Sharescart Research Club logo

Key Financials Snapshot

TTM · Consolidated · ₹ in Cr
Market Cap
₹454984 Cr.
Stock P/E
35.1
P/B
7
Current Price
₹235.9
Book Value
₹ 33.7
Face Value
2
52W High
₹254.2
52W Low
₹ 105.7
Dividend Yield
0%

Adani Power Overview

Business

Adani Power Ltd. (APL) is one of India's largest private thermal power producers. The company is primarily engaged in the business of generation and sale of power. It operates multiple thermal power plants across various states in India, using a mix of imported and domestic coal. Its core business model revolves around generating electricity and selling it to state-owned distribution companies (DISCOMs) through long-term Power Purchase Agreements (PPAs), as well as on a merchant basis in the short-term power markets. This dual approach helps balance revenue stability with opportunistic market sales.

Revenue Mix

Adani Power operates predominantly in a single business segment: electricity generation. Its revenue is derived almost entirely from the sale of power. While the company operates multiple plants (e.g., Mundra, Tiroda, Kawai, Udupi, Godda), these are not typically reported as distinct segments in financial statements but rather as operational units contributing to the overall power generation business. The revenue mix is primarily dictated by the proportion of power sold under long-term PPAs versus merchant sales, with PPAs historically forming a significant portion for revenue visibility.

Industry

The Indian power generation industry is dominated by thermal power, though there is a growing push towards renewable energy. The industry structure involves large state-owned entities (like NTPC) and an increasing number of private players. Adani Power is positioned as one of the largest private sector thermal power producers in India by installed capacity. It benefits from being part of the Adani Group, which provides synergies in fuel sourcing (coal mining), logistics (ports, rail), and infrastructure development. The company holds a significant market share in the private thermal generation space.

MOAT

Adani Power benefits from several competitive advantages:

Scale and Presence: Large installed capacity across multiple strategic locations provides operational leverage and a substantial market footprint.

Group Synergies: Being part of the Adani Group offers vertical integration advantages, particularly in fuel supply (through Adani Enterprises for coal sourcing/mining) and logistics (through Adani Ports for efficient coal handling), which can lead to cost efficiencies.

Long-term PPAs: A substantial portion of its capacity is tied to long-term Power Purchase Agreements, providing revenue stability and cash flow visibility, albeit sometimes at fixed tariffs.

Operational Experience: Extensive experience in managing large-scale thermal power projects, including execution and operations.

Growth Drivers

Rising Power Demand: India's economic growth and increasing industrialization, urbanization, and electrification efforts are expected to drive robust demand for electricity.

Capacity Expansion: Potential for organic expansion of existing plants or acquisition of stressed power assets, aligning with India's energy security needs.

Improved Plant Load Factor (PLF): Resolution of fuel supply issues, better grid off-take, and efficiency improvements can lead to higher utilization of existing assets.

Regulatory Support: Government initiatives like the 'Power for All' scheme and measures to improve DISCOM health can support demand and payment realization.

International Projects: Expansion into cross-border power supply (e.g., Godda power plant supplying Bangladesh) opens new revenue streams.

Risks

Fuel Price Volatility: Reliance on coal (both domestic and imported) makes the company susceptible to fluctuations in global and domestic coal prices, impacting generation costs.

Regulatory and Policy Risks: Changes in power tariffs, environmental regulations, coal allocation policies, and PPA terms can significantly affect profitability and operations.

Off-take and Payment Risks: Financial health and payment discipline of state DISCOMs pose risks to revenue realization and cash flows.

High Capital Intensity & Debt: Power generation is a capital-intensive business, and high debt levels (common in the sector) pose refinancing and interest rate risks.

Environmental Concerns: Increasing focus on decarbonization and environmental compliance could lead to higher operational costs or restrictions on thermal power generation.

Management & Ownership

Adani Power is part of the Adani Group, a prominent Indian conglomerate founded by Gautam Adani. The Adani family, through various promoter entities, holds a majority stake in the company. The management team includes experienced professionals from the power and infrastructure sectors, operating under the broader strategic vision and oversight of the Adani Group's leadership. The group's extensive experience in large-scale infrastructure projects is a key aspect of its management capability.

Outlook

Adani Power operates in a critical sector for India's growth, with long-term tailwinds from increasing power demand. Its substantial installed capacity and integrated group synergies provide a strong foundation for operations. However, the company faces inherent challenges associated with the thermal power sector, including fuel price volatility, regulatory uncertainties, and the ongoing energy transition towards renewables. While its established PPAs offer some revenue stability, the financial health of DISCOMs and the evolving regulatory landscape remain key determinants of its future performance. The company's ability to optimize operations, manage debt, and navigate policy shifts will be crucial for sustained profitability and growth.

Adani Power Share Price

Live · BSE / NSE · Inception: 1996
| |
Volume
Price

Key Financials — Profit & Loss

₹ in Cr · Consolidated · annual

Adani Power 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 12991 13364 14956 13339 13671 14237 14109 13457 12451 14223
Other Income 364 518 518 724 1162 298 465 851 543 1766
Total Income 13355 13882 15474 14063 14833 14536 14574 14308 12995 15989
Total Expenditure 8346 8514 8761 8063 8648 9425 8424 8307 8213 9491
Operating Profit 5009 5368 6713 6000 6185 5111 6150 6001 4781 6498
Interest 797 820 811 807 957 765 857 842 701 967
Depreciation 1002 990 996 1059 1170 1085 1089 1193 1135 1147
Exceptional Income / Expenses 0 0 0 0 0 0 0 0 0 0
Profit Before Tax 3210 3558 4906 4134 4059 3261 4204 3966 2945 4384
Provision for Tax 472 821 993 837 1119 662 899 1060 457 113
Profit After Tax 2738 2737 3913 3298 2940 2599 3305 2906 2488 4271
Adjustments 0 0 0 34 117 38 80 46 -9 -254
Profit After Adjustments 2738 2737 3913 3332 3057 2637 3385 2953 2480 4017
Adjusted Earnings Per Share 1.4 1.4 2 1.7 1.6 1.4 1.8 1.5 1.3 2.1

Adani Power Profit & Loss

#(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 25532 22616 20304 23884 26468 26221 27711 38773 50351 56203 54241 54240
Other Income 202 419 789 2503 1621 1928 3981 4409 9969 2703 3718 3625
Total Income 25734 23034 21093 26387 28089 28150 31693 43183 60320 58906 57959 57866
Total Expenditure 16730 16644 14903 18930 20782 17553 17897 28729 32171 34898 34434 34435
Operating Profit 9004 6391 6190 7457 7307 10597 13796 14454 28149 24008 23524 23430
Interest 5963 5902 5570 5682 5562 5106 4101 3476 3427 3340 3460 3367
Depreciation 2666 2672 2699 2751 3007 3202 3118 3304 3931 4309 4565 4564
Exceptional Income / Expenses 0 -4077 0 0 -1003 0 0 0 0 0 0 0
Profit Before Tax 375 -6260 -2079 -976 -2265 2289 6577 7675 20792 16360 15500 15499
Provision for Tax -176 -86 -5 9 10 1019 1666 -3052 -37 3610 2528 2529
Profit After Tax 551 -6174 -2074 -984 -2275 1270 4912 10727 20829 12750 12971 12970
Adjustments 0 0 -29 0 0 0 0 0 0 189 -137 -137
Profit After Adjustments 551 -6174 -2103 -984 -2275 1270 4912 10727 20829 12939 12834 12835
Adjusted Earnings Per Share 0.3 -3.2 -1.1 -0.5 -1.2 0.7 2.5 5.6 10.8 6.7 6.7 6.7

Adani Power Balance Sheet

#(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 7468 3000 889 -288 -2135 498 5488 16661 35830 53290 64937
Minority's Interest 0 0 0 0 0 0 0 0 0 1326 1465
Borrowings 35418 36651 34560 44410 53181 52572 51086 46918 33910 30704 42830
Other Non-Current Liabilities 6868 6204 6055 5702 5789 7009 8263 4498 6420 11156 11909
Total Current Liabilities 26046 25666 28045 18163 18201 18727 17144 17745 15789 16441 20328
Total Liabilities 75799 71520 69549 67988 75037 78806 81981 85821 91948 112918 141469
Fixed Assets 56941 54391 52137 50419 55846 52851 53274 50746 63016 69249 69309
Other Non-Current Assets 2633 3594 3448 4363 4586 8312 12479 15522 3346 17340 43471
Total Current Assets 16225 13535 13963 13202 14605 16849 16228 19553 25587 26313 28688
Total Assets 75799 71520 69549 67988 75037 78806 81981 85821 91948 112918 141469

Adani Power Cash Flow

#(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 255 107 81 62 25 941 113 782 349 1136 320
Cash Flow from Operating Activities 5257 4725 5101 5610 5598 7014 10233 8431 14170 21501 20514
Cash Flow from Investing Activities -3688 -1212 -520 -984 -2328 -2188 572 1544 3482 -17142 -26461
Cash Flow from Financing Activities -2713 -3539 -4600 -4663 -2377 -5655 -10338 -10408 -16864 -5175 6555
Net Cash Inflow / Outflow -1144 -26 -19 -37 892 -828 467 -434 788 -816 608
Closing Cash & Cash Equivalent 107 81 62 25 941 113 782 349 1136 320 928

Adani Power Ratios

# 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) 0.33 -3.2 -1.09 -0.51 -1.18 0.66 2.55 5.56 10.8 6.71 6.66
CEPS(Rs) 1.93 -1.82 0.32 0.92 0.38 2.32 4.16 7.28 12.84 8.85 9.09
DPS(Rs) 0 0 0 0 0 0 0 0 0 0 0
Book NAV/Share(Rs) 4.48 1.56 0.46 -0.15 -1.11 0.26 2.85 8.64 18.58 27.63 33.67
Core EBITDA Margin(%) 34.47 26.41 26.6 20.74 21.48 33.06 35.42 25.91 36.11 37.91 36.52
EBIT Margin(%) 24.82 -1.58 17.19 19.7 12.46 28.2 38.53 28.76 48.1 35.05 34.95
Pre Tax Margin(%) 1.47 -27.68 -10.24 -4.09 -8.56 8.73 23.73 19.79 41.29 29.11 28.58
PAT Margin (%) 2.16 -27.3 -10.21 -4.12 -8.59 4.84 17.72 27.67 41.37 22.68 23.91
Cash Profit Margin (%) 12.6 -15.48 3.08 7.39 2.76 17.05 28.97 36.19 49.17 30.35 32.33
ROA(%) 0.82 -8.38 -2.94 -1.43 -3.18 1.65 6.11 12.78 23.43 12.45 10.2
ROE(%) 8.45 -117.97 -106.65 -327.25 0 0 164.1 96.86 79.36 28.61 21.94
ROCE(%) 11.47 -0.62 6.39 8.68 5.67 11.63 16.05 15.97 32.35 22.87 17.79
Receivable days 114.12 162.85 123.81 111.72 116.65 140.63 140.94 99.27 84.11 80.2 83.49
Inventory Days 23.22 27.27 23.68 16.03 25.84 31.65 28.21 25.1 26.16 24.22 23.35
Payable days 0 0 0 0 0 0 0 0 0 0 0
PER(x) 20.97 0 0 0 0 25.83 14.53 6.89 9.88 15.18 22.61
Price/Book(x) 1.55 5.14 10.3 -64.62 -5.01 65.92 13 4.44 5.75 3.69 4.47
Dividend Yield(%) 0 0 0 0 0 0 0 0 0 0 0
EV/Net Sales(x) 2.48 2.98 3.01 3.04 2.74 3.67 4.73 3.29 4.77 4.12 6.21
EV/Core EBITDA(x) 7.04 10.53 9.88 9.74 9.93 9.08 9.5 8.82 8.54 9.65 14.32
Net Sales Growth(%) 30.63 -11.42 -10.22 17.63 10.82 -0.93 5.68 39.92 29.86 11.62 -3.49
EBIT Growth(%) 58.23 -105.66 1074.03 34.8 -29.94 124.29 44.39 4.42 117.2 -18.66 -3.75
PAT Growth(%) 140.39 -1220.93 66.41 52.53 -131.08 155.83 286.74 118.39 94.18 -38.79 1.74
EPS Growth(%) 158.17 -1069.01 65.94 53.19 -131.07 155.82 286.77 118.39 94.18 -37.88 -0.81
Debt/Equity(x) 7.06 17.5 59.41 -191.09 -29.9 130.68 11.3 3.33 1.17 0.78 0.82
Current Ratio(x) 0.62 0.53 0.5 0.73 0.8 0.9 0.95 1.1 1.62 1.6 1.41
Quick Ratio(x) 0.56 0.46 0.47 0.66 0.66 0.79 0.81 0.93 1.36 1.4 1.23
Interest Cover(x) 1.06 -0.06 0.63 0.83 0.59 1.45 2.6 3.21 7.07 5.9 5.48
Total Debt/Mcap(x) 4.56 3.41 5.77 2.96 5.96 1.98 0.87 0.75 0.2 0.21 0.18

Growth Rates

Compounded annual
# 1 Year 3 Year 5 Year 10 Year
Sales CAGR -3% +12% +16% +8%
Operating Profit CAGR -2% +18% +17% +10%
PAT CAGR +2% +7% +59% +37%
Share Price CAGR +113% +66% +65% +44%
ROE Average +22% +43% +78% -14%
ROCE Average +18% +24% +21% +13%

Adani Power Shareholding Pattern

Latest · Mar 2026
100% held
Promoters 74.96 %
FII 11.74 %
DII (MF + Insurance) 3.69 %
Public (retail) 25.04 %
# Dec 2023 Mar 2024 Jun 2024 Sep 2024 Dec 2024 Mar 2025 Jun 2025 Sep 2025 Dec 2025 Mar 2026
Promoter 71.7571.7572.7174.9674.9674.9674.9674.9674.9674.96
FII 15.8615.9114.7312.6612.3512.3712.4611.5311.6411.74
DII 1.181.411.431.531.611.651.762.693.423.69
Public 28.2528.2527.2925.0425.0425.0425.0425.0425.0425.04
Others 0000000000
Total 100100100100100100100100100100

Adani Power Peer Comparison

Power Generation/Distribution Edit Columns

Adani Power Quarterly Price

10-year quarterly close · BSE
Show Value Show %

News & Updates

See more…

Adani Power Pros & Cons

Pros

  • Company has delivered good profit growth of 59% CAGR over last 5 years
  • Company has a good return on equity (ROE) track record: 3 Years ROE 43%

Cons

  • Stock is trading at 7 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