Adani Green Energy Ltd
Adani Green Energy Limited, incorporated in 2015, is a holding company of several subsidiaries carrying business of renewable power generation within the group and is primarily involved in renewable power generation and other ancillary activities. [1]
- Market Cap ₹ 2,79,344 Cr.
- Current Price ₹ 1,764
- High / Low ₹ 2,019 / 816
- Stock P/E 170
- Book Value ₹ 50.1
- Dividend Yield 0.00 %
- ROCE 7.81 %
- ROE 22.8 %
- Face Value ₹ 10.0
Pros
- Company is expected to give good quarter
- Company has delivered good profit growth of 61.0% CAGR over last 5 years
- Debtor days have improved from 136 to 103 days.
- Company's working capital requirements have reduced from 69.3 days to 27.4 days
Cons
- Stock is trading at 34.9 times its book value
- Though the company is reporting repeated profits, it is not paying out dividend
- Company has low interest coverage ratio.
- Company might be capitalizing the interest cost
* 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
Quarterly Results
Consolidated Figures in Rs. Crores / View Standalone
Profit & Loss
Consolidated Figures in Rs. Crores / View Standalone
Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | TTM | |
---|---|---|---|---|---|---|---|---|
502 | 1,480 | 2,058 | 2,549 | 3,124 | 5,133 | 7,792 | 9,291 | |
98 | 637 | 532 | 1,099 | 883 | 1,621 | 2,822 | 1,581 | |
Operating Profit | 403 | 843 | 1,526 | 1,450 | 2,241 | 3,512 | 4,970 | 7,710 |
OPM % | 80% | 57% | 74% | 57% | 72% | 68% | 64% | 83% |
80 | 42 | 73 | -111 | 391 | 507 | 667 | 1,060 | |
Interest | 334 | 552 | 1,121 | 995 | 1,953 | 2,617 | 2,911 | 5,138 |
Depreciation | 333 | 543 | 1,062 | 394 | 486 | 849 | 1,300 | 1,798 |
Profit before tax | -184 | -210 | -585 | -50 | 193 | 553 | 1,426 | 1,834 |
Tax % | 75% | 35% | 19% | -22% | 6% | 12% | 32% | |
-47 | -138 | -475 | -68 | 182 | 489 | 973 | 1,457 | |
EPS in Rs | -0.37 | -1.00 | -3.03 | -0.15 | 1.34 | 3.13 | 6.15 | 9.21 |
Dividend Payout % | 0% | 0% | 0% | 0% | 0% | 0% | 0% |
Compounded Sales Growth | |
---|---|
10 Years: | % |
5 Years: | 39% |
3 Years: | 45% |
TTM: | 40% |
Compounded Profit Growth | |
---|---|
10 Years: | % |
5 Years: | 61% |
3 Years: | 192% |
TTM: | 160% |
Stock Price CAGR | |
---|---|
10 Years: | % |
5 Years: | 109% |
3 Years: | 19% |
1 Year: | 90% |
Return on Equity | |
---|---|
10 Years: | % |
5 Years: | 10% |
3 Years: | 19% |
Last Year: | 23% |
Balance Sheet
Consolidated Figures in Rs. Crores / View Standalone
Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Sep 2023 | |
---|---|---|---|---|---|---|---|---|
Equity Capital | 1,274 | 1,564 | 1,564 | 1,564 | 1,564 | 1,564 | 1,584 | 1,584 |
Reserves | -71 | -223 | 369 | 792 | 636 | 1,050 | 5,720 | 6,349 |
4,347 | 9,864 | 11,142 | 14,867 | 24,209 | 52,832 | 54,223 | 57,378 | |
610 | 4,503 | 1,582 | 1,201 | 2,283 | 3,508 | 5,382 | 6,168 | |
Total Liabilities | 6,160 | 15,709 | 14,658 | 18,424 | 28,692 | 58,954 | 66,909 | 71,479 |
4,341 | 9,120 | 10,388 | 12,554 | 16,429 | 28,452 | 48,336 | 49,501 | |
CWIP | 267 | 1,725 | 743 | 1,208 | 4,452 | 19,899 | 5,291 | 6,480 |
Investments | 26 | 87 | 77 | 477 | 502 | 574 | 1,149 | 1,840 |
1,525 | 4,777 | 3,449 | 4,185 | 7,309 | 10,029 | 12,133 | 13,658 | |
Total Assets | 6,160 | 15,709 | 14,658 | 18,424 | 28,692 | 58,954 | 66,909 | 71,479 |
Cash Flows
Consolidated Figures in Rs. Crores / View Standalone
Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | |
---|---|---|---|---|---|---|---|
28 | 649 | 1,625 | 1,965 | 1,601 | 3,127 | 7,265 | |
-1,511 | -4,428 | -2,666 | -3,743 | -9,137 | -18,730 | -3,857 | |
1,559 | 3,942 | 1,045 | 2,161 | 7,083 | 15,986 | -2,973 | |
Net Cash Flow | 76 | 162 | 3 | 383 | -453 | 383 | 435 |
Ratios
Consolidated Figures in Rs. Crores / View Standalone
Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | |
---|---|---|---|---|---|---|---|
Debtor Days | 245 | 209 | 134 | 106 | 175 | 129 | 103 |
Inventory Days | 383 | ||||||
Days Payable | 455 | ||||||
Cash Conversion Cycle | 245 | 209 | 63 | 106 | 175 | 129 | 103 |
Working Capital Days | 244 | -345 | -51 | -30 | 79 | 102 | 27 |
ROCE % | 4% | 4% | 8% | 10% | 8% | 8% |
Documents
Announcements
- Provisional Operational Update: FY24 15 Apr
- Compliances-Reg. 39 (3) - Details of Loss of Certificate / Duplicate Certificate 11 Apr
- Certificate Under Regulation 7(3) Of SEBI (LODR) Regulations, 2015 For The Year Ended On March 31, 2024. 8 Apr
- Announcement under Regulation 30 (LODR)-Analyst / Investor Meet - Intimation 6 Apr
-
Compliances-Certificate under Reg. 74 (5) of SEBI (DP) Regulations, 2018
5 Apr - Certificate under Regulation 74(5) of SEBI (Depositories and Participants) Regulations, 2018 for the quarter ended March 31, 2024.
Annual reports
Concalls
-
Jan 2024TranscriptPPTREC
-
Nov 2023TranscriptNotesPPT
-
Sep 2023TranscriptNotesPPT
-
Sep 2023TranscriptNotesPPT
-
Aug 2023Transcript PPT
-
Jun 2023TranscriptNotesPPT
-
May 2023Transcript PPT REC
-
Feb 2023Transcript PPT
-
Oct 2022TranscriptNotesPPT
-
Oct 2022TranscriptNotesPPT
-
Sep 2022TranscriptNotesPPT
-
Jun 2022TranscriptNotesPPT
-
May 2022TranscriptNotesPPT
-
Apr 2022TranscriptNotesPPT
-
Mar 2022TranscriptNotesPPT
-
Feb 2022TranscriptPPT
-
Dec 2021TranscriptNotesPPT
-
Nov 2021Transcript PPT
-
Sep 2021TranscriptNotesPPT
-
Sep 2021TranscriptNotesPPT
-
Sep 2021TranscriptNotesPPT
-
Sep 2021TranscriptNotesPPT
-
Aug 2021Transcript PPT
-
May 2021Transcript PPT
-
Mar 2021Transcript PPT
-
Nov 2020TranscriptPPT
-
Sep 2020TranscriptPPT
-
May 2020Transcript PPT
-
Feb 2020Transcript PPT
-
Dec 2019TranscriptPPT
-
Aug 2019Transcript PPT
-
May 2019Transcript PPT
-
Apr 2019TranscriptPPT
-
Feb 2019TranscriptPPT
-
Oct 2018TranscriptPPT
-
Aug 2018TranscriptPPT
Adani Group
The co. belongs to the Adani Group, a diversified industrial conglomerate in India with a combined market capitalisation of ~USD 206 Billion in April 2022, comprising seven publicly traded companies. [1]