Adani Power

Market Cap (₹ Cr.)

₹2,56,949

52 Week High

895.85

Book Value

₹85

52 Week Low

289.35

PE Ratio

16.08

PB Ratio

7.85

PE for Sector

34.02

PB for Sector

-0.35

ROE

48.28 %

ROCE

36.23 %

Dividend Yield

0.01 %

EPS

₹41.44

Industry

Power Generation & Distribution

Sector

Power Generation And Supply

Investment Returns

In Long Term

In Short Term

1 Year

0.00%

2 Years

0.00%

3 Years

0.00%

4 Years

0.00%

5 Years

0.00%

Growth Rate

Revenue Growth

40.06 %

Net Income Growth

94.18 %

Cash Flow Change

68.08 %

ROE

34.46 %

ROCE

118.10 %

EBITDA Margin (Avg.)

40.24 %

Financial Results

Quarterly Financials	Mar 2015	Jun 2015	Sept 2015	Dec 2015	Mar 2016	Jun 2016	Sept 2016	Dec 2016	Mar 2017	Jun 2017	Sept 2017	Dec 2017	Mar 2018	Jun 2018	Sept 2018	Dec 2018	Mar 2019	Jun 2019	Sept 2019	Dec 2019	Mar 2020	Jun 2020	Sept 2020	Dec 2020	Mar 2021	Jun 2021	Sept 2021	Dec 2021	Mar 2022	Jun 2022	Sept 2022	Dec 2022	Mar 2023	Jun 2023	Sept 2023	Dec 2023	Mar 2024	Jun 2024
Revenue	2,804	3,191	3,078	3,195	3,934	2,810	2,828	2,684	3,355	2,819	3,422	4,285	123	736	2,169	333	264	226	263	681	748	133	134	153	162	134	132	220	13,348	14,457	8,420	8,195	10,129	15,647	12,370	10,648	10,732	11,978
Expenses	1,896	2,345	2,253	2,267	2,484	2,122	2,166	2,478	6,827	2,340	2,270	2,604	575	462	1,786	168	33	1,047	26	423	552	16	14	44	335	12	13	81	5,351	7,537	5,902	6,028	7,896	5,985	5,690	6,749	6,960	7,439
EBITDA	909	846	825	928	1,450	688	662	206	-3,472	478	1,152	1,681	-452	274	384	164	230	-821	237	258	196	117	120	109	-173	122	119	138	7,997	6,920	2,518	2,168	2,233	9,662	6,680	3,898	3,772	4,539
Operating Profit %	24 %	23 %	23 %	26 %	35 %	21 %	18 %	1 %	-118 %	13 %	32 %	-19 %	-877 %	0 %	0 %	-45 %	-10 %	-3,181 %	-59 %	1 %	-4 %	42 %	28 %	20 %	3 %	54 %	25 %	13 %	50 %	40 %	15 %	21 %	17 %	30 %	45 %	34 %	31 %	35 %
Depreciation	-64	233	238	258	409	239	241	244	396	279	289	283	10	10	10	10	9	9	9	9	8	8	8	8	8	8	8	8	774	782	791	795	775	787	801	797	790	795
Interest	554	733	776	701	741	739	757	785	821	712	595	607	95	304	376	275	284	288	305	316	266	158	156	160	170	161	168	178	988	828	794	928	757	741	616	536	572	553
Profit Before Tax	418	-120	-189	-30	300	-290	-335	-823	-4,690	-512	268	792	-556	-40	-1	-121	-63	-1,118	-77	-67	-79	-49	-44	-59	-351	-46	-57	-47	6,236	5,310	934	444	701	8,133	5,262	2,564	2,411	3,191
Tax	0	-219	0	0	-0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	-4	0	0	0	0	0	737	612	-18	274	-1,636	0	0	0	0	0
Net Profit	418	99	-189	-30	217	-207	-335	-823	-4,690	-512	268	792	-556	-40	-1	-121	-63	-1,118	-77	-67	-79	-49	-40	-59	-351	-46	-57	-47	4,748	4,222	928	245	4,851	8,133	6,625	2,160	1,831	2,455
EPS in ₹	1.46	0.34	-0.64	-0.10	0.69	-0.62	-0.99	-2.37	-12.83	-1.33	0.69	2.05	-1.44	-0.10	0.00	-0.65	-0.49	-3.42	-0.72	-0.75	-0.78	-0.74	-0.72	-0.77	-1.52	-0.76	-0.80	-0.77	11.92	10.14	1.59	-0.18	11.78	20.28	16.56	5.11	4.29	5.94

Show % Change

Above figures are in Rs. Crores

Balance Sheet

Balance Sheet	2015	2016	2017	2018	2019	2020	2021	2022	2023	2024
Total Assets	37,726	45,543	41,758	19,702	28,928	22,530	24,408	71,766	72,832	75,172
Fixed Assets	20,111	23,797	22,718	642	603	570	541	49,342	46,583	43,839
Current Assets	5,543	7,596	3,845	3,372	167	478	901	15,550	17,198	20,651
Capital Work in Progress	48	39	68	0	0	0	1	184	188	739
Investments	221	7,662	7,740	7,768	17,157	18,216	19,359	4,833	6,373	7,280
Other Assets	17,346	14,045	11,231	11,292	11,168	3,744	4,508	17,406	19,687	23,313
Total Liabilities	30,010	36,518	37,084	10,163	11,800	6,740	7,323	53,302	44,608	35,724
Current Liabilities	13,175	18,035	16,533	7,866	3,372	3,419	6,164	15,617	14,924	12,416
Non Current Liabilities	16,836	18,483	20,551	2,297	8,428	3,321	1,159	37,685	29,684	23,308
Total Equity	7,716	9,024	4,673	9,539	17,128	15,790	17,085	18,464	28,224	39,448
Reserve & Surplus	4,844	5,690	816	5,682	13,271	11,933	13,228	14,607	24,367	35,591
Share Capital	2,872	3,334	3,857	3,857	3,857	3,857	3,857	3,857	3,857	3,857

Show % Change

Above figures are in Rs. Crores

Cash Flow

Cash Flow	2015	2016	2017	2018	2019	2020	2021	2022	2023	2024
Net Cash Flow	-2	-37	10	-52	4	3	-3	468	-381	367
Investing Activities	-2,575	-3,236	-555	-3,565	-8,285	6,816	390	1,386	2,824	1,086
Operating Activities	2,393	1,869	659	-333	-167	95	-288	10,264	7,933	14,841
Financing Activities	180	1,330	-95	3,845	8,457	-6,907	-105	-11,182	-11,138	-15,560

Show % Change

Above figures are in Rs. Crores

Share Holding

% Holding	Mar 2021	Jun 2021	Sept 2021	Dec 2021	Mar 2022	Jun 2022	Sept 2022	Dec 2022	Mar 2023	Jun 2023	Sept 2023	Dec 2023	Mar 2024	Jun 2024
Promoter	74.97 %	74.97 %	74.97 %	74.97 %	74.97 %	74.97 %	74.97 %	74.97 %	74.97 %	74.97 %	70.02 %	71.75 %	71.75 %	72.71 %
FIIs	11.49 %	11.51 %	11.14 %	11.00 %	0.00 %	12.53 %	13.23 %	12.88 %	11.70 %	11.95 %	17.51 %	15.86 %	15.91 %	14.73 %
DIIs	7.12 %	5.56 %	5.56 %	5.56 %	16.88 %	5.03 %	0.00 %	0.00 %	0.01 %	0.04 %	0.76 %	1.18 %	1.41 %	1.43 %
Government	0.00 %	0.00 %	0.00 %	0.00 %	0.00 %	0.00 %	0.00 %	0.00 %	0.00 %	0.00 %	0.00 %	0.00 %	0.00 %	0.00 %
Public / Retail	6.43 %	7.96 %	8.33 %	8.46 %	8.15 %	7.47 %	11.80 %	12.15 %	13.32 %	13.04 %	11.71 %	11.20 %	10.93 %	11.13 %

Show % Change

Peer Comparison Compare Peers on Screener

Competitors	LTP	Market Cap (₹ Cr.)	P/E Ratio	Revenue (₹ Cr.)	YoY Revenue Growth %	Net Profit (₹ Cr.)	YoY Profit Growth %	RSI
NTPC	414.15	4,03,623.72	18.85	1,81,165.85	1.79	20,332	12.21	57.37
Power Grid Corporation of India	334.30	3,13,104.84	19.94	46,913.12	0.66	16,145	3.52	47.47
Adani Green Energy	1,950.80	3,09,456.59	224.29	10,460.00	21.39	1,260	94.74	60.15
Adani Power	651.70	2,56,949.27	16.08	60,281.48	40.06	20,829	-55.33	46.86
Tata Power	440.60	1,42,208.59	38.77	63,272.32	11.89	4,280	4.18	56.01
JSW Energy	750.75	1,30,829.21	66.95	11,941.34	9.89	1,725	83.97	58.30
Adani Energy Solutions	979.90	1,18,794.84	78.86	17,218.31	24.41	1,196	-754.28	38.50
NHPC	94.39	95,940.13	26.53	10,993.91	-2.58	3,633	1.19	41.73
Torrent Power	1,932.90	85,547.38	37.39	27,527.53	5.57	1,896	87.18	70.16
SJVN	129.06	50,949.79	55.17	2,876.96	-12.35	911	31.40	40.04