Sharescart Research Club logo ×
Screener Research Unlisted Startup Funding New IPO New

Adani Power

₹733.7 -8.4 | 1.1%

Market Cap ₹282964 Cr.

Stock P/E 13.6

P/B 6.6

Current Price ₹733.7

Book Value ₹ 111.9

Face Value 10

52W High ₹896.8

Dividend Yield 0%

52W Low ₹ 231

Adani Power Research see more...

Overview Inc. Year: 1996Industry: Power Generation/Distribution

Adani Power Ltd is a holding company. The Company is engaged in offering electric power generation via coal-based thermal energy plants and coal buying and selling. Its enterprise activity is undertaken at Mundra Thermal Power Plant of the Company in Gujarat and Thermal Power Plant of its subsidiaries at Tiroda (Maharashtra), at Kawai (Rajasthan) and at Udupi (Karnataka). It has approximately 5 power projects. It focuses to promote the power generated from those projects under a mixture of long term Power Purchase Agreements and on service provider basis. Its subsidiaries are Adani Power Maharashtra Ltd, Adani Power Rajasthan Ltd, Udupi Power Corporation Ltd and Adani Power Resources Ltd.

Read More..

Adani Power Share Price

New

| |

Volume
Price

Quarterly Price

Show Value Show %

Adani Power Quarterly Results

#(Fig in Cr.) Dec 2021 Mar 2022 Jun 2022 Sep 2022 Dec 2022 Mar 2023 Jun 2023 Sep 2023 Dec 2023 Mar 2024
Net Sales 5361 10598 13723 7044 7764 10242 11006 12991 12991 13364
Other Income 233 2710 1786 1402 526 553 7103 1945 364 518
Total Income 5594 13308 15509 8446 8290 10795 18109 14936 13355 13882
Total Expenditure 3590 5366 8003 6096 6295 8335 7491 7819 8346 8514
Operating Profit 2003 7942 7506 2350 1996 2461 10618 7116 5009 5368
Interest 1015 1035 823 818 946 746 883 888 797 820
Depreciation 784 774 816 833 838 817 935 1004 1002 990
Exceptional Income / Expenses 0 0 0 0 0 0 0 0 0 0
Profit Before Tax 204 6133 5866 699 212 898 8800 5224 3210 3558
Provision for Tax -14 1488 1086 3 203 -4345 40 -1371 472 821
Profit After Tax 218 4645 4780 696 9 5242 8759 6594 2738 2737
Adjustments 0 0 0 0 0 0 0 0 0 0
Profit After Adjustments 218 4645 4780 696 9 5242 8759 6594 2738 2737
Adjusted Earnings Per Share 0.6 12 12.4 1.8 0 13.6 22.7 17.1 7.1 7.1

Adani Power Profit & Loss

#(Fig in Cr.) Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 TTM
Net Sales 15464 19545 25532 22616 20304 23884 26468 26221 27711 38773 50351 50352
Other Income 231 246 202 419 789 2477 1374 1928 3975 4267 9930 9930
Total Income 15695 19791 25734 23034 21093 26362 27842 28150 31686 43041 60281 60282
Total Expenditure 10871 13708 16730 16644 14903 18930 20782 17553 17897 28729 32171 32170
Operating Profit 4825 6083 9004 6391 6190 7431 7059 10597 13789 14312 28111 28111
Interest 4162 5369 5963 5902 5570 5657 5315 5106 4095 3334 3388 3388
Depreciation 1937 2061 2666 2672 2699 2751 3007 3202 3118 3304 3931 3931
Exceptional Income / Expenses 0 -17 0 -4077 0 0 -1003 0 0 0 0 0
Profit Before Tax -1275 -1364 375 -6260 -2079 -976 -2265 2289 6577 7675 20792 20792
Provision for Tax -1079 0 -176 -86 -5 9 10 1019 1666 -3052 -37 -38
Profit After Tax -196 -1364 551 -6174 -2074 -984 -2275 1270 4912 10727 20829 20828
Adjustments -95 548 0 0 -29 0 0 0 0 0 0 0
Profit After Adjustments -291 -816 551 -6174 -2103 -984 -2275 1270 4912 10727 20829 20828
Adjusted Earnings Per Share -1 -2.8 1.7 -16 -5.5 -2.6 -5.9 3.3 12.7 27.8 54 54

Growth Rates

# 1 Year 3 Year 5 Year 10 Year
Sales CAGR 30% 24% 16% 13%
Operating Profit CAGR 96% 38% 30% 19%
PAT CAGR 94% 154% 0% 0%
# 1 Year 3 Year 5 Year 10 Year
Share Price CAGR 181% 83% 73% 29%
ROE Average 57% 44% 31% -38%
ROCE Average 32% 21% 16% 11%

Adani Power Balance Sheet

#(Fig in Cr.) Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024
Shareholder's Funds 6543 5725 7468 3000 889 -288 -2135 13113 18703 29876 43145
Minority's Interest 0 0 0 0 0 0 0 0 0 0 0
Borrowings 33131 35090 35418 36651 34560 44410 53181 39957 37871 33703 26595
Other Non-Current Liabilities 780 224 6868 6204 6055 5702 5789 7009 8263 4498 6420
Total Current Liabilities 18289 17441 26046 25666 28045 18163 18201 18727 17144 17745 15789
Total Liabilities 58744 58479 75799 71520 69549 67988 75037 78806 81981 85821 91948
Fixed Assets 46365 45080 56941 54391 52137 50419 55846 52851 53274 50746 63016
Other Non-Current Assets 5095 2848 2633 3594 3448 4363 4586 8312 12479 15522 3346
Total Current Assets 7104 10392 16225 13535 13963 13202 14605 16849 16228 19553 25587
Total Assets 58744 58479 75799 71520 69549 67988 75037 78806 81981 85821 91948

Adani Power Cash Flow

#(Fig in Cr.) Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024
Opening Cash & Cash Equivalents 143 312 255 107 81 62 25 941 113 782 349
Cash Flow from Operating Activities 3238 5824 5257 4725 5101 5610 5598 7014 10233 8431 14170
Cash Flow from Investing Activities -4700 -4737 -3688 -1212 -520 -984 -2328 -2188 572 1544 3485
Cash Flow from Financing Activities 1631 -1144 -2713 -3539 -4600 -4663 -2377 -5655 -10338 -10408 -16864
Net Cash Inflow / Outflow 169 -57 -1144 -26 -19 -37 892 -828 467 -434 791
Closing Cash & Cash Equivalent 312 255 107 81 62 25 941 113 782 349 1136

Adani Power Ratios

# Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024
Earnings Per Share (Rs) -1.01 -2.84 1.65 -16.01 -5.45 -2.55 -5.9 3.29 12.73 27.81 54
CEPS(Rs) 6.06 2.43 9.65 -9.08 1.62 4.58 1.9 11.59 20.82 36.38 64.2
DPS(Rs) 0 0 0 0 0 0 0 0 0 0 0
Book NAV/Share(Rs) 22.16 19.38 22.4 7.78 2.31 -0.75 -5.53 34 48.49 77.46 111.86
Core EBITDA Margin(%) 29.7 29.87 34.47 26.41 26.6 20.74 21.48 33.06 35.42 25.91 36.11
EBIT Margin(%) 18.67 20.49 24.82 -1.58 17.19 19.6 11.52 28.2 38.51 28.39 48.02
Pre Tax Margin(%) -8.24 -6.98 1.47 -27.68 -10.24 -4.09 -8.56 8.73 23.73 19.79 41.29
PAT Margin (%) -1.27 -6.98 2.16 -27.3 -10.21 -4.12 -8.59 4.84 17.72 27.67 41.37
Cash Profit Margin (%) 11.26 3.57 12.6 -15.48 3.08 7.39 2.76 17.05 28.97 36.19 49.17
ROA(%) -0.35 -2.33 0.82 -8.38 -2.94 -1.43 -3.18 1.65 6.11 12.78 23.43
ROE(%) -3.72 -22.86 8.45 -117.97 -106.65 -327.25 0 23.14 30.87 44.16 57.05
ROCE(%) 5.99 7.95 11.47 -0.62 6.39 8.63 5.24 11.63 16.05 15.77 32.3
Receivable days 27.16 46.99 114.12 162.85 123.81 111.72 116.65 140.63 140.94 99.27 84.11
Inventory Days 33.48 27.17 23.22 27.27 23.68 16.03 25.84 31.65 28.21 25.1 26.16
Payable days 0 0 0 0 0 0 0 0 0 0 0
PER(x) 0 0 20.97 0 0 0 0 25.83 14.53 6.89 9.88
Price/Book(x) 2.2 2.44 1.55 5.14 10.3 -64.62 -5.01 2.5 3.82 2.47 4.77
Dividend Yield(%) 0 0 0 0 0 0 0 0 0 0 0
EV/Net Sales(x) 3.7 2.94 2.48 2.98 3.01 3.04 2.74 3.19 4.25 2.95 4.63
EV/Core EBITDA(x) 11.87 9.45 7.04 10.53 9.88 9.78 10.28 7.89 8.54 7.98 8.29
Net Sales Growth(%) 128.1 26.39 30.63 -11.42 -10.22 17.63 10.82 -0.93 5.68 39.92 29.86
EBIT Growth(%) 2602.83 38.73 58.23 -105.66 1074.03 34.07 -34.84 142.47 44.31 3.15 119.65
PAT Growth(%) 91.46 -596.06 140.39 -1220.93 66.41 52.53 -131.08 155.83 286.74 118.39 94.18
EPS Growth(%) 89.45 -180.72 158.17 -1068.93 65.94 53.19 -131.08 155.83 286.75 118.4 94.18
Debt/Equity(x) 6.94 8.04 7.06 17.5 59.41 -191.09 -29.9 4 2.61 1.41 0.8
Current Ratio(x) 0.39 0.6 0.62 0.53 0.5 0.73 0.8 0.9 0.95 1.1 1.62
Quick Ratio(x) 0.32 0.51 0.56 0.46 0.47 0.66 0.66 0.79 0.81 0.93 1.36
Interest Cover(x) 0.69 0.75 1.06 -0.06 0.63 0.83 0.57 1.45 2.61 3.3 7.14
Total Debt/Mcap(x) 3.16 3.29 4.56 3.41 5.77 2.96 5.96 1.6 0.68 0.57 0.17

Adani Power Shareholding Pattern

# Dec 2021 Mar 2022 Jun 2022 Sep 2022 Dec 2022 Mar 2023 Jun 2023 Sep 2023 Dec 2023 Mar 2024
Promoter 74.97 74.97 74.97 74.97 74.97 74.97 74.97 70.02 71.75 71.75
FII 11 11.31 12.53 13.23 12.88 11.7 11.95 17.51 15.86 15.91
DII 5.56 5.56 5.03 0 0 0.01 0.04 0.76 1.18 1.41
Public 8.46 8.15 7.47 11.8 12.15 13.32 13.04 11.72 11.2 10.93
Others 0 0 0 0 0 0 0 0 0 0
Total 100 100 100 100 100 100 100 100 100 100

Pros

  • Company has a good return on equity (ROE) track record: 3 Years ROE 44%
  • Company has reduced debt.

Cons

  • Though the company is reporting repeated profits, it is not paying out dividend.
  • Stock is trading at 6.6 times its book value.

* The pros and cons are machine generated. Pros / cons are based on a checklist to highlight important points. Please exercise caution and do your own analysis.

Adani Power News

Top Unlisted Companies & InstaBuy Companies

Sell or Purchase Share (Tentative Price)

IPO

Companies Open Date Close Date Issue Price Cost of 1 Lot GMP Expected Listing Listing Gain(%) Listing Price Current Price Type Exchange

View more.....

Companies Open Date Close Date Issue Price Cost of 1 Lot GMP Expected Listing Listing Gain(%) Listing Price Current Price Type Exchange

View more.....

Companies Open Date Close Date Issue Price Cost of 1 Lot GMP Expected Listing Listing Gain(%) Listing Price Current Price Type Exchange

View more.....

Companies Open Date Close Date Issue Price Cost of 1 Lot GMP Expected Listing Listing Gain(%) Listing Price Current Price Type Exchange

View more.....

Companies Open Date Close Date Issue Price Cost of 1 Lot GMP Expected Listing Listing Gain(%) Listing Price Current Price Type Exchange

View more.....