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 ₹ 2,02,605 Cr.
- Current Price ₹ 525
- High / Low ₹ 897 / 431
- Stock P/E 15.9
- Book Value ₹ 146
- Dividend Yield 0.00 %
- ROCE 22.5 %
- ROE 25.6 %
- Face Value ₹ 10.0
Pros
- Company has delivered good profit growth of 65.2% CAGR over last 5 years
- Company has a good return on equity (ROE) track record: 3 Years ROE 40.2%
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 100 BSE 200 BSE Dollex 200 Nifty Next 50
Quarterly Results
Consolidated Figures in Rs. Crores / View Standalone
Profit & Loss
Consolidated Figures in Rs. Crores / View Standalone
Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|
15,328 | 18,683 | 25,377 | 22,616 | 20,304 | 23,884 | 26,468 | 26,221 | 27,711 | 38,773 | 50,351 | 56,203 | |
10,735 | 14,005 | 16,575 | 16,635 | 14,868 | 18,901 | 20,734 | 17,533 | 17,830 | 28,677 | 32,124 | 34,898 | |
Operating Profit | 4,593 | 4,678 | 8,802 | 5,980 | 5,436 | 4,983 | 5,734 | 8,688 | 9,881 | 10,096 | 18,228 | 21,305 |
OPM % | 30% | 25% | 35% | 26% | 27% | 21% | 22% | 33% | 36% | 26% | 36% | 38% |
137 | 1,188 | -201 | -3,666 | 754 | 2,448 | 323 | 1,909 | 3,908 | 4,216 | 9,883 | 2,703 | |
Interest | 4,162 | 4,864 | 5,560 | 5,902 | 5,570 | 5,657 | 5,315 | 5,106 | 4,095 | 3,334 | 3,388 | 3,340 |
Depreciation | 1,937 | 1,818 | 2,666 | 2,672 | 2,699 | 2,751 | 3,006 | 3,202 | 3,118 | 3,304 | 3,931 | 4,309 |
Profit before tax | -1,370 | -816 | 375 | -6,260 | -2,079 | -976 | -2,265 | 2,289 | 6,577 | 7,675 | 20,792 | 16,360 |
Tax % | -79% | 0% | -47% | -1% | -0% | 1% | 0% | 45% | 25% | -40% | -0% | 22% |
-291 | -816 | 551 | -6,174 | -2,103 | -984 | -2,275 | 1,270 | 4,912 | 10,727 | 20,829 | 12,750 | |
EPS in Rs | -1.01 | -2.84 | 1.65 | -16.01 | -5.45 | -2.55 | -5.90 | 3.29 | 12.73 | 27.81 | 54.00 | 33.55 |
Dividend Payout % | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% |
Compounded Sales Growth | |
---|---|
10 Years: | 12% |
5 Years: | 16% |
3 Years: | 27% |
TTM: | 12% |
Compounded Profit Growth | |
---|---|
10 Years: | 28% |
5 Years: | 65% |
3 Years: | 37% |
TTM: | -39% |
Stock Price CAGR | |
---|---|
10 Years: | 28% |
5 Years: | 75% |
3 Years: | 23% |
1 Year: | -14% |
Return on Equity | |
---|---|
10 Years: | 28% |
5 Years: | 37% |
3 Years: | 40% |
Last Year: | 26% |
Balance Sheet
Consolidated Figures in Rs. Crores / View Standalone
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 | 3,671 | 2,853 | 4,134 | -857 | -2,968 | 3,855 | 2,624 | 9,256 | 14,600 | 26,019 | 39,288 | 52,490 |
44,150 | 44,742 | 52,729 | 52,484 | 52,835 | 46,980 | 55,199 | 52,519 | 49,145 | 42,350 | 34,616 | 39,495 | |
8,045 | 8,008 | 15,597 | 16,027 | 15,804 | 13,293 | 13,346 | 13,175 | 14,379 | 13,596 | 14,248 | 17,076 | |
Total Liabilities | 58,739 | 58,474 | 75,794 | 71,511 | 69,528 | 67,985 | 75,025 | 78,806 | 81,981 | 85,821 | 92,009 | 112,918 |
46,365 | 45,080 | 56,941 | 54,391 | 52,137 | 50,419 | 55,846 | 52,851 | 53,274 | 51,451 | 63,016 | 69,297 | |
CWIP | 3,660 | 191 | 88 | 125 | 120 | 350 | 2,347 | 6,439 | 10,270 | 12,880 | 925 | 12,104 |
Investments | 115 | 357 | 0 | 164 | 0 | 3 | 3 | 20 | 183 | 654 | 374 | 1,097 |
8,599 | 12,846 | 18,765 | 16,831 | 17,271 | 17,213 | 16,830 | 19,495 | 18,254 | 20,836 | 27,694 | 30,418 | |
Total Assets | 58,739 | 58,474 | 75,794 | 71,511 | 69,528 | 67,985 | 75,025 | 78,806 | 81,981 | 85,821 | 92,009 | 112,918 |
Cash Flows
Consolidated Figures in Rs. Crores / View Standalone
Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|
3,238 | 5,824 | 5,257 | 4,725 | 5,101 | 5,610 | 5,598 | 7,014 | 10,233 | 8,431 | 14,170 | 21,501 | |
-4,700 | -4,737 | -2,692 | -1,212 | -520 | -984 | -2,304 | -2,188 | 774 | 1,545 | 3,481 | -17,142 | |
1,631 | -1,144 | -2,713 | -3,539 | -4,600 | -4,663 | -2,377 | -5,655 | -10,338 | -10,408 | -16,864 | -5,175 | |
Net Cash Flow | 169 | -58 | -148 | -26 | -19 | -37 | 917 | -828 | 669 | -433 | 787 | -816 |
Ratios
Consolidated Figures in Rs. Crores / View Standalone
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 | 37 | 68 | 179 | 124 | 109 | 131 | 115 | 165 | 126 | 109 | 85 | 85 |
Inventory Days | ||||||||||||
Days Payable | ||||||||||||
Cash Conversion Cycle | 37 | 68 | 179 | 124 | 109 | 131 | 115 | 165 | 126 | 109 | 85 | 85 |
Working Capital Days | -131 | -38 | 40 | -5 | -7 | 18 | 31 | 136 | 98 | 74 | 73 | 94 |
ROCE % | 6% | 7% | 11% | 6% | 6% | 9% | 7% | 12% | 16% | 16% | 32% | 23% |
Documents
Announcements
-
Announcement under Regulation 30 (LODR)-Analyst / Investor Meet - Outcome
1d - Audio recording link of Adani Power Q4 FY25 post-results analyst call provided.
-
Announcement under Regulation 30 (LODR)-Newspaper Publication
1d - Adani Power Limited has submitted to the copy of Newspaper Publication for the publication of the Audited Financial Results for quarter and year ended March …
-
Announcement under Regulation 30 (LODR)-Investor Presentation
1d - Adani Power Limited has submitted to the Exchange, a copy of the updated presentation for the month of April 2025.
-
Announcement under Regulation 30 (LODR)-Investor Presentation
1d - Adani Power Limited has submitted to the Exchange, a copy of the Investor Presentation for the earnings conference call to be held on May 1, …
- Results - Financial Results For March 31, 2025 2d
Annual reports
-
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
-
Financial Year 2012
from nse
Concalls
-
Apr 2025TranscriptNotesPPT
-
Apr 2025TranscriptNotesPPT
-
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.