Sharescart Research Club logo

Key Financials Snapshot

TTM · Consolidated · ₹ in Cr
Market Cap
₹411694 Cr.
Stock P/E
37.2
P/B
4.3
Current Price
₹1786.9
Book Value
₹ 417.2
Face Value
2
52W High
₹1823.8
52W Low
₹ 1291
Dividend Yield
0.42%

Adani Ports &Special Overview

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.

Adani Ports &Special Share Price

Live · BSE / NSE · Inception: 1998
| |
Volume
Price

Key Financials — Profit & Loss

₹ in Cr · Consolidated · annual

Adani Ports &Special Quarterly Results

#(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

Adani Ports &Special Profit & Loss

#(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

Adani Ports &Special Balance Sheet

#(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

Adani Ports &Special Cash Flow

#(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

Adani Ports &Special Ratios

# 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

Growth Rates

Compounded annual
# 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%

Adani Ports &Special Shareholding Pattern

Latest · Mar 2026
100% held
Promoters 68.02 %
FII 13.24 %
DII (MF + Insurance) 13.86 %
Public (retail) 31.98 %
# Dec 2023 Mar 2024 Jun 2024 Sep 2024 Dec 2024 Mar 2025 Jun 2025 Sep 2025 Dec 2025 Mar 2026
Promoter 65.8965.8965.8965.8965.8965.8965.8965.8968.0268.02
FII 14.7114.9715.1815.2113.9313.4213.5113.613.0913.24
DII 12.0111.8412.4913.2714.2114.7315.1515.0413.913.86
Public 34.1134.1134.1134.1134.1134.1134.1134.1131.9831.98
Others 0000000000
Total 100100100100100100100100100100

Adani Ports &Special Peer Comparison

Adani Ports &Special Quarterly Price

10-year quarterly close · BSE
Show Value Show %

News & Updates

See more…

Adani Ports &Special Pros & Cons

Pros

  • Company has delivered good profit growth of 23% CAGR over last 5 years
  • Company has reduced debt.

Cons

  • Stock is trading at 4.3 times its book value.
Want to Start Investing in Top Unlisted Stocks?

Our experts help you choose the right stocks based on performance, risk, and growth potential.

whatsapp