Adani Transmission Ltd

About [ edit ]

Adani Transmission and its subsidiaries (together referred to as the Group) are engaged in the business of generation, transmission and distribution of power through India. The Group develops, owns and operates transmission lines across the States of Gujarat, Rajasthan, Bihar, Jharkhand, Uttar Pradesh, Maharashtra, Haryana, Chhattisgarh and Madhya Pradesh. Apart from the above the group also deals in various agro commodities.

  • Market Cap 138,098 Cr.
  • Current Price 1,256
  • High / Low 1,648 / 221
  • Stock P/E 113
  • Book Value 55.4
  • Dividend Yield 0.00 %
  • ROCE 12.0 %
  • ROE 21.6 %
  • Face Value 10.0

Pros

Cons

  • Stock is trading at 22.68 times its book value
  • Though the company is reporting repeated profits, it is not paying out dividend
  • Company has low interest coverage ratio.
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
621 1,396 2,743 2,546 2,858 2,593 2,778 3,187 2,447 2,156 2,597 2,727
116 839 1,931 1,674 1,751 1,590 1,722 2,099 1,290 1,194 1,593 1,899
Operating Profit 505 557 812 871 1,107 1,004 1,056 1,088 1,156 962 1,004 827
OPM % 81% 40% 30% 34% 39% 39% 38% 34% 47% 45% 39% 30%
Other Income 74 66 172 56 32 45 58 131 335 184 248 349
Interest 211 287 458 436 532 493 516 698 631 536 455 494
Depreciation 146 192 268 276 285 291 294 304 378 314 325 312
Profit before tax 222 144 258 215 321 264 305 217 482 296 472 370
Tax % 24% 38% 41% 32% 34% 13% 33% 73% 26% 28% 2% 31%
Net Profit 169 90 154 147 213 230 204 94 384 207 395 238
EPS in Rs 1.54 0.81 1.40 1.33 1.94 2.10 1.85 0.86 3.49 1.88 3.59 2.17

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
0 131 2,194 2,876 3,944 7,305 11,416 9,926
0 29 267 893 1,118 4,543 7,158 5,976
Operating Profit 0 101 1,927 1,983 2,826 2,762 4,258 3,950
OPM % 78% 88% 69% 72% 38% 37% 40%
Other Income 0 3 70 22 111 351 261 1,115
Interest 0 73 957 904 886 1,391 2,238 2,117
Depreciation 0 37 560 569 579 882 1,174 1,329
Profit before tax 0 -5 480 532 1,472 840 1,107 1,620
Tax % -34% 23% 22% 22% 33% 36% 20%
Net Profit 0 -7 368 416 1,143 559 742 1,224
EPS in Rs 0.00 -0.06 3.35 3.79 10.39 5.08 6.74 11.13
Dividend Payout % 0% 0% 0% 0% 0% 0% 0%
Compounded Sales Growth
10 Years:%
5 Years:35%
3 Years:36%
TTM:-13%
Compounded Profit Growth
10 Years:%
5 Years:27%
3 Years:3%
TTM:65%
Stock Price CAGR
10 Years:%
5 Years:105%
3 Years:95%
1 Year:393%
Return on Equity
10 Years:%
5 Years:19%
3 Years:17%
Last Year:22%

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
0 1,090 1,100 1,100 1,100 1,100 1,100 1,100
Reserves 0 -7 1,572 1,847 3,108 3,535 4,120 4,990
Borrowings 0 9,701 8,585 8,975 10,428 20,137 24,246 26,961
0 708 489 890 2,629 7,787 10,246 10,183
Total Liabilities 0 11,492 11,746 12,811 17,265 32,558 39,711 43,234
0 10,573 10,060 9,853 9,291 24,412 24,924 26,987
CWIP 0 10 258 1,343 2,353 694 2,212 5,255
Investments 0 0 20 105 0 336 313 442
0 909 1,407 1,510 5,621 7,117 12,262 10,550
Total Assets 0 11,492 11,746 12,811 17,265 32,558 39,711 43,234

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
0 -35 1,544 2,189 2,198 2,591 5,437 3,784
0 -1,864 -816 -1,730 -3,192 -3,050 -5,643 -4,009
0 1,902 -722 -455 1,589 38 1,250 -745
Net Cash Flow 0 3 6 4 596 -421 1,045 -969

Ratios

Consolidated Figures in Rs. Crores / View Standalone

Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021
ROCE % 1% 13% 12% 18% 11% 12% 12%
Debtor Days 1,255 30 24 24 36 32 37
Inventory Turnover 0.00 0.00 0.28 0.00 11.41 8.15 7.45

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
74.92 74.92 74.92 74.92 74.92 74.92 74.92 74.92 74.92 74.92 74.92 74.92
20.02 20.28 20.44 20.63 20.71 20.76 20.82 20.69 19.37 19.46 19.91 20.30
2.64 2.62 2.62 2.57 2.60 2.59 2.46 2.57 2.71 2.59 2.56 2.55
2.42 2.19 2.02 1.88 1.77 1.74 1.80 1.82 3.00 3.03 2.61 2.23

Documents