Nifty
Sensex
:
:
14281.30
48564.27
-152.40 (-1.06%)
-470.40 (-0.96%)

Power Generation/Distribution

Rating :
48/99  (View)

BSE: 533096 | NSE: ADANIPOWER

53.55
-0.55 (-1.02%)
18-Jan-2021 | 3:59PM
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  •  54.20
  •  54.90
  •  52.60
  •  54.10
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  6751449
  •  3615.40
  •  65.40
  •  23.00

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 20,634.62
  • N/A
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 82,488.36
  • N/A
  • 1.78

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
  • 6.59
  • 9.26
  • 13.64

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 13.32
  • 9.24
  • 10.12

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Sep 20
Sep 19
Var%
Jun 20
Jun 19
Var%
Mar 20
Mar 19
Var%
Dec 19
Dec 18
Var%
Net Sales
7,749.21
5,915.69
30.99%
5,203.83
7,804.78
-33.33%
6,172.43
6,721.72
-8.17%
6,574.82
6,305.04
4.28%
Expenses
3,706.47
4,566.85
-18.84%
3,815.33
5,120.58
-25.49%
5,967.87
6,113.60
-2.38%
5,127.12
5,294.66
-3.16%
EBITDA
4,042.74
1,348.84
199.72%
1,388.50
2,684.20
-48.27%
204.56
608.12
-66.36%
1,447.70
1,010.38
43.28%
EBIDTM
52.17%
22.80%
26.68%
34.39%
14.01%
14.01%
22.02%
16.02%
Other Income
1,043.07
899.53
15.96%
152.36
209.72
-27.35%
155.14
1,356.17
-88.56%
109.70
362.07
-69.70%
Interest
1,364.04
1,326.33
2.84%
1,391.87
1,321.83
5.30%
1,243.89
1,356.75
-8.32%
1,422.77
1,530.76
-7.05%
Depreciation
827.84
765.26
8.18%
782.61
689.65
13.48%
768.41
691.66
11.10%
783.18
682.19
14.80%
PBT
2,893.93
157.98
1,731.83%
-633.62
-121.75
-
-1,652.60
-84.12
-
-648.55
-840.50
-
Tax
665.88
154.10
332.11%
48.84
141.64
-65.52%
-339.74
-718.76
-
53.85
340.28
-84.17%
PAT
2,228.05
3.88
57,323.97%
-682.46
-263.39
-
-1,312.86
634.64
-
-702.40
-1,180.78
-
PATM
28.75%
0.07%
-13.11%
-3.37%
7.11%
7.11%
-10.68%
-18.73%
EPS
5.78
0.01
57,700.00%
-1.77
-0.68
-
28.29
28.29
0.00%
-1.82
-3.06
-

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
25,700.29
26,467.72
23,884.18
20,304.28
22,615.51
25,532.17
19,544.94
15,463.90
6,779.36
4,092.16
2,135.19
Net Sales Growth
-3.91%
10.82%
17.63%
-10.22%
-11.42%
30.63%
26.39%
128.10%
65.67%
91.65%
 
Cost Of Goods Sold
4,695.32
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Gross Profit
21,004.97
26,467.72
23,884.18
20,304.28
22,615.51
25,532.17
19,544.94
15,463.90
6,779.36
4,092.16
2,135.19
GP Margin
81.73%
100%
100%
100%
100%
100%
100%
100%
100%
100%
100%
Total Expenditure
18,616.79
20,782.42
18,930.35
14,903.40
16,643.86
16,730.04
13,707.55
10,870.60
5,819.75
2,913.90
889.54
Power & Fuel Cost
-
18,677.50
17,199.65
13,581.43
15,400.15
15,313.87
12,499.27
9,990.84
5,050.75
2,219.86
724.05
% Of Sales
-
70.57%
72.01%
66.89%
68.10%
59.98%
63.95%
64.61%
74.50%
54.25%
33.91%
Employee Cost
-
426.82
363.28
353.74
360.89
358.75
327.43
234.97
148.97
62.56
26.72
% Of Sales
-
1.61%
1.52%
1.74%
1.60%
1.41%
1.68%
1.52%
2.20%
1.53%
1.25%
Manufacturing Exp.
-
769.85
433.39
480.37
472.11
456.52
327.00
191.54
214.40
59.70
17.72
% Of Sales
-
2.91%
1.81%
2.37%
2.09%
1.79%
1.67%
1.24%
3.16%
1.46%
0.83%
General & Admin Exp.
-
495.38
222.92
250.77
325.62
351.26
283.89
209.30
146.53
171.77
68.23
% Of Sales
-
1.87%
0.93%
1.24%
1.44%
1.38%
1.45%
1.35%
2.16%
4.20%
3.20%
Selling & Distn. Exp.
-
0.00
0.00
0.00
0.00
154.84
140.52
135.82
87.32
57.65
37.95
% Of Sales
-
0%
0%
0%
0%
0.61%
0.72%
0.88%
1.29%
1.41%
1.78%
Miscellaneous Exp.
-
412.87
711.11
237.09
85.09
94.80
129.44
108.13
171.78
342.36
37.95
% Of Sales
-
1.56%
2.98%
1.17%
0.38%
0.37%
0.66%
0.70%
2.53%
8.37%
0.70%
EBITDA
7,083.50
5,685.30
4,953.83
5,400.88
5,971.65
8,802.13
5,837.39
4,593.30
959.61
1,178.26
1,245.65
EBITDA Margin
27.56%
21.48%
20.74%
26.60%
26.41%
34.47%
29.87%
29.70%
14.15%
28.79%
58.34%
Other Income
1,460.27
1,374.09
2,477.45
789.15
418.96
201.58
793.61
231.43
190.65
150.05
19.02
Interest
5,422.57
5,314.82
5,656.52
5,570.23
5,901.73
5,963.17
5,369.16
4,162.16
1,702.86
737.53
255.03
Depreciation
3,162.04
3,006.50
2,750.62
2,698.72
2,672.36
2,665.82
2,060.62
1,937.47
1,289.68
590.44
188.57
PBT
-40.84
-1,261.93
-975.86
-2,078.92
-2,183.48
374.72
-798.78
-1,274.90
-1,842.28
0.34
821.07
Tax
428.83
9.85
8.54
-5.15
-86.07
-176.08
0.00
-1,078.99
476.79
294.84
300.02
Tax Rate
-1,050.02%
-0.43%
-0.88%
0.25%
1.37%
-46.99%
0.00%
84.63%
-26.22%
86717.65%
36.89%
PAT
-469.67
-2,274.77
-984.40
-2,073.77
-6,174.10
550.80
-815.63
-195.91
-2,295.01
-287.27
513.57
PAT before Minority Interest
-469.63
-2,274.77
-984.40
-2,073.77
-6,174.10
550.80
-815.63
-195.91
-2,295.01
-294.50
513.18
Minority Interest
0.04
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
7.23
0.39
PAT Margin
-1.83%
-8.59%
-4.12%
-10.21%
-27.30%
2.16%
-4.17%
-1.27%
-33.85%
-7.02%
24.05%
PAT Growth
0.00%
-131.08%
52.53%
66.41%
-1220.93%
167.53%
-316.33%
91.46%
-698.90%
-155.94%
 
Unadjusted EPS
-1.22
-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
-2,134.56
-287.71
889.33
2,999.56
7,467.86
5,724.62
6,543.39
4,293.41
6,041.31
6,287.32
Share Capital
3,856.94
3,856.94
3,856.94
3,856.94
3,333.94
2,871.92
2,871.92
2,393.27
2,180.04
2,180.04
Total Reserves
-5,991.50
-4,144.65
-2,967.61
-857.38
4,133.92
2,852.70
3,671.47
1,900.14
3,861.27
4,107.28
Non-Current Liabilities
58,970.40
50,112.51
40,614.70
42,854.54
42,285.10
35,313.92
33,911.62
34,790.01
31,444.64
23,750.16
Secured Loans
31,643.80
27,695.63
29,847.25
32,466.13
31,790.45
28,433.38
29,651.37
27,763.83
27,062.59
18,825.10
Unsecured Loans
21,537.54
16,714.64
4,712.60
4,184.48
3,627.10
6,656.28
3,480.11
5,427.77
2,522.24
2,862.72
Long Term Provisions
88.43
61.48
59.84
36.93
34.28
163.73
383.30
175.83
218.51
74.18
Current Liabilities
18,201.32
18,163.15
28,044.72
25,665.51
26,045.94
17,440.73
18,288.98
15,614.22
13,338.76
4,385.44
Trade Payables
5,596.05
6,361.74
7,626.37
7,399.75
6,232.21
5,684.68
3,750.87
2,825.92
801.64
364.60
Other Current Liabilities
4,721.89
4,645.18
5,841.28
5,663.23
6,369.64
5,190.48
7,383.20
8,055.87
5,843.60
1,939.04
Short Term Borrowings
7,801.81
7,073.53
14,560.34
12,580.00
13,435.69
6,294.85
6,637.28
4,411.19
6,420.50
2,004.72
Short Term Provisions
81.57
82.70
16.73
22.53
8.40
270.72
517.63
321.24
273.02
77.08
Total Liabilities
75,037.16
67,987.95
69,548.75
71,519.61
75,798.90
58,479.27
58,743.99
54,697.64
51,383.74
34,989.18
Net Block
55,845.81
50,418.76
52,137.14
54,390.93
56,941.22
45,079.68
46,364.53
29,088.60
15,804.19
8,747.24
Gross Block
70,276.88
61,860.22
60,836.24
60,402.03
60,283.23
50,758.98
50,704.96
31,218.23
16,702.17
9,028.34
Accumulated Depreciation
14,431.07
11,441.46
8,699.10
6,011.10
3,342.01
5,679.30
4,340.43
2,129.63
897.98
281.10
Non Current Assets
60,431.82
54,782.07
55,585.32
57,984.67
59,573.72
47,927.22
51,459.79
49,525.69
45,258.30
33,127.66
Capital Work in Progress
2,346.77
350.08
119.86
124.61
87.92
191.34
3,659.83
18,976.50
26,721.48
20,304.70
Non Current Investment
0.01
0.01
0.01
0.01
0.01
0.01
10.01
10.01
10.01
10.01
Long Term Loans & Adv.
1,713.60
3,242.19
2,823.29
3,221.11
2,306.40
2,343.13
729.99
1,295.71
2,294.78
3,774.96
Other Non Current Assets
525.63
771.03
505.02
248.01
238.17
313.06
695.43
154.87
427.84
290.75
Current Assets
14,605.34
13,205.88
13,963.43
13,534.94
16,225.18
10,391.96
7,104.23
5,052.41
5,988.61
1,861.52
Current Investments
2.79
2.71
0.00
164.32
0.05
357.29
105.31
12.36
9.00
0.00
Inventories
2,522.77
1,224.08
873.98
1,760.41
1,619.20
1,629.05
1,280.96
1,555.67
826.75
283.61
Sundry Debtors
8,366.47
8,550.99
6,069.81
7,704.34
12,476.60
3,489.54
1,543.27
758.48
449.20
45.91
Cash & Bank
1,979.31
915.88
856.61
604.17
868.70
856.25
830.63
1,718.09
3,240.80
964.32
Other Current Assets
1,734.00
1,639.58
5,226.29
2,457.67
1,260.63
4,059.83
3,344.06
1,007.81
1,462.86
567.68
Short Term Loans & Adv.
875.22
872.64
936.74
844.03
1,173.86
773.19
427.58
320.71
861.43
77.66
Net Current Assets
-3,595.98
-4,957.27
-14,081.29
-12,130.57
-9,820.76
-7,048.77
-11,184.75
-10,561.81
-7,350.15
-2,523.92
Total Assets
75,037.16
67,987.95
69,548.75
71,519.61
75,798.90
58,479.27
58,743.99
54,697.64
51,383.74
34,989.18

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
5,597.55
5,610.38
5,101.15
4,725.20
5,257.21
6,123.42
3,237.84
3,000.54
964.36
1,438.80
PBT
-2,264.92
-975.86
-2,078.92
-6,260.17
374.72
-815.63
-1,369.54
-1,842.28
0.34
821.07
Adjustment
8,363.37
6,515.45
7,520.30
11,723.24
8,085.32
6,706.87
6,168.13
2,910.36
1,513.34
396.43
Changes in Working Capital
-443.08
79.55
-327.03
-734.33
-3,199.15
237.28
-1,603.22
1,942.40
-511.84
223.26
Cash after chg. in Working capital
5,655.37
5,619.14
5,114.35
4,728.74
5,260.89
6,128.52
3,195.37
3,010.48
1,001.84
1,440.76
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-57.82
-8.76
-13.20
-3.54
-3.68
-5.10
42.47
-9.94
-37.48
-1.96
Other Direct Exp. Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Extra & Other Items
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Cash From Investing Activity
-2,328.11
-984.24
-520.43
-1,212.04
-3,688.30
-4,736.87
-4,699.74
-4,064.50
-13,474.31
-14,877.29
Net Fixed Assets
-1.82
4.31
24,790.30
-68.00
-1,472.23
3,993.35
-1,279.44
-1,724.10
-4,673.13
-6,828.77
Net Investments
-1,059.35
-9,388.82
-27.69
-78.31
-2,034.65
-711.44
12.44
-2,603.39
-654.46
-924.00
Others
-1,266.94
8,400.27
-25,283.04
-1,065.73
-181.42
-8,018.78
-3,432.74
262.99
-8,146.72
-7,124.52
Cash from Financing Activity
-2,377.18
-4,663.44
-4,600.11
-3,538.93
-2,712.95
-1,443.88
1,631.03
860.57
12,355.72
13,247.18
Net Cash Inflow / Outflow
892.26
-37.30
-19.39
-25.77
-1,144.04
-57.33
169.13
-203.39
-154.23
-191.31
Opening Cash & Equivalents
24.54
61.62
81.01
106.78
254.63
312.15
143.02
346.41
631.68
822.99
Closing Cash & Equivalent
941.10
24.54
61.62
81.01
106.78
254.63
312.15
143.02
477.45
631.68

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.)
-5.53
-0.75
2.31
7.78
22.40
19.38
22.16
17.44
27.08
28.84
ROA
-3.18%
-1.43%
-2.94%
-8.38%
0.82%
-1.39%
-0.35%
-4.33%
-0.68%
1.94%
ROE
0.00%
-327.25%
-106.65%
-117.97%
8.45%
-13.68%
-3.72%
-45.54%
-4.83%
8.51%
ROCE
5.24%
8.63%
6.39%
-0.62%
11.47%
9.03%
5.99%
-0.26%
1.96%
4.53%
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
116.65
111.72
123.81
162.85
114.12
46.99
27.16
32.51
22.08
25.83
Inventory Days
25.84
16.03
23.68
27.27
23.22
27.17
33.48
64.13
49.52
25.05
Payable days
87.08
102.74
106.83
70.44
52.07
52.86
53.60
65.94
70.79
309.92
Cash Conversion Cycle
55.41
25.01
40.65
119.69
85.28
21.31
7.04
30.71
0.81
-259.03
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
0.57
0.83
0.63
-0.06
1.06
0.85
0.69
-0.07
1.00
4.19

Annual Reports:


News Update


  • Adani Power reports consolidated net profit of Rs 2228 crore in Q2
    6th Nov 2020, 12:07 PM

    Total consolidated income of the company increased by 29.10% at Rs 8792.28 crore for Q2FY21

    Read More
  • Adani Power - Quarterly Results
    5th Nov 2020, 17:15 PM

    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.