Nifty
Sensex
:
:
11937.65
40707.31
40.85 (0.34%)
162.94 (0.40%)

Power Generation/Distribution

Rating :
40/99  (View)

BSE: 533096 | NSE: ADANIPOWER

35.10
-0.35 (-0.99%)
21-Oct-2020 | 4:02PM
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  •  35.50
  •  35.70
  •  34.85
  •  35.45
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  983052
  •  345.05
  •  73.80
  •  23.00

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 13,557.14
  • N/A
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 75,391.59
  • N/A
  • -4.81

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 74.97%
  • 0.77%
  • 4.09%
  • FII
  • DII
  • Others
  • 12.59%
  • 5.78%
  • 1.80%

Chart

Price | P:E | P:BV | EV:EBITDA

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 28.63
  • 0.72
  • 9.24

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 16.40
  • -8.37
  • 1.03

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • 3.13

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • -

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 6.67
  • 9.33
  • 14.04

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 14.91
  • 9.13
  • 10.06

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Jun 20
Jun 19
Var%
Mar 20
Mar 19
Var%
Dec 19
Dec 18
Var%
Sep 19
Sep 18
Var%
Net Sales
5,204
7,805
-33%
6,172
6,722
-8%
6,575
6,305
4%
5,916
7,104
-17%
Expenses
3,815
5,121
-25%
5,968
6,114
-2%
5,127
5,295
-3%
4,567
4,851
-6%
EBITDA
1,388
2,684
-48%
205
608
-66%
1,448
1,010
43%
1,349
2,253
-40%
EBIDTM
27%
34%
14%
9%
22%
16%
23%
32%
Other Income
152
210
-27%
155
1,356
-89%
110
362
-70%
900
553
63%
Interest
1,392
1,322
5%
1,244
1,357
-8%
1,423
1,531
-7%
1,326
1,407
-6%
Depreciation
783
690
13%
768
692
11%
783
682
15%
765
697
10%
PBT
-634
-122
-
-1,653
-84
-
-649
-840
-
158
702
-77%
Tax
49
142
-66%
-340
-719
-
54
340
-84%
154
315
-51%
PAT
-682
-263
-
-1,313
635
-
-702
-1,181
-
4
387
-99%
PATM
-13%
-3%
7%
9%
-11%
-19%
0%
5%
EPS
-1.77
-0.68
-
-3.40
1.65
-
-1.82
-3.06
-
0.01
1.00
-99%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Net Sales
23,867
26,468
23,884
20,304
22,616
25,532
19,545
15,464
6,779
4,092
2,135
Net Sales Growth
-15%
11%
18%
-10%
-11%
31%
26%
128%
66%
92%
 
Cost Of Goods Sold
4,693
0
0
0
0
0
0
0
0
0
0
Gross Profit
19,173
26,468
23,884
20,304
22,616
25,532
19,545
15,464
6,779
4,092
2,135
GP Margin
80%
100%
100%
100%
100%
100%
100%
100%
100%
100%
100%
Total Expenditure
19,477
20,782
18,930
14,903
16,644
16,730
13,708
10,871
5,820
2,914
890
Power & Fuel Cost
-
18,678
17,200
13,581
15,400
15,314
12,499
9,991
5,051
2,220
724
% Of Sales
-
71%
72%
67%
68%
60%
64%
65%
74%
54%
34%
Employee Cost
-
427
363
354
361
359
327
235
149
63
27
% Of Sales
-
2%
2%
2%
2%
1%
2%
2%
2%
2%
1%
Manufacturing Exp.
-
770
433
480
472
457
327
192
214
60
18
% Of Sales
-
3%
2%
2%
2%
2%
2%
1%
3%
1%
1%
General & Admin Exp.
-
495
223
251
326
351
284
209
147
172
68
% Of Sales
-
2%
1%
1%
1%
1%
1%
1%
2%
4%
3%
Selling & Distn. Exp.
-
0
0
0
0
155
141
136
87
58
38
% Of Sales
-
0%
0%
0%
0%
1%
1%
1%
1%
1%
2%
Miscellaneous Exp.
-
413
711
237
85
95
129
108
172
342
38
% Of Sales
-
2%
3%
1%
0%
0%
1%
1%
3%
8%
1%
EBITDA
4,390
5,685
4,954
5,401
5,972
8,802
5,837
4,593
960
1,178
1,246
EBITDA Margin
18%
21%
21%
27%
26%
34%
30%
30%
14%
29%
58%
Other Income
1,317
1,374
2,477
789
419
202
794
231
191
150
19
Interest
5,385
5,315
5,657
5,570
5,902
5,963
5,369
4,162
1,703
738
255
Depreciation
3,099
3,006
2,751
2,699
2,672
2,666
2,061
1,937
1,290
590
189
PBT
-2,777
-1,262
-976
-2,079
-2,183
375
-799
-1,275
-1,842
0
821
Tax
-83
10
9
-5
-86
-176
0
-1,079
477
295
300
Tax Rate
3%
0%
-1%
0%
1%
-47%
0%
85%
-26%
86,718%
37%
PAT
-2,694
-2,275
-984
-2,074
-6,174
551
-816
-196
-2,295
-287
514
PAT before Minority Interest
-2,694
-2,275
-984
-2,074
-6,174
551
-816
-196
-2,295
-294
513
Minority Interest
0
0
0
0
0
0
0
0
0
7
0
PAT Margin
-11%
-9%
-4%
-10%
-27%
2%
-4%
-1%
-34%
-7%
24%
PAT Growth
0%
-131%
53%
66%
-1,221%
168%
-316%
91%
-699%
-156%
 
EPS
-6.98
-5.90
-2.55
-5.38
-16.01
1.43
-2.11
-0.51
-5.95
-0.74
1.33

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Shareholder's Funds
-2,135
-288
889
3,000
7,468
5,725
6,543
4,293
6,041
6,287
Share Capital
3,857
3,857
3,857
3,857
3,334
2,872
2,872
2,393
2,180
2,180
Total Reserves
-5,992
-4,145
-2,968
-857
4,134
2,853
3,671
1,900
3,861
4,107
Non-Current Liabilities
58,970
50,113
40,615
42,855
42,285
35,314
33,912
34,790
31,445
23,750
Secured Loans
31,644
27,696
29,847
32,466
31,790
28,433
29,651
27,764
27,063
18,825
Unsecured Loans
21,538
16,715
4,713
4,184
3,627
6,656
3,480
5,428
2,522
2,863
Long Term Provisions
88
61
60
37
34
164
383
176
219
74
Current Liabilities
18,201
18,163
28,045
25,666
26,046
17,441
18,289
15,614
13,339
4,385
Trade Payables
5,596
6,362
7,626
7,400
6,232
5,685
3,751
2,826
802
365
Other Current Liabilities
4,722
4,645
5,841
5,663
6,370
5,190
7,383
8,056
5,844
1,939
Short Term Borrowings
7,802
7,074
14,560
12,580
13,436
6,295
6,637
4,411
6,420
2,005
Short Term Provisions
82
83
17
23
8
271
518
321
273
77
Total Liabilities
75,037
67,988
69,549
71,520
75,799
58,479
58,744
54,698
51,384
34,989
Net Block
55,846
50,419
52,137
54,391
56,941
45,080
46,365
29,089
15,804
8,747
Gross Block
70,277
61,860
60,836
60,402
60,283
50,759
50,705
31,218
16,702
9,028
Accumulated Depreciation
14,431
11,441
8,699
6,011
3,342
5,679
4,340
2,130
898
281
Non Current Assets
60,432
54,782
55,585
57,985
59,574
47,927
51,460
49,526
45,258
33,128
Capital Work in Progress
2,347
350
120
125
88
191
3,660
18,976
26,721
20,305
Non Current Investment
0
0
0
0
0
0
10
10
10
10
Long Term Loans & Adv.
1,714
3,242
2,823
3,221
2,306
2,343
730
1,296
2,295
3,775
Other Non Current Assets
526
771
505
248
238
313
695
155
428
291
Current Assets
14,605
13,206
13,963
13,535
16,225
10,392
7,104
5,052
5,989
1,862
Current Investments
3
3
0
164
0
357
105
12
9
0
Inventories
2,523
1,224
874
1,760
1,619
1,629
1,281
1,556
827
284
Sundry Debtors
8,366
8,551
6,070
7,704
12,477
3,490
1,543
758
449
46
Cash & Bank
1,979
916
857
604
869
856
831
1,718
3,241
964
Other Current Assets
1,734
1,640
5,226
2,458
1,261
4,060
3,344
1,008
1,463
568
Short Term Loans & Adv.
875
873
937
844
1,174
773
428
321
861
78
Net Current Assets
-3,596
-4,957
-14,081
-12,131
-9,821
-7,049
-11,185
-10,562
-7,350
-2,524
Total Assets
75,037
67,988
69,549
71,520
75,799
58,479
58,744
54,698
51,384
34,989

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Cash From Operating Activity
5,598
5,610
5,101
4,725
5,257
6,123
3,238
3,001
964
1,439
PBT
-2,265
-976
-2,079
-6,260
375
-816
-1,370
-1,842
0
821
Adjustment
8,363
6,515
7,520
11,723
8,085
6,707
6,168
2,910
1,513
396
Changes in Working Capital
-443
80
-327
-734
-3,199
237
-1,603
1,942
-512
223
Cash after chg. in Working capital
5,655
5,619
5,114
4,729
5,261
6,129
3,195
3,010
1,002
1,441
Interest Paid
0
0
0
0
0
0
0
0
0
0
Tax Paid
-58
-9
-13
-4
-4
-5
42
-10
-37
-2
Other Direct Exp. Paid
0
0
0
0
0
0
0
0
0
0
Extra & Other Items
0
0
0
0
0
0
0
0
0
0
Cash From Investing Activity
-2,328
-984
-520
-1,212
-3,688
-4,737
-4,700
-4,064
-13,474
-14,877
Net Fixed Assets
-2
4
24,790
-68
-1,472
3,993
-1,279
-1,724
-4,673
-6,829
Net Investments
-1,059
-9,389
-28
-78
-2,035
-711
12
-2,603
-654
-924
Others
-1,267
8,400
-25,283
-1,066
-181
-8,019
-3,433
263
-8,147
-7,125
Cash from Financing Activity
-2,377
-4,663
-4,600
-3,539
-2,713
-1,444
1,631
861
12,356
13,247
Net Cash Inflow / Outflow
892
-37
-19
-26
-1,144
-57
169
-203
-154
-191
Opening Cash & Equivalents
25
62
81
107
255
312
143
346
632
823
Closing Cash & Equivalent
941
25
62
81
107
255
312
143
477
632

Financial Ratios

Consolidated /

Standalone
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Book Value (Rs.)
-6
-1
2
8
22
19
22
17
27
29
ROA
-3%
-1%
-3%
-8%
1%
-1%
0%
-4%
-1%
2%
ROE
0%
-327%
-107%
-118%
8%
-14%
-4%
-46%
-5%
9%
ROCE
5%
9%
6%
-1%
11%
9%
6%
0%
2%
5%
Fixed Asset Turnover
0.40
0.39
0.33
0.37
0.46
0.39
0.38
0.28
0.32
0.36
Receivable days
117
112
124
163
114
47
27
33
22
26
Inventory Days
26
16
24
27
23
27
33
64
50
25
Payable days
87
103
107
70
52
53
54
66
71
310
Cash Conversion Cycle
55
25
41
120
85
21
7
31
1
-259
Total Debt/Equity
-29.90
-191.09
59.41
17.50
7.06
8.04
6.94
10.01
6.54
3.90
Interest Cover
1
1
1
0
1
1
1
0
1
4

News Update


  • Adani Power reports consolidated net loss of Rs 682 crore in Q1
    7th Aug 2020, 11:02 AM

    Total consolidated income of the company decreased by 33.17% at Rs 5,356.19 crore for Q1FY21

    Read More
  • Adani Power - Quarterly Results
    6th Aug 2020, 13:22 PM

    Read More
  • CCI approves Adani Power's 49% stake buy in OPGC
    31st Jul 2020, 09:35 AM

    In June, Adani Power announced acquiring US-based The AES Corporation's 49 percent stake in OPGC for $135 million

    Read More
  • Adani Power gets shareholders' approval for Rs 3,264 crore delisting proposal
    25th Jul 2020, 11:47 AM

    Last month, Adani Power had issued a notice for voluntary delisting of equity shares of the company from BSE and National Stock Exchange of India

    Read More

Source: www.accordfintech.com. Price feed provided by www.nseindia.com and www.bseindia.com value addition by www.accordfintech.com. Intraday data delayed 15 minutes.

DISCLAIMER: Information is provided " as is" and solely for informational purposes, not for trading purposes or advice, and may be delayed.