Adani Power Ltd

Adani Power Summary Chart Analysis Peers Quarters Profit & Loss Balance Sheet Cash Flow Ratios Investors Documents

Adani Power Ltd

₹ 532 -3.03%
30 Apr - close price
adani.com BSE: 533096 NSE: ADANIPOWER
About

Adani Power (APL), a part of the diversified Adani Group, is the largest private thermal power producer in India. The co along with its subsidiaries sell power generated from these projects under a combination of long term Power Purchase Agreements, Short term PPA and on merchant basis. [1][2]

Key Points

Business Profile[1]
Adani Power operates under the broader Adani Group’s infrastructure and energy portfolio, which includes power generation, transmission, distribution, renewable energy, and international power exports. APL supplies power through long-term Power Purchase Agreements (PPAs) with state electricity boards and industrial consumers, while also engaging in merchant power sales with in-house coal logistics.

Website BSE NSE
  • Market Cap ₹ 2,05,208 Cr.
  • Current Price ₹ 532
  • High / Low ₹ 897 / 431
  • Stock P/E 17.8
  • Book Value ₹ 120
  • Dividend Yield 0.00 %
  • ROCE 25.0 %
  • ROE 26.9 %
  • Face Value ₹ 10.0
Edit ratios

Pros

  • Company has delivered good profit growth of 105% CAGR over last 5 years
  • Company has a good return on equity (ROE) track record: 3 Years ROE 40.6%

Cons

  • Though the company is reporting repeated profits, it is not paying out dividend

* The pros and cons are machine generated. Pros / cons are based on a checklist to highlight important points. Please exercise caution and do your own analysis.

Peer comparison

Sector: Power Generation & Distribution Industry: Power Generation And Supply

Part of BSE 500 BSE India Infrastructure Index Nifty Next 50 Nifty India Consumption Nifty 200

Edit Columns
Loading peers table ...

Quarterly Results

Standalone Figures in Rs. Crores / View Consolidated

Mar 2022 Jun 2022 Sep 2022 Dec 2022 Mar 2023 Jun 2023 Sep 2023 Dec 2023 Mar 2024 Jun 2024 Sep 2024 Dec 2024 Mar 2025
10,598 12,613 6,927 7,635 9,507 8,511 10,337 10,217 12,238 11,394 10,264 12,042 12,201
5,351 7,537 5,902 6,028 7,896 5,985 5,690 6,749 7,784 7,439 6,646 7,169 7,868
Operating Profit 5,247 5,076 1,025 1,608 1,611 2,526 4,647 3,467 4,454 3,955 3,618 4,873 4,333
OPM % 50% 40% 15% 21% 17% 30% 45% 34% 36% 35% 35% 40% 36%
2,750 1,844 1,494 560 622 7,136 2,033 431 622 584 767 1,206 389
Interest 988 828 794 928 757 741 616 536 918 553 512 904 683
Depreciation 774 782 791 795 775 787 801 797 952 795 810 990 958
Profit before tax 6,236 5,310 934 444 701 8,133 5,262 2,564 3,206 3,191 3,063 4,185 3,082
Tax % 24% 20% 1% 45% -592% 0% -26% 16% 25% 23% 21% 27% 23%
4,748 4,222 928 245 4,851 8,133 6,625 2,160 2,399 2,455 2,409 3,035 2,359
EPS in Rs 12.31 10.95 2.41 0.64 12.58 21.09 17.18 5.60 6.22 6.36 6.25 7.87 6.12
Raw PDF

Profit & Loss

Standalone Figures in Rs. Crores / View Consolidated

Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025
10,725 10,487 12,730 10,868 8,121 2,404 1,005 447 27,711 36,681 39,205 49,711
7,147 8,025 9,189 9,604 7,233 2,417 1,044 408 17,807 27,321 25,343 30,201
Operating Profit 3,578 2,462 3,540 1,264 888 -13 -38 39 9,904 9,360 13,862 19,509
OPM % 33% 23% 28% 12% 11% -1% -4% 9% 36% 26% 35% 39%
483 848 509 -3,180 1,957 1,065 -92 134 4,001 4,479 10,150 2,860
Interest 3,339 2,498 2,951 3,102 2,008 1,239 1,175 644 4,087 3,307 2,466 3,207
Depreciation 1,188 881 1,137 1,121 861 38 35 32 3,116 3,143 3,176 3,879
Profit before tax -465 -69 -39 -6,138 -24 -225 -1,341 -503 6,702 7,389 18,371 15,284
Tax % -228% 0% -345% -1% 0% 0% 0% -1% 25% -39% -2% 24%
595 -69 97 -6,054 -24 -225 -1,341 -499 5,036 10,246 18,749 11,560
EPS in Rs 2.07 -0.24 0.29 -15.70 -0.06 -0.58 -3.48 -1.29 13.06 26.57 48.61 29.97
Dividend Payout % 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0%
Compounded Sales Growth
10 Years: 17%
5 Years: 118%
3 Years: 22%
TTM: 27%
Compounded Profit Growth
10 Years: 46%
5 Years: 105%
3 Years: 31%
TTM: -38%
Stock Price CAGR
10 Years: 28%
5 Years: 76%
3 Years: 24%
1 Year: -13%
Return on Equity
10 Years: 22%
5 Years: 34%
3 Years: 41%
Last Year: 27%

Balance Sheet

Standalone Figures in Rs. Crores / View Consolidated

Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025
Equity Capital 2,872 2,872 3,334 3,857 3,857 3,857 3,857 3,857 3,857 3,857 3,857 3,857
Reserves 4,915 4,844 5,690 816 5,682 13,271 11,933 13,228 14,607 24,367 35,591 42,592
25,282 23,909 27,012 27,274 9,577 11,491 5,757 6,284 40,497 32,903 25,803 35,963
5,710 6,101 9,506 9,810 586 309 983 1,039 12,806 11,705 9,921 14,271
Total Liabilities 38,779 37,726 45,543 41,757 19,702 28,928 22,530 24,408 71,766 72,832 75,172 96,683
24,467 20,111 23,797 22,718 642 603 570 541 49,342 46,583 43,839 58,142
CWIP 146 48 39 68 0 0 0 1 184 188 739 2,994
Investments 4,916 5,627 7,662 7,740 7,768 17,157 18,216 19,359 4,834 6,373 7,280 4,330
9,250 11,940 14,045 11,231 11,292 11,168 3,744 4,508 17,406 19,687 23,313 31,218
Total Assets 38,779 37,726 45,543 41,757 19,702 28,928 22,530 24,408 71,766 72,832 75,172 96,683

Cash Flows

Standalone Figures in Rs. Crores / View Consolidated

Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025
3,386 2,393 1,869 659 -333 -167 95 -288 10,264 7,933 14,841
-31 -2,575 -3,236 -555 -3,565 -8,285 6,816 390 1,386 2,824 1,086
-3,353 180 1,330 -95 3,845 8,457 -6,907 -105 -11,182 -11,138 -15,561
Net Cash Flow 2 -2 -37 10 -52 4 3 -3 468 -381 367

Ratios

Standalone Figures in Rs. Crores / View Consolidated

Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025
Debtor Days 9 50 150 59 2 2 133 8 125 113 62 89
Inventory Days
Days Payable
Cash Conversion Cycle 9 50 150 59 2 2 133 8 125 113 62 89
Working Capital Days -148 -139 -45 -170 116 -147 -165 3 101 84 83 100
ROCE % 9% 7% 9% 3% 2% 4% 3% 1% 26% 18% 33% 25%

Shareholding Pattern

Numbers in percentages

Jun 2022Sep 2022Dec 2022Mar 2023Jun 2023Sep 2023Dec 2023Mar 2024Jun 2024Sep 2024Dec 2024Mar 2025
74.97% 74.97% 74.97% 74.97% 74.97% 70.02% 71.75% 71.75% 72.71% 74.96% 74.96% 74.96%
12.56% 13.23% 12.88% 11.70% 11.95% 17.51% 15.86% 15.91% 14.73% 12.66% 12.34% 12.36%
5.00% 0.00% 0.00% 0.01% 0.04% 0.76% 1.18% 1.41% 1.42% 1.52% 1.60% 1.64%
7.47% 11.80% 12.15% 13.32% 13.04% 11.72% 11.20% 10.93% 11.14% 10.84% 11.09% 11.03%
No. of Shareholders 15,02,71314,76,87214,88,29517,90,67516,70,03615,03,34714,60,76714,26,24917,90,38417,42,78318,85,68418,91,234

* The classifications might have changed from Sep'2022 onwards. The new XBRL format added more details from Sep'22 onwards.

Classifications such as banks and foreign portfolio investors were not available earlier. The sudden changes in FII or DII can be because of these changes.

Click on the line-items to see the names of individual entities.

Documents

Announcements

Annual reports

DRHP

Credit ratings

Concalls