Adani Power Ltd
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]
- Market Cap ₹ 2,45,822 Cr.
- Current Price ₹ 637
- High / Low ₹ 680 / 431
- Stock P/E 22.5
- Book Value ₹ 120
- Dividend Yield 0.00 %
- ROCE 23.7 %
- ROE 27.0 %
- Face Value ₹ 10.0
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 41.3%
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
Utilities Power Power Integrated Power Utilities
Part of BSE 500 BSE 100 BSE 200 Nifty Next 50 Nifty 500
Quarterly Results
Standalone Figures in Rs. Crores / View Consolidated
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 | TTM | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|
10,725 | 10,487 | 12,730 | 10,868 | 8,121 | 2,404 | 1,005 | 447 | 27,711 | 36,681 | 46,456 | 49,711 | 46,969 | |
7,147 | 8,025 | 9,189 | 9,604 | 7,233 | 2,417 | 1,044 | 408 | 17,807 | 27,321 | 29,747 | 30,089 | 28,921 | |
Operating Profit | 3,578 | 2,462 | 3,540 | 1,264 | 888 | -13 | -38 | 39 | 9,904 | 9,360 | 16,709 | 19,622 | 18,048 |
OPM % | 33% | 23% | 28% | 12% | 11% | -1% | -4% | 9% | 36% | 26% | 36% | 39% | 38% |
483 | 848 | 509 | -3,180 | 1,957 | 1,065 | -92 | 134 | 4,001 | 4,479 | 10,048 | 2,747 | 2,928 | |
Interest | 3,339 | 2,498 | 2,951 | 3,102 | 2,008 | 1,239 | 1,175 | 644 | 4,087 | 3,307 | 3,404 | 3,207 | 2,929 |
Depreciation | 1,188 | 881 | 1,137 | 1,121 | 861 | 38 | 35 | 32 | 3,116 | 3,143 | 3,772 | 3,879 | 3,697 |
Profit before tax | -465 | -69 | -39 | -6,138 | -24 | -225 | -1,341 | -503 | 6,702 | 7,389 | 19,581 | 15,284 | 14,350 |
Tax % | -228% | 0% | -345% | -1% | 0% | 0% | 0% | -1% | 25% | -39% | -0% | 24% | |
595 | -69 | 97 | -6,054 | -24 | -225 | -1,341 | -499 | 5,036 | 10,246 | 19,632 | 11,560 | 10,923 | |
EPS in Rs | 2.07 | -0.24 | 0.29 | -15.70 | -0.06 | -0.58 | -3.48 | -1.29 | 13.06 | 26.57 | 50.90 | 29.97 | 28.33 |
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: | 6% |
Compounded Profit Growth | |
---|---|
10 Years: | 46% |
5 Years: | 105% |
3 Years: | 32% |
TTM: | -20% |
Stock Price CAGR | |
---|---|
10 Years: | 39% |
5 Years: | 76% |
3 Years: | 18% |
1 Year: | -4% |
Return on Equity | |
---|---|
10 Years: | 23% |
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 | 36,113 | 42,592 |
25,282 | 23,909 | 27,012 | 27,274 | 9,577 | 11,491 | 5,757 | 6,284 | 40,497 | 32,903 | 34,862 | 35,963 | |
5,710 | 6,101 | 9,506 | 9,810 | 586 | 309 | 983 | 1,039 | 12,806 | 11,705 | 14,165 | 14,271 | |
Total Liabilities | 38,779 | 37,726 | 45,543 | 41,757 | 19,702 | 28,928 | 22,530 | 24,408 | 71,766 | 72,832 | 88,997 | 96,683 |
24,467 | 20,111 | 23,797 | 22,718 | 642 | 603 | 570 | 541 | 49,342 | 46,583 | 59,467 | 58,142 | |
CWIP | 146 | 48 | 39 | 68 | 0 | 0 | 0 | 1 | 184 | 188 | 742 | 2,994 |
Investments | 4,916 | 5,627 | 7,662 | 7,740 | 7,768 | 17,157 | 18,216 | 19,359 | 4,834 | 6,373 | 1,980 | 4,330 |
9,250 | 11,940 | 14,045 | 11,231 | 11,292 | 11,168 | 3,744 | 4,508 | 17,406 | 19,687 | 26,808 | 31,218 | |
Total Assets | 38,779 | 37,726 | 45,543 | 41,757 | 19,702 | 28,928 | 22,530 | 24,408 | 71,766 | 72,832 | 88,997 | 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 | 12,976 | 18,453 | |
-31 | -2,575 | -3,236 | -555 | -3,565 | -8,285 | 6,816 | 390 | 1,386 | 2,824 | 3,145 | -10,811 | |
-3,353 | 180 | 1,330 | -95 | 3,845 | 8,457 | -6,907 | -105 | -11,182 | -11,138 | -15,751 | -8,041 | |
Net Cash Flow | 2 | -2 | -37 | 10 | -52 | 4 | 3 | -3 | 468 | -381 | 370 | -398 |
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 | 90 | 89 |
Inventory Days | ||||||||||||
Days Payable | ||||||||||||
Cash Conversion Cycle | 9 | 50 | 150 | 59 | 2 | 2 | 133 | 8 | 125 | 113 | 90 | 89 |
Working Capital Days | -309 | -286 | -312 | -440 | -211 | -506 | -1,105 | -4,367 | -30 | 6 | 18 | 17 |
ROCE % | 9% | 7% | 9% | 3% | 2% | 4% | 3% | 1% | 26% | 18% | 34% | 24% |
Documents
Announcements
-
Announcement Under Regulation 30 (LODR) - Signing Of Power Supply Agreement With Bihar State Power Generation Company Ltd.
13 Sep - Signed 25-year PSA with Bihar for 2,400MW at Rs6.075/kWh; ~$3bn investment; 60-month commissioning.
-
Announcement Under Regulation 30 (LODR) - Receipt Of Letter Of Award For Supply Of Additional Power From A New 800 MW Thermal Power Project, Under 'Greenshoe Option', Whereby Total Awarded Capacity Increased To 1600 MW
11 Sep - Adani Power awarded additional 800MW (total 1600MW) LoA by MPPMCL; Rs21,000 crore capex; tariff Rs5.838/kWh.
-
Reply To Clarification Sought From Adani Power Ltd
9 Sep - Adani Power clarifies increased share trading volume is market-driven, management unaware; reiterates Regulation 30 disclosures.
-
Clarification sought from Adani Power Ltd
9 Sep - Exchange has sought clarification from Adani Power Ltd on September 9, 2025, with reference to Movement in Volume.
-
Announcement Under Regulation 30 (LODR) - Signing Of SHA To Set Up A 570MW Hydro Power Project In Bhutan
6 Sep - APL signs SHA with DGPC for 570MW Wangchhu hydro project; ~INR60bn investment; construction H1 2026, 49:51 JV.
Annual reports
-
Financial Year 2025
from bse
-
Financial Year 2024
from bse
-
Financial Year 2023
from bse
-
Financial Year 2022
from bse
-
Financial Year 2021
from bse
-
Financial Year 2020
from bse
-
Financial Year 2019
from bse
-
Financial Year 2018
from bse
-
Financial Year 2017
from bse
-
Financial Year 2016
from bse
-
Financial Year 2015
from bse
-
Financial Year 2014
from bse
-
Financial Year 2013
from nse
-
Financial Year 2013
from bse
-
Financial Year 2012
from bse
Concalls
-
Sep 2025TranscriptNotesPPT
-
Sep 2025TranscriptNotesPPT
-
Aug 2025Transcript PPT
-
Aug 2025TranscriptNotesPPT REC
-
Aug 2025TranscriptNotesPPT
-
Jun 2025TranscriptNotesPPT
-
Jun 2025TranscriptNotesPPT
-
May 2025Transcript PPT
-
Apr 2025TranscriptNotesPPT
-
Apr 2025TranscriptNotesPPT REC
-
Mar 2025TranscriptNotesPPT
-
Feb 2025Transcript PPT REC
-
Nov 2024Transcript PPT REC
-
Oct 2024TranscriptNotesPPT
-
Sep 2024TranscriptNotesPPT
-
Aug 2024Transcript PPT
-
Aug 2024TranscriptNotesPPT
-
Jul 2024TranscriptNotesPPT
-
Jun 2024TranscriptNotesPPT
-
May 2024Transcript PPT
-
Mar 2024TranscriptNotesPPT
-
Feb 2024Transcript PPT REC
-
Jan 2024TranscriptNotesPPT
-
Nov 2023Transcript PPT
-
Aug 2023TranscriptNotesPPT
-
May 2023TranscriptNotesPPTREC
-
Sep 2019TranscriptPPT
-
Jun 2019TranscriptPPT
-
Apr 2018TranscriptPPT
-
May 2017TranscriptPPT
-
Jan 2017TranscriptPPT
-
Oct 2016TranscriptPPT
-
May 2016TranscriptPPT
-
Feb 2016TranscriptPPT
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.