Nifty
Sensex
:
:
12080.85
41170.12
-45.05 (-0.37%)
-152.88 (-0.37%)

Power Generation/Distribution

Rating :
62/99  (View)

BSE: 541450 | NSE: ADANIGREEN

194.85
-3.00 (-1.52%)
20-Feb-2020 | 3:53PM
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  •  197.85
  •  198.15
  •  193.00
  •  197.85
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  911155
  •  1775.39
  •  243.75
  •  30.35

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 30,490.46
  • N/A
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 42,364.83
  • N/A
  • 16.73

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 74.92%
  • 1.63%
  • 2.07%
  • FII
  • DII
  • Others
  • 20.8%
  • 0.00%
  • 0.58%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • 60.08

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • 30.49

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • 116.69

P:E (Median)

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

P:BV (Average)

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

EV:EBITDA (Average)

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

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Dec 19
Dec 18
Var%
Sep 19
Sep 18
Var%
Jun 19
Jun 18
Var%
Mar 19
Mar 18
Var%
Net Sales
503.93
456.22
10.46%
688.15
448.61
53.40%
660.81
472.19
39.95%
680.95
405.59
67.89%
Expenses
156.66
57.25
173.64%
306.56
252.22
21.54%
167.09
183.97
-9.18%
233.87
188.49
24.08%
EBITDA
347.27
398.97
-12.96%
381.59
196.39
94.30%
493.72
288.22
71.30%
447.08
217.10
105.93%
EBIDTM
68.91%
87.45%
55.45%
43.78%
74.71%
61.04%
65.66%
53.53%
Other Income
23.11
184.25
-87.46%
23.82
52.61
-54.72%
14.43
10.23
41.06%
40.04
20.44
95.89%
Interest
363.35
455.33
-20.20%
268.36
240.55
11.56%
293.23
170.57
71.91%
274.05
142.47
92.36%
Depreciation
101.92
270.20
-62.28%
-63.38
271.47
-
247.76
227.32
8.99%
292.98
165.59
76.93%
PBT
-169.06
-142.31
-
200.42
-263.01
-
-131.25
-99.43
-
-79.90
-70.51
-
Tax
-40.28
-22.04
-
98.92
-74.00
-
-33.24
-25.17
-
8.05
-27.73
-
PAT
-128.78
-120.27
-
101.50
-189.01
-
-98.01
-74.27
-
-87.95
-42.79
-
PATM
-25.55%
-26.36%
14.75%
-42.13%
-14.83%
-15.73%
-12.92%
-10.55%
EPS
-0.79
-0.75
-
0.64
-1.20
-
-0.61
-0.47
-
-0.60
-0.27
-

Annual Results

Standalone Figures in Rs. Crores /

Consolidated
Description
TTM
Mar 19
Mar 18
Mar 17
Mar 16
Net Sales
2,533.84
2,057.98
1,480.28
501.65
27.61
Net Sales Growth
42.14%
39.03%
195.08%
1716.91%
 
Cost Of Goods Sold
508.79
0.00
0.00
0.00
0.00
Gross Profit
2,025.05
2,057.98
1,480.28
501.65
27.61
GP Margin
79.92%
100%
100%
100%
100%
Total Expenditure
864.18
532.52
646.78
98.46
14.28
Power & Fuel Cost
-
132.64
516.20
1.42
0.13
% Of Sales
-
6.45%
34.87%
0.28%
0.47%
Employee Cost
-
59.65
43.65
38.99
0.17
% Of Sales
-
2.90%
2.95%
7.77%
0.62%
Manufacturing Exp.
-
62.82
24.70
10.23
7.34
% Of Sales
-
3.05%
1.67%
2.04%
26.58%
General & Admin Exp.
-
77.30
41.53
44.89
6.07
% Of Sales
-
3.76%
2.81%
8.95%
21.98%
Selling & Distn. Exp.
-
0.00
0.00
0.00
0.00
% Of Sales
-
0%
0%
0%
0%
Miscellaneous Exp.
-
200.11
20.70
2.92
0.58
% Of Sales
-
9.72%
1.40%
0.58%
2.10%
EBITDA
1,669.66
1,525.46
833.50
403.19
13.33
EBITDA Margin
65.89%
74.12%
56.31%
80.37%
48.28%
Other Income
101.40
112.97
51.13
143.61
6.84
Interest
1,198.99
1,161.13
551.82
397.45
38.60
Depreciation
579.28
1,061.96
542.99
333.27
5.80
PBT
-179.79
-584.66
-210.18
-183.91
-24.23
Tax
33.45
-113.16
-72.70
-137.68
0.25
Tax Rate
-18.61%
19.35%
34.59%
74.86%
-1.03%
PAT
-213.24
-470.39
-137.48
-46.23
-24.40
PAT before Minority Interest
-209.05
-471.49
-137.48
-46.23
-24.48
Minority Interest
4.19
1.10
0.00
0.00
0.08
PAT Margin
-8.42%
-22.86%
-9.29%
-9.22%
-88.37%
PAT Growth
0.00%
-242.15%
-197.38%
-89.47%
 
Unadjusted EPS
-1.36
-3.57
-0.88
-0.67
-586.86

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 19
Mar 18
Mar 17
Mar 16
Shareholder's Funds
840.01
1,341.41
1,202.94
135.52
Share Capital
1,564.01
1,564.01
1,273.90
160.00
Total Reserves
-724.01
-222.61
-70.96
-24.48
Non-Current Liabilities
10,743.72
8,142.29
3,529.33
3,949.95
Secured Loans
9,540.92
7,431.00
2,684.71
2,514.28
Unsecured Loans
1,500.53
942.05
978.33
1,027.14
Long Term Provisions
10.01
8.62
4.01
2.55
Current Liabilities
2,699.00
5,979.19
1,289.92
1,465.11
Trade Payables
161.25
98.35
8.19
1.15
Other Current Liabilities
1,790.25
4,526.25
645.83
875.90
Short Term Borrowings
742.22
1,351.32
634.95
587.45
Short Term Provisions
5.28
3.27
0.96
0.60
Total Liabilities
14,281.63
15,462.89
6,022.19
5,551.05
Net Block
10,388.35
9,120.01
4,341.14
2,775.20
Gross Block
12,329.20
9,994.90
4,671.34
2,787.42
Accumulated Depreciation
1,940.85
874.88
330.20
12.22
Non Current Assets
12,208.08
11,732.03
4,818.05
4,898.11
Capital Work in Progress
742.87
1,724.86
266.99
1,949.51
Non Current Investment
36.72
41.76
0.00
0.00
Long Term Loans & Adv.
679.86
428.14
95.59
140.71
Other Non Current Assets
360.29
417.26
114.33
32.69
Current Assets
2,073.55
3,730.85
1,204.15
652.93
Current Investments
40.44
45.26
26.47
6.94
Inventories
135.88
1,692.29
0.49
400.64
Sundry Debtors
757.89
848.22
336.47
64.28
Cash & Bank
361.47
456.92
186.75
105.96
Other Current Assets
777.88
198.47
78.25
17.35
Short Term Loans & Adv.
494.86
489.69
575.71
57.76
Net Current Assets
-625.45
-2,248.34
-85.78
-812.18
Total Assets
14,281.63
15,462.88
6,022.20
5,551.04

Cash Flow

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 19
Mar 18
Mar 17
Mar 16
Cash From Operating Activity
1,666.60
648.65
27.78
-97.77
PBT
-584.66
-210.18
-183.91
-24.23
Adjustment
2,147.41
1,070.29
588.56
44.10
Changes in Working Capital
132.87
-205.14
-375.28
-117.29
Cash after chg. in Working capital
1,695.63
654.97
29.37
-97.42
Interest Paid
0.00
0.00
0.00
0.00
Tax Paid
-29.02
-6.32
-1.59
-0.35
Other Direct Exp. Paid
0.00
0.00
0.00
0.00
Extra & Other Items
0.00
0.00
0.00
0.00
Cash From Investing Activity
-2,708.33
-4,428.23
-1,510.34
-4,197.04
Net Fixed Assets
-1.78
0.04
-1.48
Net Investments
-500.05
-175.90
-1,188.52
Others
-2,206.50
-4,252.37
-320.34
Cash from Financing Activity
1,045.21
3,942.02
1,559.09
4,304.31
Net Cash Inflow / Outflow
3.48
162.45
76.53
9.50
Opening Cash & Equivalents
250.60
88.15
9.50
0.00
Closing Cash & Equivalent
254.08
250.60
85.35
9.50

Financial Ratios

Standalone /

Consolidated
Description
Mar 19
Mar 18
Mar 17
Mar 16
Book Value (Rs.)
5.37
8.38
9.44
8.47
ROA
-3.17%
-1.28%
-0.80%
-0.44%
ROE
-47.29%
-11.67%
-6.91%
-18.07%
ROCE
4.75%
4.08%
4.35%
0.34%
Fixed Asset Turnover
0.18
0.20
0.13
0.01
Receivable days
142.43
146.06
145.79
849.79
Inventory Days
162.12
208.70
145.93
5296.57
Payable days
35.87
17.21
4.43
31.26
Cash Conversion Cycle
268.68
337.54
287.30
6115.10
Total Debt/Equity
14.57
7.35
3.61
30.47
Interest Cover
0.50
0.62
0.54
0.37

News Update


  • TOTAL to acquire 50% stake in solar power projects held by Adani Green Energy
    6th Feb 2020, 14:46 PM

    The transaction is subject to customary approvals and definitive agreements

    Read More
  • Adani Green Energy’s arm bags 700 MW wind-solar hybrid power project
    28th Jan 2020, 11:32 AM

    AEML has allotted 700 MW wind-solar hybrid power project to RSEPL under the tender

    Read More
  • Adani Green Energy, Azure Power emerge successful bidders for manufacturing-linked solar tender
    17th Jan 2020, 14:02 PM

    Adani has bid for 1.5 GW solar cell manufacturing capacity and 6 GW generation capacity

    Read More
  • Adani Green Energy’s arm commissions 75 MW wind power project
    1st Jan 2020, 08:55 AM

    Commercial sale of power from the Project to MSEDCL is expected to commence with effect from January 1, 2020

    Read More
  • Adani Green Energy - Quarterly Results
    13th Nov 2019, 14:22 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.