 19.27 | 18.52 | 24.58 | 23.13 | 24.58 | 37.55 | 51.35 |
| CEPS(Rs) | 15.63 | 18.83 | 24.4 | 23.56 | 26.16 | 26.9 | 35.22 | 38.12 | 40.81 | 55.52 | 71.48 |
| DPS(Rs) | 1.1 | 1.1 | 1.3 | 2 | 0.2 | 3.2 | 5 | 5 | 5 | 6 | 7 |
| Book NAV/Share(Rs) | 51.58 | 64.41 | 83.83 | 100.93 | 118.49 | 125.3 | 149.83 | 180.92 | 210.12 | 244.33 | 288.26 |
| Core EBITDA Margin(%) | 63.43 | 64.34 | 64.16 | 60.27 | 60.33 | 48.12 | 63.62 | 55.64 | 61.55 | 59.39 | 60.4 |
| EBIT Margin(%) | 59.76 | 60.67 | 66.02 | 57.33 | 59.99 | 54.15 | 68.11 | 48.35 | 47.8 | 48.64 | 52.79 |
| Pre Tax Margin(%) | 40.66 | 43.88 | 49.52 | 46.23 | 46.92 | 37.1 | 50.14 | 33.4 | 26.31 | 37.79 | 42.75 |
| PAT Margin (%) | 37.78 | 39.9 | 46.12 | 32.59 | 37.02 | 33.09 | 40.23 | 28.93 | 25.85 | 30.34 | 36.3 |
| Cash Profit Margin (%) | 52.6 | 54.86 | 59.87 | 43.08 | 49.59 | 47.77 | 57.02 | 47.04 | 42.28 | 44.9 | 50.66 |
| ROA(%) | 8.19 | 8.19 | 9.88 | 8.42 | 7.97 | 6.5 | 7.45 | 5.73 | 5.11 | 7.06 | 8.83 |
| ROE(%) | 24.04 | 23.62 | 25.36 | 19.29 | 17.8 | 15.14 | 18.06 | 14.43 | 12.9 | 16.51 | 19.23 |
| ROCE(%) | 14.69 | 13.42 | 14.74 | 15.64 | 13.75 | 11.49 | 14.1 | 10.8 | 10.84 | 13.3 | 15.51 |
| Receivable days | 65.59 | 95.6 | 110.92 | 112.87 | 118.59 | 95.6 | 89.11 | 58.07 | 56.7 | 52.09 | 48.5 |
| Inventory Days | 12.72 | 12.09 | 18.79 | 18.98 | 22.17 | 17.47 | 18.62 | 14.79 | 7.42 | 6.08 | 5.74 |
| Payable days | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| PER(x) | 27.55 | 17.71 | 17.99 | 19.99 | 19.62 | 13.57 | 28.59 | 33.47 | 25.71 | 35.73 | 23.02 |
| Price/Book(x) | 5.97 | 3.85 | 4.05 | 3.51 | 3.19 | 2.01 | 4.69 | 4.28 | 3.01 | 5.49 | 4.1 |
| Dividend Yield(%) | 0.36 | 0.44 | 0.38 | 0.56 | 0.05 | 1.27 | 0.71 | 0.65 | 0.79 | 0.45 | 0.59 |
| EV/Net Sales(x) | 13.15 | 10.2 | 10.76 | 8.2 | 9.14 | 6.47 | 13.8 | 11.61 | 8.77 | 12.3 | 9.67 |
| EV/Core EBITDA(x) | 17.63 | 13.49 | 13.48 | 11.85 | 12.49 | 9.32 | 16.23 | 16.9 | 12.51 | 18.87 | 14.32 |
| Net Sales Growth(%) | 27.38 | 15.55 | 18.72 | 34.17 | -3.51 | 4.7 | 9.71 | 36.41 | 21.81 | 28.1 | 14.09 |
| EBIT Growth(%) | 24.43 | 17.32 | 29.19 | 16.5 | 0.97 | -5.49 | 37.98 | -3.17 | 20.42 | 30.34 | 23.84 |
| PAT Growth(%) | 33.51 | 22.03 | 37.21 | -5.2 | 9.62 | -6.43 | 33.4 | -1.89 | 8.84 | 50.33 | 36.49 |
| EPS Growth(%) | 33.03 | 25.13 | 35.01 | -6.08 | 8.62 | -3.87 | 32.72 | -5.9 | 6.25 | 52.78 | 36.76 |
| Debt/Equity(x) | 1.66 | 1.65 | 1.27 | 1.05 | 1.12 | 1.17 | 1.14 | 1.19 | 1.11 | 0.87 | 0.73 |
| Current Ratio(x) | 1.24 | 0.89 | 1.82 | 3.56 | 1.41 | 1.93 | 1.76 | 1.46 | 1.42 | 1.05 | 0.9 |
| Quick Ratio(x) | 1.19 | 0.87 | 1.72 | 3.43 | 1.34 | 1.89 | 1.62 | 1.43 | 1.38 | 1.03 | 0.87 |
| Interest Cover(x) | 3.13 | 3.61 | 4 | 5.16 | 4.59 | 3.18 | 3.79 | 3.23 | 2.22 | 4.48 | 5.26 |
| Total Debt/Mcap(x) | 0.28 | 0.44 | 0.32 | 0.3 | 0.35 | 0.59 | 0.24 | 0.28 | 0.37 | 0.16 | 0.18 |
| # | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 65.89 | 65.89 | 65.89 | 65.89 | 65.89 | 65.89 | 65.89 | 65.89 | 68.02 | 68.02 |
| FII | 14.71 | 14.97 | 15.18 | 15.21 | 13.93 | 13.42 | 13.51 | 13.6 | 13.09 | 13.24 |
| DII | 12.01 | 11.84 | 12.49 | 13.27 | 14.21 | 14.73 | 15.15 | 15.04 | 13.9 | 13.86 |
| Public | 7.38 | 7.3 | 6.44 | 5.63 | 5.96 | 5.95 | 5.45 | 5.47 | 4.99 | 4.88 |
| 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 | 142.34 | 142.34 | 142.34 | 142.34 | 142.34 | 142.34 | 142.34 | 142.34 | 156.72 | 156.72 |
| FII | 31.77 | 32.34 | 32.79 | 32.86 | 30.1 | 28.99 | 29.19 | 29.38 | 30.16 | 30.51 |
| DII | 25.95 | 25.57 | 26.97 | 28.67 | 30.7 | 31.83 | 32.73 | 32.49 | 32.01 | 31.92 |
| Public | 15.95 | 15.77 | 13.92 | 12.15 | 12.88 | 12.86 | 11.76 | 11.81 | 11.5 | 11.25 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 216.01 | 216.01 | 216.01 | 216.01 | 216.01 | 216.01 | 216.01 | 216.01 | 230.4 | 230.4 |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Sales CAGR | +14% | +21% | +22% | +17% |
| Operating Profit CAGR | +18% | +20% | +21% | +16% |
| PAT CAGR | +36% | +31% | +24% | +17% |
| Share Price CAGR | +30% | +35% | +18% | +26% |
| ROE Average | +19% | +16% | +16% | +19% |
| ROCE Average | +16% | +13% | +13% | +13% |
| # | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 65.89 | 65.89 | 65.89 | 65.89 | 65.89 | 65.89 | 65.89 | 65.89 | 68.02 | 68.02 |
| FII | 14.71 | 14.97 | 15.18 | 15.21 | 13.93 | 13.42 | 13.51 | 13.6 | 13.09 | 13.24 |
| DII | 12.01 | 11.84 | 12.49 | 13.27 | 14.21 | 14.73 | 15.15 | 15.04 | 13.9 | 13.86 |
| Public | 34.11 | 34.11 | 34.11 | 34.11 | 34.11 | 34.11 | 34.11 | 34.11 | 31.98 | 31.98 |
| 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 | 142.34 | 142.34 | 142.34 | 142.34 | 142.34 | 142.34 | 142.34 | 142.34 | 156.72 | 156.72 |
| FII | 31.77 | 32.34 | 32.79 | 32.86 | 30.1 | 28.99 | 29.19 | 29.38 | 30.16 | 30.51 |
| DII | 25.95 | 25.57 | 26.97 | 28.67 | 30.7 | 31.83 | 32.73 | 32.49 | 32.01 | 31.92 |
| Public | 73.68 | 73.68 | 73.68 | 73.68 | 73.68 | 73.68 | 73.68 | 73.68 | 73.68 | 73.68 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 216.01 | 216.01 | 216.01 | 216.01 | 216.01 | 216.01 | 216.01 | 216.01 | 230.4 | 230.4 |
* 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.