Adani Power Ltd

Adani Power is engaged in sells power generated from 40 MW solar power project under long term Power Purchase Agreement (PPAs).(Source : 201903 Annual Report Page No: 119)

  • Market Cap: 14,271 Cr.
  • Current Price: 37.00
  • 52 weeks High / Low 73.80 / 23.00
  • Book Value: -5.34
  • Stock P/E:
  • Dividend Yield: 0.00 %
  • ROCE: 8.22 %
  • ROE: %
  • Sales Growth (3Yrs): 5.38 %
  • Listed on BSE and NSE
  • Company Website
  • Face Value: 10.00
Edit ratios
Pros:
Cons:
Company has low interest coverage ratio.
The company has delivered a poor growth of 7.21% over past five years.
Promoters have pledged 31.64% of their holding.

Peer comparison Sector: Power Generation & Distribution // Industry: Power Generation And Supply

Loading peers table ...

Quarterly Results Consolidated Figures in Rs. Crores / View Standalone

Sep 2017 Dec 2017 Mar 2018 Jun 2018 Sep 2018 Dec 2018 Mar 2019 Jun 2019 Sep 2019 Dec 2019 Mar 2020 Jun 2020
6,159 4,844 3,981 3,753 7,104 6,305 6,722 7,805 5,916 6,575 6,172 5,204
4,034 4,139 2,748 2,671 4,851 5,295 6,114 5,121 4,567 5,127 5,968 3,815
Operating Profit 2,125 705 1,234 1,082 2,253 1,010 608 2,684 1,349 1,448 205 1,388
OPM % 34% 15% 31% 29% 32% 16% 9% 34% 23% 22% 3% 27%
Other Income 256 72 180 206 553 362 1,356 -794 901 110 155 152
Interest 1,389 1,411 1,363 1,362 1,407 1,531 1,357 1,322 1,326 1,423 1,244 1,392
Depreciation 678 673 681 679 697 682 692 690 765 783 768 783
Profit before tax 313 -1,307 -631 -753 702 -840 -84 -122 158 -649 -1,653 -634
Tax % -1% 0% -1% -10% 45% -40% 854% -116% 98% -8% 21% -8%
Net Profit 317 -1,314 -653 -825 387 -1,181 635 -263 4 -702 -1,313 -682
EPS in Rs 0.82 -3.41 -1.69 -2.14 1.00 -3.40 1.32 -1.20 -0.51 -2.40 -3.98 -2.38
Notes Notes Notes Notes Notes Notes Notes Notes Notes Notes Notes Notes

Profit & Loss Consolidated Figures in Rs. Crores / View Standalone

Mar 2009 Mar 2010 Mar 2011 Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 TTM
0 427 2,097 4,035 6,692 15,328 18,683 25,377 22,616 20,304 23,884 26,468 23,867
6 183 852 2,664 5,732 10,735 13,541 16,575 16,635 14,898 18,901 20,734 19,477
Operating Profit -6 244 1,246 1,370 960 4,593 5,143 8,802 5,980 5,407 4,983 5,734 4,390
OPM % 57% 59% 34% 14% 30% 28% 35% 26% 27% 21% 22% 18%
Other Income 0 32 11 -42 215 137 724 -201 -3,666 783 2,448 323 1,318
Interest 0 38 255 738 1,703 4,162 4,864 5,560 5,902 5,570 5,657 5,315 5,385
Depreciation 0 35 189 590 1,290 1,937 1,818 2,666 2,672 2,699 2,751 3,006 3,099
Profit before tax -6 203 813 0 -1,818 -1,370 -816 375 -6,260 -2,079 -976 -2,265 -2,777
Tax % 0% 16% 37% 86,718% -26% 79% 0% -47% 1% 0% -1% -0%
Net Profit -5 170 514 -287 -2,295 -291 -816 551 -6,174 -2,103 -984 -2,275 -2,694
EPS in Rs 0.00 0.78 2.36 0.00 0.00 0.00 0.00 1.65 0.00 0.00 0.00 0.00 -9.27
Dividend Payout % 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0%
* Sales is net of excise duty and discounts
Compounded Sales Growth
10 Years:51.10%
5 Years:7.21%
3 Years:5.38%
TTM:-14.57%
Compounded Profit Growth
10 Years:%
5 Years:0.70%
3 Years:12.16%
TTM:-712.37%
Stock Price CAGR
10 Years:-12.21%
5 Years:8.20%
3 Years:6.71%
1 Year:-43.85%
Return on Equity
10 Years:%
5 Years:%
3 Years:%
Last Year:None%

Balance Sheet Consolidated Figures in Rs. Crores / View Standalone

Corp Actions
Mar 2009 Mar 2010 Mar 2011 Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020
1,842 2,180 2,180 2,180 2,393 2,872 2,872 3,334 3,857 3,857 3,857 3,933
Reserves 447 3,598 4,107 3,861 1,900 3,671 2,853 4,134 -857 -2,968 -4,145 -5,992
Borrowings 4,990 10,586 24,503 38,600 41,795 44,150 44,742 52,729 52,484 52,835 46,980 55,123
632 1,565 4,199 6,742 8,599 8,045 8,008 15,597 16,027 15,804 21,293 22,037
Total Liabilities 7,910 17,928 34,989 51,384 54,688 58,739 58,474 75,794 71,511 69,528 67,985 75,025
337 2,787 8,747 15,804 29,089 46,365 45,080 56,941 54,391 52,137 50,419 55,846
CWIP 6,589 12,769 20,305 26,721 18,976 3,660 191 88 125 120 350 2,347
Investments 0 0 10 19 22 115 357 0 164 0 3 3
985 2,372 5,927 8,839 6,600 8,599 12,846 18,765 16,831 17,271 17,213 16,830
Total Assets 7,910 17,928 34,989 51,384 54,688 58,739 58,474 75,794 71,511 69,528 67,985 75,025

Cash Flows Consolidated Figures in Rs. Crores / View Standalone

Mar 2009 Mar 2010 Mar 2011 Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020
-3 142 1,439 964 3,001 3,238 5,824 5,257 4,725 5,101 5,610 5,598
-4,523 -7,949 -14,877 -13,474 -4,064 -4,700 -4,737 -2,692 -1,212 -520 -984 -2,304
4,892 8,414 13,247 12,356 861 1,631 -1,144 -2,713 -3,539 -4,600 -4,663 -2,377
Net Cash Flow 366 607 -191 -154 -203 169 -58 -148 -26 -19 -37 917

Ratios Consolidated Figures in Rs. Crores / View Standalone

Mar 2009 Mar 2010 Mar 2011 Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020
ROCE % -0% 2% 5% 2% -0% 6% 7% 11% 6% 6% 9% 8%
Debtor Days 219 8 41 41 37 68 179 124 109 131 115
Inventory Turnover 35.05 4.73 3.89 4.13 6.56 7.99 9.08 8.66 9.52 15.21 9.39

Shareholding pattern in percentages

Sep 2017 Dec 2017 Mar 2018 Jun 2018 Sep 2018 Dec 2018 Mar 2019 Jun 2019 Sep 2019 Dec 2019 Mar 2020 Jun 2020
69.47 71.55 73.07 74.97 74.97 74.97 74.97 74.97 74.97 74.97 74.97 74.97
20.92 19.41 11.28 9.01 8.75 9.59 10.02 10.54 11.86 12.39 12.38 12.77
2.27 2.52 9.14 8.51 9.77 10.45 10.11 9.64 8.98 8.60 8.29 7.38
7.34 6.52 6.51 7.50 6.50 4.99 4.90 4.85 4.19 4.04 4.35 4.88