Sharescart Research Club logo
Products
Research
Tools
About
Join Channel
Consolidated Standalone

Adani Power

₹153.9 2 | 1.3%

Market Cap ₹296811 Cr.

Stock P/E 23.3

P/B 5.1

Current Price ₹153.9

Book Value ₹ 30.3

Face Value 2

52W High ₹182.8

Dividend Yield 0%

52W Low ₹ 86.2

Edit Ratio

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

Quarterly Monthly
Show Value Show %

Peer Comparison

Adani Power Quarterly Results

#(Fig in Cr.) Jun 2023 Sep 2023 Dec 2023 Mar 2024 Jun 2024 Sep 2024 Dec 2024 Mar 2025 Jun 2025 Sep 2025
Net Sales 11006 12991 12991 13364 14956 13339 13671 14237 14109 13457
Other Income 7103 1945 364 518 518 724 1162 298 465 851
Total Income 18109 14936 13355 13882 15474 14063 14833 14536 14574 14308
Total Expenditure 7491 7819 8346 8514 8761 8063 8648 9425 8424 8307
Operating Profit 10618 7116 5009 5368 6713 6000 6185 5111 6150 6001
Interest 883 888 797 820 811 807 957 765 857 842
Depreciation 935 1004 1002 990 996 1059 1170 1085 1089 1193
Exceptional Income / Expenses 0 0 0 0 0 0 0 0 0 0
Profit Before Tax 8800 5224 3210 3558 4906 4134 4059 3261 4204 3966
Provision for Tax 40 -1371 472 821 993 837 1119 662 899 1060
Profit After Tax 8759 6594 2738 2737 3913 3298 2940 2599 3305 2906
Adjustments 0 0 0 0 0 34 117 38 80 46
Profit After Adjustments 8759 6594 2738 2737 3913 3332 3057 2637 3385 2953
Adjusted Earnings Per Share 4.5 3.4 1.4 1.4 2 1.7 1.6 1.4 1.8 1.5

Adani Power 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 19545 25532 22616 20304 23884 26468 26221 27711 38773 50351 56203 55474
Other Income 246 202 419 789 2477 1374 1928 3975 4267 9930 2703 2776
Total Income 19791 25734 23034 21093 26362 27842 28150 31686 43041 60281 58906 58251
Total Expenditure 13708 16730 16644 14903 18930 20782 17553 17897 28729 32171 34898 34804
Operating Profit 6083 9004 6391 6190 7431 7059 10597 13789 14312 28111 24008 23447
Interest 5369 5963 5902 5570 5657 5315 5106 4095 3334 3388 3340 3421
Depreciation 2061 2666 2672 2699 2751 3007 3202 3118 3304 3931 4309 4537
Exceptional Income / Expenses -17 0 -4077 0 0 -1003 0 0 0 0 0 0
Profit Before Tax -1364 375 -6260 -2079 -976 -2265 2289 6577 7675 20792 16360 15490
Provision for Tax 0 -176 -86 -5 9 10 1019 1666 -3052 -37 3610 3740
Profit After Tax -1364 551 -6174 -2074 -984 -2275 1270 4912 10727 20829 12750 11750
Adjustments 548 0 0 -29 0 0 0 0 0 0 189 281
Profit After Adjustments -816 551 -6174 -2103 -984 -2275 1270 4912 10727 20829 12939 12032
Adjusted Earnings Per Share -0.6 0.3 -3.2 -1.1 -0.5 -1.2 0.7 2.5 5.6 10.8 6.7 6.3

Growth Rates

# 1 Year 3 Year 5 Year 10 Year
Sales CAGR 12% 27% 16% 11%
Operating Profit CAGR -15% 20% 28% 15%
PAT CAGR -39% 37% 0% 0%
# 1 Year 3 Year 5 Year 10 Year
Share Price CAGR 40% 29% 84% 39%
ROE Average 26% 42% 36% -35%
ROCE Average 23% 24% 20% 13%

Adani Power 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 5725 7468 3000 889 -288 -2135 13113 18703 29876 43145 56347
Minority's Interest 0 0 0 0 0 0 0 0 0 0 1326
Borrowings 35090 35418 36651 34560 44410 53181 39957 37871 33703 26595 27647
Other Non-Current Liabilities 224 6868 6204 6055 5702 5789 7009 8263 4498 6420 11156
Total Current Liabilities 17441 26046 25666 28045 18163 18201 18727 17144 17745 15789 16441
Total Liabilities 58479 75799 71520 69549 67988 75037 78806 81981 85821 91948 112918
Fixed Assets 45080 56941 54391 52137 50419 55846 52851 53274 50746 63016 69249
Other Non-Current Assets 2848 2633 3594 3448 4363 4586 8312 12479 15522 3346 17340
Total Current Assets 10392 16225 13535 13963 13202 14605 16849 16228 19553 25587 26313
Total Assets 58479 75799 71520 69549 67988 75037 78806 81981 85821 91948 112918

Adani Power 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 312 255 107 81 62 25 941 113 782 349 1136
Cash Flow from Operating Activities 5824 5257 4725 5101 5610 5598 7014 10233 8431 14170 21501
Cash Flow from Investing Activities -4737 -3688 -1212 -520 -984 -2328 -2188 572 1544 3482 -17142
Cash Flow from Financing Activities -1144 -2713 -3539 -4600 -4663 -2377 -5655 -10338 -10408 -16864 -5175
Net Cash Inflow / Outflow -57 -1144 -26 -19 -37 892 -828 467 -434 788 -816
Closing Cash & Cash Equivalent 255 107 81 62 25 941 113 782 349 1136 320

Adani Power 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) -0.57 0.33 -3.2 -1.09 -0.51 -1.18 0.66 2.55 5.56 10.8 6.71
CEPS(Rs) 0.49 1.93 -1.82 0.32 0.92 0.38 2.32 4.16 7.28 12.84 8.85
DPS(Rs) 0 0 0 0 0 0 0 0 0 0 0
Book NAV/Share(Rs) 3.88 4.48 1.56 0.46 -0.15 -1.11 6.8 9.7 15.49 22.37 29.22
Core EBITDA Margin(%) 29.87 34.47 26.41 26.6 20.74 21.48 33.06 35.42 25.91 36.11 37.91
EBIT Margin(%) 20.49 24.82 -1.58 17.19 19.6 11.52 28.2 38.51 28.39 48.02 35.05
Pre Tax Margin(%) -6.98 1.47 -27.68 -10.24 -4.09 -8.56 8.73 23.73 19.79 41.29 29.11
PAT Margin (%) -6.98 2.16 -27.3 -10.21 -4.12 -8.59 4.84 17.72 27.67 41.37 22.68
Cash Profit Margin (%) 3.57 12.6 -15.48 3.08 7.39 2.76 17.05 28.97 36.19 49.17 30.35
ROA(%) -2.33 0.82 -8.38 -2.94 -1.43 -3.18 1.65 6.11 12.78 23.43 12.45
ROE(%) -22.86 8.45 -117.97 -106.65 -327.25 0 23.14 30.87 44.16 57.05 25.63
ROCE(%) 7.95 11.47 -0.62 6.39 8.63 5.24 11.63 16.05 15.77 32.3 22.87
Receivable days 46.99 114.12 162.85 123.81 111.72 116.65 140.63 140.94 99.27 84.11 80.2
Inventory Days 27.17 23.22 27.27 23.68 16.03 25.84 31.65 28.21 25.1 26.16 24.22
Payable days 0 0 0 0 0 0 0 0 0 0 0
PER(x) 0 20.97 0 0 0 0 25.83 14.53 6.89 9.88 15.18
Price/Book(x) 2.44 1.55 5.14 10.3 -64.62 -5.01 2.5 3.82 2.47 4.77 3.49
Dividend Yield(%) 0 0 0 0 0 0 0 0 0 0 0
EV/Net Sales(x) 2.94 2.48 2.98 3.01 3.04 2.74 3.19 4.25 2.95 4.63 4.07
EV/Core EBITDA(x) 9.45 7.04 10.53 9.88 9.78 10.28 7.89 8.54 7.98 8.29 9.52
Net Sales Growth(%) 26.39 30.63 -11.42 -10.22 17.63 10.82 -0.93 5.68 39.92 29.86 11.62
EBIT Growth(%) 38.73 58.23 -105.66 1074.03 34.07 -34.84 142.47 44.31 3.15 119.65 -18.53
PAT Growth(%) -596.06 140.39 -1220.93 66.41 52.53 -131.08 155.83 286.74 118.39 94.18 -38.79
EPS Growth(%) -180.72 158.17 -1068.93 65.94 53.19 -131.08 155.83 286.75 118.4 94.18 -37.88
Debt/Equity(x) 8.04 7.06 17.5 59.41 -191.09 -29.9 4 2.61 1.41 0.8 0.68
Current Ratio(x) 0.6 0.62 0.53 0.5 0.73 0.8 0.9 0.95 1.1 1.62 1.6
Quick Ratio(x) 0.51 0.56 0.46 0.47 0.66 0.66 0.79 0.81 0.93 1.36 1.4
Interest Cover(x) 0.75 1.06 -0.06 0.63 0.83 0.57 1.45 2.61 3.3 7.14 5.9
Total Debt/Mcap(x) 3.29 4.56 3.41 5.77 2.96 5.96 1.6 0.68 0.57 0.17 0.2

Adani Power Shareholding Pattern

# Jun 2023 Sep 2023 Dec 2023 Mar 2024 Jun 2024 Sep 2024 Dec 2024 Mar 2025 Jun 2025 Sep 2025
Promoter 74.97 70.02 71.75 71.75 72.71 74.96 74.96 74.96 74.96 74.96
FII 11.95 17.51 15.86 15.91 14.73 12.66 12.35 12.37 12.46 11.53
DII 0.04 0.76 1.18 1.41 1.43 1.53 1.61 1.65 1.76 2.69
Public 13.04 11.72 11.2 10.93 11.13 10.85 11.09 11.03 10.82 10.82
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 42%

Cons

  • Stock is trading at 5.1 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 Listing Price Listing Gain(%) Current Price Return (%) Type Exchange

View more.....

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

View more.....

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

View more.....

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

View more.....

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

View more.....

You May Also Know About

Unlisted Shares Pre-IPO Shares ESOP Shares Delisted Shares
whatsapp

Please Login!

Click to Login
OR
Get free Account

Error!