Nifty
Sensex
:
:
10767.40
36330.65
-73.25 (-0.68%)
-233.23 (-0.64%)

Power Generation/Distribution

Rating :
72/99  (View)

BSE: 533096 | NSE: ADANIPOWER

63.60
-0.65 (-1.01%)
19-Sep-2019 | 9:59AM
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  •  64.20
  •  64.25
  •  63.50
  •  64.25
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  979002
  •  622.65
  •  68.75
  •  21.00

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 24,761.55
  • N/A
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 78,825.37
  • N/A
  • -44.93

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 74.97%
  • 0.72%
  • 3.87%
  • FII
  • DII
  • Others
  • 1.6%
  • 8.07%
  • 10.77%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 49.27
  • 4.09
  • 1.84

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 35.14
  • -3.23
  • -3.67

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • 3.83
  • -45.78

P:E (Median)

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

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 7.94
  • 11.41
  • 18.04

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 19.11
  • 8.71
  • 9.36

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Jun 19
Jun 18
Var%
Mar 19
Mar 18
Var%
Dec 18
Dec 17
Var%
Sep 18
Sep 17
Var%
Net Sales
7,804.78
3,829.68
103.80%
6,721.72
4,064.17
65.39%
6,380.33
4,844.46
31.70%
7,181.54
6,159.05
16.60%
Expenses
5,120.58
2,670.92
91.72%
6,113.60
2,761.88
121.36%
5,294.66
4,139.46
27.91%
4,851.17
4,034.19
20.25%
EBITDA
2,684.20
1,158.76
131.64%
608.12
1,302.29
-53.30%
1,085.67
705.00
54.00%
2,330.37
2,124.86
9.67%
EBIDTM
34.39%
30.26%
9.05%
32.04%
17.02%
14.55%
32.45%
34.50%
Other Income
209.72
129.72
61.67%
1,356.17
97.02
1,297.83%
286.78
71.88
298.97%
475.69
255.60
86.11%
Interest
1,321.83
1,362.29
-2.97%
1,356.75
1,363.23
-0.48%
1,530.76
1,411.17
8.47%
1,406.72
1,388.84
1.29%
Depreciation
689.65
679.31
1.52%
691.66
681.39
1.51%
682.19
672.95
1.37%
697.46
678.24
2.83%
PBT
-121.75
-753.12
-
-84.12
-645.31
-
-840.50
-1,307.24
-
701.88
313.38
123.97%
Tax
141.64
72.03
96.64%
-718.76
3.26
-
340.28
-3.77
-
314.99
-3.50
-
PAT
-263.39
-825.15
-
634.64
-648.57
-
-1,180.78
-1,303.47
-
386.89
316.88
22.09%
PATM
-3.37%
-21.55%
9.44%
-15.96%
-18.51%
-26.91%
5.39%
5.14%
EPS
-0.68
-2.14
-
1.65
-1.73
-
-3.06
-3.41
-
1.00
0.82
21.95%

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
28,088.37
23,884.18
20,611.04
22,615.51
25,532.17
19,544.94
15,463.90
6,779.36
4,092.16
2,135.19
434.86
Net Sales Growth
48.64%
15.88%
-8.86%
-11.42%
30.63%
26.39%
128.10%
65.67%
91.65%
391.01%
 
Cost Of Goods Sold
747.07
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Gross Profit
27,341.30
23,884.18
20,611.04
22,615.51
25,532.17
19,544.94
15,463.90
6,779.36
4,092.16
2,135.19
434.86
GP Margin
97.34%
100%
100%
100%
100%
100%
100%
100%
100%
100%
100%
Total Expenditure
21,380.01
18,930.35
14,919.81
16,643.86
16,730.04
13,707.55
10,870.60
5,819.75
2,913.90
889.54
191.05
Power & Fuel Cost
-
17,199.65
13,597.84
15,400.15
15,313.87
12,499.27
9,990.84
5,050.75
2,219.86
724.05
174.77
% Of Sales
-
72.01%
65.97%
68.10%
59.98%
63.95%
64.61%
74.50%
54.25%
33.91%
40.19%
Employee Cost
-
363.28
353.74
360.89
358.75
327.43
234.97
148.97
62.56
26.72
4.12
% Of Sales
-
1.52%
1.72%
1.60%
1.41%
1.68%
1.52%
2.20%
1.53%
1.25%
0.95%
Manufacturing Exp.
-
433.39
480.37
472.11
456.52
327.00
191.54
214.40
59.70
17.72
0.40
% Of Sales
-
1.81%
2.33%
2.09%
1.79%
1.67%
1.24%
3.16%
1.46%
0.83%
0.09%
General & Admin Exp.
-
222.92
250.77
325.62
351.26
283.89
209.30
146.53
171.77
68.23
1.83
% Of Sales
-
0.93%
1.22%
1.44%
1.38%
1.45%
1.35%
2.16%
4.20%
3.20%
0.42%
Selling & Distn. Exp.
-
0.00
0.00
0.00
154.84
140.52
135.82
87.32
57.65
37.95
8.30
% Of Sales
-
0%
0%
0%
0.61%
0.72%
0.88%
1.29%
1.41%
1.78%
1.91%
Miscellaneous Exp.
-
711.11
237.09
85.09
94.80
129.44
108.13
171.78
342.36
14.87
8.30
% Of Sales
-
2.98%
1.15%
0.38%
0.37%
0.66%
0.70%
2.53%
8.37%
0.70%
0.37%
EBITDA
6,708.36
4,953.83
5,691.23
5,971.65
8,802.13
5,837.39
4,593.30
959.61
1,178.26
1,245.65
243.81
EBITDA Margin
23.88%
20.74%
27.61%
26.41%
34.47%
29.87%
29.70%
14.15%
28.79%
58.34%
56.07%
Other Income
2,328.36
2,477.45
482.39
418.96
201.58
793.61
231.43
190.65
150.05
19.02
31.93
Interest
5,616.06
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
37.67
Depreciation
2,760.96
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
35.35
PBT
-344.49
-975.86
-2,095.33
-2,183.48
374.72
-798.78
-1,274.90
-1,842.28
0.34
821.07
202.72
Tax
78.15
8.54
-5.15
-86.07
-176.08
0.00
-1,078.99
476.79
294.84
300.02
32.72
Tax Rate
-22.69%
-0.88%
0.25%
1.37%
-46.99%
0.00%
84.63%
-26.22%
86717.65%
36.89%
16.14%
PAT
-422.64
-984.40
-2,090.18
-6,174.10
550.80
-815.63
-195.91
-2,295.01
-287.27
513.57
170.11
PAT before Minority Interest
-422.64
-984.40
-2,090.18
-6,174.10
550.80
-815.63
-195.91
-2,295.01
-294.50
513.18
170.00
Minority Interest
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
7.23
0.39
0.11
PAT Margin
-1.50%
-4.12%
-10.14%
-27.30%
2.16%
-4.17%
-1.27%
-33.85%
-7.02%
24.05%
39.12%
PAT Growth
0.00%
52.90%
66.15%
-1220.93%
167.53%
-316.33%
91.46%
-698.90%
-155.94%
201.90%
 
Unadjusted EPS
-1.09
-3.21
-5.42
-17.82
1.84
-2.84
-1.04
-9.59
-1.32
2.36
0.82

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
-287.71
884.54
2,999.56
7,467.86
5,724.62
6,543.39
4,293.41
6,041.31
6,287.32
5,778.02
Share Capital
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
2,180.04
Total Reserves
-4,144.65
-2,972.40
-857.38
4,133.92
2,852.70
3,671.47
1,900.14
3,861.27
4,107.28
3,597.98
Non-Current Liabilities
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
10,597.49
Secured Loans
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
10,022.00
Unsecured Loans
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
563.50
Long Term Provisions
61.48
59.84
36.93
34.28
163.73
383.30
175.83
218.51
74.18
0.00
Current Liabilities
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
1,450.20
Trade Payables
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
1,344.46
Other Current Liabilities
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
102.26
Short Term Borrowings
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
0.00
Short Term Provisions
82.70
16.73
22.53
8.40
270.72
517.63
321.24
273.02
77.08
3.48
Total Liabilities
67,987.95
69,543.96
71,519.61
75,798.90
58,479.27
58,743.99
54,697.64
51,383.74
34,989.18
17,928.04
Net Block
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
2,787.12
Gross Block
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
2,854.92
Accumulated Depreciation
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
67.80
Non Current Assets
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
15,556.21
Capital Work in Progress
350.08
119.86
124.61
87.92
191.34
3,659.83
18,976.50
26,721.48
20,304.70
12,769.08
Non Current Investment
0.01
0.01
0.01
0.01
0.01
10.01
10.01
10.01
10.01
0.01
Long Term Loans & Adv.
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
0.00
Other Non Current Assets
771.03
505.02
248.01
238.17
313.06
695.43
154.87
427.84
290.75
0.00
Current Assets
13,205.88
13,958.64
13,534.94
16,225.18
10,391.96
7,104.23
5,052.41
5,988.61
1,861.52
2,371.83
Current Investments
2.71
0.00
164.32
0.05
357.29
105.31
12.36
9.00
0.00
0.00
Inventories
1,224.08
869.19
1,760.41
1,619.20
1,629.05
1,280.96
1,555.67
826.75
283.61
9.52
Sundry Debtors
8,550.99
6,069.81
7,704.34
12,476.60
3,489.54
1,543.27
758.48
449.20
45.91
256.30
Cash & Bank
915.88
856.61
604.17
868.70
856.25
830.63
1,718.09
3,240.80
964.32
1,165.39
Other Current Assets
2,512.22
5,226.29
2,457.67
86.77
4,059.83
3,344.06
1,007.81
1,462.86
567.68
940.62
Short Term Loans & Adv.
872.64
936.74
844.03
1,173.86
773.19
427.58
320.71
861.43
77.66
921.68
Net Current Assets
-4,957.27
-14,086.08
-12,130.57
-9,820.76
-7,048.77
-11,184.75
-10,561.81
-7,350.15
-2,523.92
921.63
Total Assets
67,987.95
69,543.96
71,519.61
75,798.90
58,479.27
58,743.99
54,697.64
51,383.74
34,989.18
17,928.04

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
5,610.38
5,099.72
4,725.20
5,257.21
6,123.42
3,237.84
3,000.54
964.36
1,438.80
141.84
PBT
-975.86
-2,095.33
-6,260.17
374.72
-815.63
-1,369.54
-1,842.28
0.34
821.07
202.72
Adjustment
6,515.45
7,520.32
11,723.24
8,085.32
6,706.87
6,168.13
2,910.36
1,513.34
396.43
22.34
Changes in Working Capital
79.55
-312.07
-734.33
-3,199.15
237.28
-1,603.22
1,942.40
-511.84
223.26
-83.10
Cash after chg. in Working capital
5,619.14
5,112.92
4,728.74
5,260.89
6,128.52
3,195.37
3,010.48
1,001.84
1,440.76
141.96
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-8.76
-13.20
-3.54
-3.68
-5.10
42.47
-9.94
-37.48
-1.96
-0.12
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
-984.24
-519.00
-1,212.04
-3,688.30
-4,736.87
-4,699.74
-4,064.50
-13,474.31
-14,877.29
-7,949.37
Net Fixed Assets
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
-6,917.12
Net Investments
-9,388.82
-27.69
-78.31
-2,034.65
-711.44
12.44
-2,603.39
-654.46
-924.00
-474.44
Others
8,400.27
-25,281.61
-1,065.73
-181.42
-8,018.78
-3,432.74
262.99
-8,146.72
-7,124.52
-557.81
Cash from Financing Activity
-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
8,414.37
Net Cash Inflow / Outflow
-37.30
-19.39
-25.77
-1,144.04
-57.33
169.13
-203.39
-154.23
-191.31
606.84
Opening Cash & Equivalents
61.62
81.01
106.78
254.63
312.15
143.02
346.41
631.68
822.99
558.55
Closing Cash & Equivalent
24.54
61.62
81.01
106.78
254.63
312.15
143.02
477.45
631.68
1,165.39

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.)
-0.75
2.29
7.78
22.40
19.38
22.16
17.44
27.08
28.84
26.50
ROA
-1.43%
-2.96%
-8.38%
0.82%
-1.39%
-0.35%
-4.33%
-0.68%
1.94%
1.32%
ROE
-327.25%
-107.63%
-117.97%
8.45%
-13.68%
-3.72%
-45.54%
-4.83%
8.51%
4.22%
ROCE
8.63%
6.36%
-0.62%
11.47%
9.03%
5.99%
-0.26%
1.96%
4.53%
2.03%
Fixed Asset Turnover
0.39
0.34
0.37
0.46
0.39
0.38
0.28
0.32
0.36
0.27
Receivable days
111.72
121.96
162.85
114.12
46.99
27.16
32.51
22.08
25.83
215.13
Inventory Days
16.03
23.28
27.27
23.22
27.17
33.48
64.13
49.52
25.05
7.99
Payable days
102.74
106.73
70.44
52.07
52.86
53.60
65.94
70.79
309.92
1518.44
Cash Conversion Cycle
25.01
38.52
119.69
85.28
21.31
7.04
30.71
0.81
-259.03
-1295.33
Total Debt/Equity
-191.09
59.73
17.50
7.06
8.04
6.94
10.01
6.54
3.90
1.83
Interest Cover
0.83
0.62
-0.06
1.06
0.85
0.69
-0.07
1.00
4.19
6.38

News Update


  • Adani Power’s arm receives LoA for supply of 295 MW Power
    13th Sep 2019, 10:31 AM

    REGL has been issued a LoA by PFC Consulting for the same

    Read More
  • Adani Power gets shareholders' nod to raise up to Rs 7,000 crore
    12th Aug 2019, 15:48 PM

    The proposal received over 324 crore votes in its favour, accounting for 95.65 per cent of the total votes polled

    Read More
  • Adani Power - Quarterly Results
    7th Aug 2019, 21:12 PM

    Read More
  • Adani Power completes acquisition of GMR Chhattisgarh Energy
    3rd Aug 2019, 09:33 AM

    The acquisition of GCEL was concluded at an Enterprise Valuation of around Rs 3,530 crore

    Read More
  • Adani Power acquires GMR Infra's 1,370-mw Chhattisgarh plant
    5th Jul 2019, 15:02 PM

    This sale will bring down GMR Group's debt pile which stood at Rs 21,000 crore as of March 2019

    Read More
  • Adani Power to acquire GCEL
    26th Jun 2019, 10:29 AM

    Post the transaction, Adani Power shall hold 100% equity stake in GCEL

    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.