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

Port

Rating :
53/99  (View)

BSE: 532921 | NSE: ADANIPORTS

370.85
-0.45 (-0.12%)
20-Feb-2020 | 3:59PM
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  •  371.00
  •  374.50
  •  370.00
  •  371.30
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  1799254
  •  6672.53
  •  430.60
  •  315.75

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 75,306.88
  • 15.97
  • 2
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 96,885.24
  • 0.05%
  • 2.87

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 62.46%
  • 0.54%
  • 2.16%
  • FII
  • DII
  • Others
  • 18.72%
  • 15.59%
  • 0.53%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 22.00
  • 12.17
  • 8.99

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 21.45
  • 11.05
  • 4.01

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 19.46
  • 11.51
  • 0.75

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 20.52
  • 20.54
  • 20.81

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 4.41
  • 4.07
  • 3.71

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 15.12
  • 13.67
  • 12.98

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
3,336.25
2,823.91
18.14%
2,821.16
2,608.01
8.17%
2,794.47
2,411.03
15.90%
3,082.49
3,182.86
-3.15%
Expenses
1,194.45
980.45
21.83%
1,510.07
1,475.01
2.38%
951.76
1,205.14
-21.02%
1,150.36
1,471.25
-21.81%
EBITDA
2,141.80
1,843.46
16.18%
1,311.09
1,133.00
15.72%
1,842.71
1,205.89
52.81%
1,932.13
1,711.61
12.88%
EBIDTM
64.20%
65.28%
46.47%
43.44%
65.94%
50.02%
62.68%
53.78%
Other Income
494.18
712.94
-30.68%
549.02
366.31
49.88%
425.82
359.61
18.41%
519.34
304.43
70.59%
Interest
467.28
392.59
19.02%
563.38
347.77
62.00%
457.28
320.60
42.63%
443.01
391.93
13.03%
Depreciation
429.67
342.90
25.30%
410.39
351.99
16.59%
390.67
322.50
21.14%
356.09
298.92
19.13%
PBT
1,739.03
1,820.91
-4.50%
886.34
799.55
10.85%
1,361.95
922.40
47.65%
1,583.42
1,325.19
19.49%
Tax
382.44
401.95
-4.85%
-172.85
185.32
-
333.28
225.00
48.12%
269.20
396.13
-32.04%
PAT
1,356.59
1,418.96
-4.40%
1,059.19
614.23
72.44%
1,028.67
697.40
47.50%
1,314.22
929.06
41.46%
PATM
40.66%
50.25%
37.54%
23.55%
36.81%
28.93%
42.63%
29.19%
EPS
6.66
6.80
-2.06%
5.19
2.92
77.74%
4.94
3.34
47.90%
6.21
4.48
38.62%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Net Sales
12,034.37
10,925.44
11,322.96
8,439.35
7,108.65
6,151.98
4,829.61
3,576.63
2,697.26
2,000.11
1,495.52
Net Sales Growth
9.15%
-3.51%
34.17%
18.72%
15.55%
27.38%
35.03%
32.60%
34.86%
33.74%
 
Cost Of Goods Sold
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Gross Profit
12,034.37
10,925.44
11,322.96
8,439.35
7,108.65
6,151.98
4,829.61
3,576.63
2,697.26
2,000.11
1,495.52
GP Margin
100.00%
100%
100%
100%
100%
100%
100%
100%
100%
100%
100%
Total Expenditure
4,806.64
4,333.88
4,498.86
3,024.66
2,534.62
2,249.67
1,910.40
1,200.65
950.65
700.71
551.22
Power & Fuel Cost
-
322.59
219.79
194.40
167.98
167.38
116.92
88.30
130.56
77.67
46.26
% Of Sales
-
2.95%
1.94%
2.30%
2.36%
2.72%
2.42%
2.47%
4.84%
3.88%
3.09%
Employee Cost
-
529.81
447.32
383.14
275.81
237.16
161.61
130.75
109.75
79.76
51.09
% Of Sales
-
4.85%
3.95%
4.54%
3.88%
3.86%
3.35%
3.66%
4.07%
3.99%
3.42%
Manufacturing Exp.
-
2,408.36
3,015.50
1,971.51
1,652.32
1,481.12
1,363.71
819.61
544.61
450.89
329.57
% Of Sales
-
22.04%
26.63%
23.36%
23.24%
24.08%
28.24%
22.92%
20.19%
22.54%
22.04%
General & Admin Exp.
-
430.03
354.39
282.09
215.48
188.86
139.28
94.43
71.50
43.70
59.60
% Of Sales
-
3.94%
3.13%
3.34%
3.03%
3.07%
2.88%
2.64%
2.65%
2.18%
3.99%
Selling & Distn. Exp.
-
47.58
17.41
21.73
31.42
12.84
9.45
5.56
9.50
2.32
1.95
% Of Sales
-
0.44%
0.15%
0.26%
0.44%
0.21%
0.20%
0.16%
0.35%
0.12%
0.13%
Miscellaneous Exp.
-
595.51
444.45
171.79
191.61
162.31
119.43
62.00
84.73
46.37
1.95
% Of Sales
-
5.45%
3.93%
2.04%
2.70%
2.64%
2.47%
1.73%
3.14%
2.32%
4.20%
EBITDA
7,227.73
6,591.56
6,824.10
5,414.69
4,574.03
3,902.31
2,919.21
2,375.98
1,746.61
1,299.40
944.30
EBITDA Margin
60.06%
60.33%
60.27%
64.16%
64.34%
63.43%
60.44%
66.43%
64.75%
64.97%
63.14%
Other Income
1,988.36
1,405.45
1,010.93
1,317.55
801.98
685.64
684.77
264.44
51.50
110.03
193.88
Interest
1,930.95
1,428.30
1,257.35
1,393.18
1,193.61
1,175.06
976.76
541.84
281.46
167.10
217.75
Depreciation
1,586.82
1,373.48
1,188.37
1,160.19
1,062.96
911.68
649.48
421.97
315.93
238.76
186.80
PBT
5,570.74
5,195.23
5,389.31
4,178.87
3,119.44
2,501.21
1,977.74
1,676.61
1,200.72
1,003.58
733.63
Tax
812.07
1,081.47
1,544.18
286.63
282.81
176.72
236.74
88.26
89.57
87.41
60.05
Tax Rate
14.58%
21.10%
29.50%
6.86%
9.07%
7.07%
11.97%
5.26%
7.46%
8.71%
8.19%
PAT
4,758.67
3,990.28
3,673.62
3,902.26
2,877.89
2,314.33
1,739.64
1,572.74
1,120.54
918.14
674.37
PAT before Minority Interest
4,714.28
4,044.81
3,689.95
3,892.24
2,836.63
2,324.49
1,741.00
1,588.35
1,111.15
916.17
673.57
Minority Interest
-44.39
-54.53
-16.33
10.02
41.26
-10.16
-1.36
-15.61
9.39
1.97
0.80
PAT Margin
39.54%
36.52%
32.44%
46.24%
40.48%
37.62%
36.02%
43.97%
41.54%
45.90%
45.09%
PAT Growth
30.03%
8.62%
-5.86%
35.59%
24.35%
33.03%
10.61%
40.36%
22.04%
36.15%
 
Unadjusted EPS
23.00
19.27
17.74
18.89
13.99
11.18
8.45
7.68
5.58
4.58
3.37

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Shareholder's Funds
24,538.20
21,068.83
17,525.98
13,505.49
10,767.87
8,768.10
6,396.27
4,815.28
4,189.87
3,453.85
Share Capital
414.19
414.19
414.19
414.19
416.82
416.82
403.49
403.49
403.49
403.49
Total Reserves
24,124.01
20,654.64
17,111.79
13,091.30
10,351.05
8,351.28
5,992.78
4,411.79
3,786.38
3,050.36
Non-Current Liabilities
20,399.25
20,837.23
17,372.39
15,656.75
15,686.14
13,065.39
11,484.19
17,719.00
2,716.37
4,687.45
Secured Loans
6,295.09
8,161.91
7,640.53
9,462.44
13,831.70
11,265.91
10,102.67
15,415.33
1,716.39
3,202.69
Unsecured Loans
13,588.23
12,467.06
10,352.71
6,357.23
18.08
22.50
154.83
30.91
0.46
1,203.07
Long Term Provisions
3.90
4.22
11.01
4.80
292.78
369.02
104.25
136.12
0.27
0.00
Current Liabilities
10,351.69
4,008.96
6,555.91
7,897.13
5,469.20
2,699.90
3,012.43
3,244.50
2,513.58
525.44
Trade Payables
572.07
489.73
455.66
403.29
362.34
263.23
169.35
402.52
131.60
206.38
Other Current Liabilities
3,105.94
2,519.22
2,557.00
3,768.56
3,321.37
1,704.24
2,138.33
1,575.86
1,565.94
208.39
Short Term Borrowings
6,545.87
773.17
3,262.12
3,633.32
1,305.55
405.55
404.70
1,005.20
711.32
0.00
Short Term Provisions
127.81
226.84
281.13
91.96
479.94
326.88
300.05
260.92
104.72
110.67
Total Liabilities
55,499.08
46,064.58
41,593.52
37,183.33
32,082.19
24,677.06
21,035.20
25,913.66
9,518.53
8,748.97
Net Block
28,121.42
22,670.01
21,053.50
20,883.22
20,526.89
13,162.98
11,382.46
18,427.93
6,391.20
4,852.91
Gross Block
33,252.29
26,468.56
23,463.15
21,999.63
24,749.97
15,881.99
13,374.57
20,041.00
7,462.00
5,637.08
Accumulated Depreciation
5,130.87
3,798.55
2,409.65
1,116.41
4,223.08
2,719.01
1,992.11
1,613.07
1,070.80
784.17
Non Current Assets
40,867.94
31,777.68
29,686.10
30,123.49
25,204.29
19,130.43
16,011.72
23,927.48
8,736.34
6,840.84
Capital Work in Progress
4,483.48
4,545.46
4,513.97
1,966.76
1,266.48
1,952.94
2,909.08
3,399.17
1,690.63
1,896.02
Non Current Investment
268.49
559.14
252.33
408.50
57.35
57.48
77.08
69.74
66.62
69.68
Long Term Loans & Adv.
6,031.09
2,949.33
2,204.24
5,973.60
2,922.45
3,595.78
1,227.86
1,311.05
451.19
0.00
Other Non Current Assets
1,963.46
1,053.74
1,662.06
891.41
422.05
289.36
373.11
481.05
110.64
0.00
Current Assets
14,631.14
14,286.90
11,907.42
7,059.84
6,790.86
5,445.22
5,023.48
1,986.18
782.20
1,908.10
Current Investments
513.81
519.78
909.03
136.68
202.87
5.94
144.51
0.00
0.00
152.26
Inventories
806.68
520.29
657.09
211.89
259.19
169.44
97.95
69.10
42.34
31.58
Sundry Debtors
2,789.66
4,309.91
2,692.99
2,436.09
1,287.77
923.26
720.02
302.22
281.26
176.44
Cash & Bank
5,967.30
2,967.55
1,976.80
1,278.24
633.78
513.92
830.55
1,118.42
228.32
999.69
Other Current Assets
4,553.69
1,669.28
1,415.99
630.71
4,407.25
3,832.66
3,230.45
496.44
230.27
548.12
Short Term Loans & Adv.
2,044.05
4,300.09
4,255.52
2,366.23
3,715.52
3,217.02
1,729.60
177.02
190.90
483.83
Net Current Assets
4,279.45
10,277.94
5,351.51
-837.29
1,321.66
2,745.32
2,011.05
-1,258.32
-1,731.39
1,382.66
Total Assets
55,499.08
46,064.58
41,593.52
37,183.33
32,082.19
24,677.06
21,035.20
25,913.66
9,518.54
8,748.97

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Cash From Operating Activity
6,029.40
5,608.14
4,062.57
2,380.52
3,057.07
1,131.90
1,379.10
1,199.71
1,209.28
1,048.70
PBT
5,126.28
5,234.13
4,178.87
3,119.44
2,501.21
1,977.74
1,727.09
1,182.25
1,003.58
733.63
Adjustment
1,977.93
2,080.28
1,833.29
1,411.79
1,443.82
948.13
654.05
813.69
176.59
192.57
Changes in Working Capital
31.70
-707.09
-1,226.31
-1,409.15
-401.14
-1,273.98
-628.54
-543.85
32.43
130.95
Cash after chg. in Working capital
7,135.91
6,607.32
4,785.85
3,122.08
3,543.89
1,651.89
1,752.60
1,452.09
1,212.60
1,057.15
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-1,106.51
-999.18
-723.28
-741.56
-486.82
-519.99
-373.50
-252.38
-3.32
-8.45
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
-4,424.15
-3,845.84
-2,639.41
-4,153.16
-2,485.23
-2,510.03
-4,689.80
-13,876.03
-970.39
-1,801.87
Net Fixed Assets
-761.44
-191.11
-975.89
2,028.26
-515.06
205.44
-2,254.03
-2,041.11
-1,026.22
-1,375.16
Net Investments
-3,414.26
-131.94
-5,097.52
-347.72
-3,178.89
-458.96
510.25
-1,122.51
6.00
-305.83
Others
-248.45
-3,522.79
3,434.00
-5,833.70
1,208.72
-2,256.51
-2,946.02
-10,712.41
49.83
-120.88
Cash from Financing Activity
2,313.34
-1,889.03
-1,324.71
2,170.41
-236.53
772.50
4,211.11
12,976.29
-527.93
691.84
Net Cash Inflow / Outflow
3,918.59
-126.73
98.45
397.77
335.31
-605.63
900.41
299.97
-289.04
-61.33
Opening Cash & Equivalents
823.48
950.21
841.50
445.23
150.17
755.80
374.74
74.77
363.82
425.15
Closing Cash & Equivalent
4,798.19
823.48
950.21
843.00
485.49
150.17
755.80
374.74
74.77
363.82

Financial Ratios

Consolidated /

Standalone
Description
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Book Value (Rs.)
118.49
101.74
84.63
65.21
51.58
41.85
31.91
24.02
20.90
17.23
ROA
7.97%
8.42%
9.88%
8.19%
8.19%
7.62%
6.77%
6.27%
10.03%
8.47%
ROE
17.74%
19.12%
25.09%
23.46%
24.04%
23.12%
28.35%
24.69%
23.99%
21.13%
ROCE
13.75%
15.64%
14.74%
13.42%
14.70%
14.92%
10.98%
9.81%
14.97%
13.28%
Fixed Asset Turnover
0.37
0.45
0.37
0.30
0.30
0.33
0.21
0.20
0.31
0.31
Receivable days
118.59
112.87
110.92
95.60
65.59
62.10
52.16
39.48
41.76
49.51
Inventory Days
22.17
18.98
18.79
12.09
12.72
10.10
8.52
7.54
6.74
7.11
Payable days
40.98
35.04
41.74
43.57
40.30
34.05
70.56
87.12
72.08
116.50
Cash Conversion Cycle
99.77
96.80
87.97
64.13
38.00
38.15
-9.88
-40.10
-23.57
-59.88
Total Debt/Equity
1.12
1.05
1.27
1.65
1.66
1.49
1.82
3.65
0.86
1.28
Interest Cover
4.59
5.16
4.00
3.61
3.13
3.02
4.09
5.27
7.01
4.37

News Update


  • Adani Ports & SEZ reports 4% fall in Q3 consolidated net profit
    5th Feb 2020, 09:54 AM

    Total consolidated income of the company increased by 20.88% at Rs 3,830.43 crore for Q3FY20

    Read More
  • Adani Ports to list commercial paper at BSE for issue size of Rs 6,750 crore
    10th Jan 2020, 10:14 AM

    Post process, the effective date of listing for the same at BSE is January 10, 2020

    Read More
  • Adani Ports achieves throughput of 165 MMT across nine operating ports
    7th Jan 2020, 15:41 PM

    The company has registered eight percent cargo volume growth on year on year basis

    Read More
  • Adani Ports to acquire 75% stake in Krishnapatnam Port Company
    4th Jan 2020, 09:15 AM

    The acquisition value of KPCL is around Rs 13,500 crore

    Read More
  • Adani Ports’ arm to acquire 40.25% stake in Snowman Logistics
    30th Dec 2019, 10:18 AM

    The acquisition gives Adani Logistics platform to double its capacity in the next five years

    Read More
  • Adani Ports incorporates wholly owned subsidiary
    14th Dec 2019, 09:45 AM

    The incorporation is for carrying out business of transportation of crude oil, gas, petroleum products through rail, road pipeline, sea, waterways and other related activates

    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.