Adani Power Ltd

About [ edit ]

Adani Power sells power generated from 40 MW solar power project under long term Power Purchase Agreement (PPAs) and also engaged in other commercial activities .

  • Market Cap 45,858 Cr.
  • Current Price 120
  • High / Low 167 / 34.4
  • Stock P/E 35.8
  • Book Value -3.08
  • Dividend Yield 0.00 %
  • ROCE 14.2 %
  • ROE %
  • Face Value 10.0

Pros

  • Company has delivered good profit growth of 18.39% CAGR over last 5 years
  • Company's median sales growth is 17.63% of last 10 years

Cons

  • Company has low interest coverage ratio.
  • The company has delivered a poor sales growth of 0.66% over past five years.
  • Promoters have pledged 29.11% of their holding.
  • Company has high debtors of 159.21 days.
Loading peers table ...

Quarterly Results

Consolidated Figures in Rs. Crores / View Standalone

Jun 2018 Sep 2018 Dec 2018 Mar 2019 Jun 2019 Sep 2019 Dec 2019 Mar 2020 Jun 2020 Sep 2020 Dec 2020 Mar 2021
3,753 7,104 6,305 6,722 7,805 5,916 6,575 6,172 5,204 7,749 6,895 6,374
2,671 4,851 5,295 6,114 5,121 4,567 5,127 5,968 3,815 3,706 5,272 4,759
Operating Profit 1,082 2,253 1,010 608 2,684 1,349 1,448 205 1,388 4,043 1,623 1,614
OPM % 29% 32% 16% 9% 34% 23% 22% 3% 27% 52% 24% 25%
Other Income 206 553 362 1,356 -794 901 110 155 152 1,043 204 528
Interest 1,362 1,407 1,531 1,357 1,322 1,326 1,423 1,244 1,392 1,364 1,223 1,127
Depreciation 679 697 682 692 690 765 783 768 783 828 810 782
Profit before tax -753 702 -840 -84 -122 158 -649 -1,653 -634 2,894 -206 234
Tax % -10% 45% -40% 854% -116% 98% -8% 21% -8% 23% -40% 94%
Net Profit -825 387 -1,181 635 -263 4 -702 -1,313 -682 2,228 -289 13
EPS in Rs -2.14 1.00 -3.06 1.65 -0.68 0.01 -1.82 -3.40 -1.77 5.78 -0.75 0.03

Profit & Loss

Consolidated Figures in Rs. Crores / View Standalone

Mar 2010 Mar 2011 Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021
427 2,097 4,035 6,692 15,328 18,683 25,377 22,616 20,304 23,884 26,468 26,221
183 852 2,664 5,732 10,735 13,541 16,575 16,635 14,898 18,901 20,734 17,533
Operating Profit 244 1,246 1,370 960 4,593 5,143 8,802 5,980 5,407 4,983 5,734 8,688
OPM % 57% 59% 34% 14% 30% 28% 35% 26% 27% 21% 22% 33%
Other Income 32 11 -42 215 137 724 -201 -3,666 783 2,448 323 1,909
Interest 38 255 738 1,703 4,162 4,864 5,560 5,902 5,570 5,657 5,315 5,106
Depreciation 35 189 590 1,290 1,937 1,818 2,666 2,672 2,699 2,751 3,006 3,202
Profit before tax 203 813 0 -1,818 -1,370 -816 375 -6,260 -2,079 -976 -2,265 2,289
Tax % 16% 37% 86,718% -26% 79% 0% -47% 1% 0% -1% -0% 45%
Net Profit 170 514 -287 -2,295 -291 -816 551 -6,174 -2,103 -984 -2,275 1,270
EPS in Rs 0.78 2.36 -1.32 -9.59 -1.01 -2.84 1.65 -16.01 -5.45 -2.55 -5.90 3.29
Dividend Payout % 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0%
Compounded Sales Growth
10 Years:29%
5 Years:1%
3 Years:9%
TTM:-1%
Compounded Profit Growth
10 Years:10%
5 Years:18%
3 Years:38%
TTM:204%
Stock Price CAGR
10 Years:1%
5 Years:33%
3 Years:88%
1 Year:217%
Return on Equity
10 Years:%
5 Years:%
3 Years:%
Last Year:%

Balance Sheet

Consolidated Figures in Rs. Crores / View Standalone

Mar 2010 Mar 2011 Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021
2,180 2,180 2,180 2,393 2,872 2,872 3,334 3,857 3,857 3,857 3,933 3,945
Reserves 3,598 4,107 3,861 1,900 3,671 2,853 4,134 -857 -2,968 -4,145 -5,992 -5,132
Borrowings 10,586 24,503 38,600 41,795 44,150 44,742 52,729 52,484 52,835 46,980 55,123 52,323
1,565 4,199 6,742 8,599 8,045 8,008 15,597 16,027 15,804 21,293 22,037 27,488
Total Liabilities 17,928 34,989 51,384 54,688 58,739 58,474 75,794 71,511 69,528 67,985 75,025 78,535
2,787 8,747 15,804 29,089 46,365 45,080 56,941 54,391 52,137 50,419 55,846 52,851
CWIP 12,769 20,305 26,721 18,976 3,660 191 88 125 120 350 2,347 6,439
Investments 0 10 19 22 115 357 0 164 0 3 3 20
2,372 5,927 8,839 6,600 8,599 12,846 18,765 16,831 17,271 17,213 16,830 19,225
Total Assets 17,928 34,989 51,384 54,688 58,739 58,474 75,794 71,511 69,528 67,985 75,025 78,535

Cash Flows

Consolidated Figures in Rs. Crores / View Standalone

Mar 2010 Mar 2011 Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021
142 1,439 964 3,001 3,238 5,824 5,257 4,725 5,101 5,610 5,598 7,014
-7,949 -14,877 -13,474 -4,064 -4,700 -4,737 -2,692 -1,212 -520 -984 -2,304 -2,188
8,414 13,247 12,356 861 1,631 -1,144 -2,713 -3,539 -4,600 -4,663 -2,377 -5,655
Net Cash Flow 607 -191 -154 -203 169 -58 -148 -26 -19 -37 917 -828

Ratios

Consolidated Figures in Rs. Crores / View Standalone

Mar 2010 Mar 2011 Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021
ROCE % 2% 5% 2% -0% 6% 7% 11% 6% 6% 9% 8% 14%
Debtor Days 219 8 41 41 37 68 179 124 109 131 115 159
Inventory Turnover 35.05 4.73 3.89 4.13 6.56 7.99 9.08 8.66 9.52 15.21 9.38 6.50

Shareholding Pattern

Numbers in percentages

Jun 2018 Sep 2018 Dec 2018 Mar 2019 Jun 2019 Sep 2019 Dec 2019 Mar 2020 Jun 2020 Sep 2020 Dec 2020 Mar 2021
74.97 74.97 74.97 74.97 74.97 74.97 74.97 74.97 74.97 74.97 74.97 74.97
9.01 8.75 9.59 10.02 10.54 11.86 12.39 12.38 12.77 12.62 11.57 11.52
8.51 9.77 10.45 10.11 9.64 8.98 8.60 8.29 7.38 5.76 7.32 7.08
7.50 6.50 4.99 4.90 4.85 4.19 4.04 4.35 4.88 6.65 6.14 6.43

Documents