Power Generation/Distribution · Founded 1996 · www.adanipower.com · BSE 533096 · NSE ADANI POWER · ISIN INE814H01029
No Notes Added Yet
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.
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 | 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 |
| #(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 |
| # | 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% |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Share Price CAGR | 113% | 66% | 65% | 44% |
| ROE Average | 22% | 43% | 78% | -14% |
| ROCE Average | 18% | 24% | 21% | 13% |
| #(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 |
| #(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 |
| # | 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 |
| # | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 71.75 | 71.75 | 72.71 | 74.96 | 74.96 | 74.96 | 74.96 | 74.96 | 74.96 | 74.96 |
| FII | 15.86 | 15.91 | 14.73 | 12.66 | 12.35 | 12.37 | 12.46 | 11.53 | 11.64 | 11.74 |
| DII | 1.18 | 1.41 | 1.43 | 1.53 | 1.61 | 1.65 | 1.76 | 2.69 | 3.42 | 3.69 |
| Public | 11.2 | 10.93 | 11.13 | 10.85 | 11.09 | 11.03 | 10.82 | 10.82 | 9.98 | 9.62 |
| 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 | 276.74 | 276.74 | 280.42 | 289.11 | 289.11 | 289.11 | 289.11 | 1445.56 | 1445.56 | 1445.56 |
| FII | 61.18 | 61.35 | 56.81 | 48.83 | 47.61 | 47.7 | 48.05 | 222.42 | 224.43 | 226.31 |
| DII | 4.56 | 5.45 | 5.52 | 5.92 | 6.2 | 6.35 | 6.79 | 51.92 | 65.98 | 71.06 |
| Public | 43.21 | 42.15 | 42.94 | 41.83 | 42.76 | 42.52 | 41.74 | 208.57 | 192.49 | 185.53 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 385.69 | 385.69 | 385.69 | 385.69 | 385.69 | 385.69 | 385.69 | 1928.47 | 1928.47 | 1928.47 |
| # | 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% |
| # | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 71.75 | 71.75 | 72.71 | 74.96 | 74.96 | 74.96 | 74.96 | 74.96 | 74.96 | 74.96 |
| FII | 15.86 | 15.91 | 14.73 | 12.66 | 12.35 | 12.37 | 12.46 | 11.53 | 11.64 | 11.74 |
| DII | 1.18 | 1.41 | 1.43 | 1.53 | 1.61 | 1.65 | 1.76 | 2.69 | 3.42 | 3.69 |
| Public | 28.25 | 28.25 | 27.29 | 25.04 | 25.04 | 25.04 | 25.04 | 25.04 | 25.04 | 25.04 |
| 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 | 276.74 | 276.74 | 280.42 | 289.11 | 289.11 | 289.11 | 289.11 | 1445.56 | 1445.56 | 1445.56 |
| FII | 61.18 | 61.35 | 56.81 | 48.83 | 47.61 | 47.7 | 48.05 | 222.42 | 224.43 | 226.31 |
| DII | 4.56 | 5.45 | 5.52 | 5.92 | 6.2 | 6.35 | 6.79 | 51.92 | 65.98 | 71.06 |
| Public | 108.95 | 108.95 | 105.27 | 96.58 | 96.58 | 96.58 | 96.58 | 482.91 | 482.91 | 482.91 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 385.69 | 385.69 | 385.69 | 385.69 | 385.69 | 385.69 | 385.69 | 1928.47 | 1928.47 | 1928.47 |
* 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.