Adani Energy Solutions

Market Cap (₹ Cr.)

₹1,04,764

52 Week High

1,348.00

Book Value

₹113

52 Week Low

720.00

PE Ratio

54.99

PB Ratio

4.99

PE for Sector

40.26

PB for Sector

25.58

ROE

8.73 %

ROCE

8.98 %

Dividend Yield

0.00 %

EPS

₹12.54

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

24.41 %

Net Income Growth

-6.64 %

Cash Flow Change

59.85 %

ROE

-12.27 %

ROCE

-5.92 %

EBITDA Margin (Avg.)

7.63 %

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	Sept 2024
Revenue	12	32	45	92	253	172	405	453	578	312	423	432	443	294	473	420	444	183	172	388	911	169	173	479	613	206	233	460	542	260	353	408	282	440	395	1,086	591	309	739
Expenses	17	12	22	35	138	37	188	227	333	120	244	252	225	71	264	242	266	2	5	194	680	3	3	307	453	44	64	299	335	85	181	273	178	18	209	868	409	112	427
EBITDA	-5	20	23	56	115	135	217	226	245	192	179	180	219	223	209	178	178	181	167	193	231	166	169	173	161	163	169	161	207	176	172	134	104	421	187	217	182	197	312
Operating Profit %	-51 %	60 %	37 %	29 %	13 %	-19 %	2 %	5 %	4 %	3 %	-0 %	-4 %	0 %	-4 %	-0 %	-1 %	-2 %	-2,433 %	-7,633 %	-1 %	-2 %	-4,950 %	-5,200 %	-1 %	-0 %	-3 %	4 %	-0 %	-1 %	-2 %	-3 %	-1 %	-12 %	-27 %	-3 %	2 %	2 %	1 %	9 %
Depreciation	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Interest	19	44	41	66	119	161	232	218	207	187	200	212	194	183	180	186	184	179	177	203	209	163	173	177	178	182	190	190	201	193	140	35	48	56	81	103	108	120	132
Profit Before Tax	-24	-25	-18	-10	-4	-26	-15	8	38	5	-21	-32	24	40	29	-8	-6	2	-9	-9	22	4	-4	-4	-17	-19	-21	-30	6	-17	32	99	56	365	105	114	74	77	180
Tax	0	0	0	0	0	0	0	0	1	1	-1	0	0	9	6	-2	-1	0	-0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	64	0	0	0	0	0
Net Profit	-24	-25	-18	-10	-4	-26	-15	8	37	4	-20	-32	24	31	23	-7	-5	2	-9	-9	22	4	-4	-4	-17	-19	-21	-30	6	-17	32	99	56	301	105	114	74	77	180
EPS in ₹	-1.05	-0.22	-0.16	-0.09	-0.04	-0.24	-0.14	0.07	0.34	0.03	-0.18	-0.29	-0.23	0.28	0.21	-0.90	-0.87	-0.90	-1.00	-0.08	-0.52	-0.54	-0.04	-0.03	-0.66	-0.74	-0.78	-0.27	-0.28	-0.15	0.29	0.89	0.50	2.70	0.94	1.03	0.66	0.69	1.55

Show % Change

Above figures are in Rs. Crores

Balance Sheet

Balance Sheet	2015	2016	2017	2018	2019	2020	2021	2022	2023	2024
Total Assets	3,711	7,621	10,779	12,247	12,811	12,934	12,185	12,666	12,966	16,395
Fixed Assets	0	1	1	1	1	1	1	1	0	9
Current Assets	27	419	1,495	1,266	1,538	2,537	511	1,238	1,383	1,689
Capital Work in Progress	0	0	0	0	0	0	0	0	8	4
Investments	0	3,686	3,815	3,783	6,958	5,984	6,203	6,681	6,721	9,030
Other Assets	3,711	3,934	6,964	8,463	5,852	6,948	5,981	5,984	6,237	7,352
Total Liabilities	2,639	5,372	8,658	8,394	7,653	8,124	8,098	8,690	2,640	5,474
Current Liabilities	2,632	2,676	1,656	1,903	2,339	772	1,174	1,282	898	1,350
Non Current Liabilities	7	2,695	7,002	6,491	5,314	7,351	6,924	7,407	1,742	4,124
Total Equity	1,072	2,249	2,121	3,853	5,158	4,810	4,087	3,977	10,327	10,922
Reserve & Surplus	-18	1,149	1,021	2,753	4,059	3,711	2,987	2,877	9,211	9,806
Share Capital	1,090	1,100	1,100	1,100	1,100	1,100	1,100	1,100	1,115	1,115

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	0	2	-0	506	-477	770	-793	-6	0	-0
Investing Activities	-3,683	-3,747	-2,311	-246	-266	1,971	191	240	-1,665	-2,001
Operating Activities	-11	57	-15	50	23	-17	-22	3	-15	-209
Financing Activities	3,694	3,691	2,325	703	-234	-1,184	-961	-248	1,681	2,210

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	Aug 2024	Sept 2024
Promoter	74.92 %	74.92 %	74.92 %	74.92 %	74.92 %	73.87 %	73.87 %	74.19 %	71.65 %	68.28 %	73.22 %	73.22 %	73.22 %	74.94 %	69.59 %	69.94 %
FIIs	20.30 %	20.82 %	21.05 %	20.80 %	20.57 %	20.01 %	19.93 %	19.32 %	21.05 %	19.65 %	17.73 %	17.49 %	17.49 %	15.54 %	19.23 %	18.65 %
DIIs	2.54 %	2.53 %	2.54 %	2.92 %	3.22 %	3.43 %	3.59 %	3.77 %	3.80 %	3.82 %	3.87 %	3.83 %	3.80 %	3.97 %	5.34 %	5.38 %
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 %	0.00 %	0.00 %
Public / Retail	2.23 %	1.73 %	1.49 %	1.36 %	1.30 %	2.69 %	2.61 %	2.72 %	3.51 %	8.25 %	5.17 %	5.46 %	5.49 %	5.55 %	5.84 %	6.02 %

Show % Change

Dividend History

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	355.80	3,54,994.94	16.09	1,81,165.85	1.79	20,332	13.83	26.98
Power Grid Corporation of India	324.05	2,93,015.53	18.65	46,913.12	0.66	16,145	0.31	43.43
Adani Green Energy	1,175.15	2,23,625.80	163.97	10,460.00	21.39	1,260	38.81	25.42
Adani Power	486.75	2,02,142.17	15.89	60,281.48	40.06	20,829	-49.99	25.87
Tata Power	410.20	1,30,401.81	34.27	63,272.32	11.89	4,280	7.44	38.07
JSW Energy	691.20	1,24,056.60	63.38	11,941.34	9.89	1,725	2.33	51.18
Adani Energy Solutions	701.95	1,04,763.86	54.99	17,218.31	24.41	1,196	172.23	38.57
NHPC	79.03	80,269.87	26.91	10,993.91	-2.58	3,633	-36.85	41.68
Torrent Power	1,578.45	75,999.93	33.88	27,527.53	5.57	1,896	-8.63	30.01
NLC India	246.80	32,863.29	17.90	13,946.44	-19.77	1,867	-9.53	37.70