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 87,271 Cr.
  • Current Price 794
  • High / Low 855 / 148
  • Stock P/E 80.8
  • Book Value 76.2
  • Dividend Yield 0.00 %
  • ROCE 12.1 %
  • ROE 14.3 %
  • Face Value 10.0

Pros

  • Company has delivered good profit growth of 153.95% CAGR over last 5 years

Cons

  • Stock is trading at 10.41 times its book value
  • Though the company is reporting repeated profits, it is not paying out dividend
  • Company has low interest coverage ratio.
  • Promoters have pledged 27.77% of their holding.
Loading peers table ...

Quarterly Results

Consolidated Figures in Rs. Crores / View Standalone

Mar 2018 Jun 2018 Sep 2018 Dec 2018 Mar 2019 Jun 2019 Sep 2019 Dec 2019 Mar 2020 Jun 2020 Sep 2020 Dec 2020
810 621 1,396 2,743 2,546 2,858 2,593 2,778 3,187 2,447 2,156 2,597
319 116 839 1,931 1,674 1,751 1,590 1,722 2,099 1,290 1,194 1,593
Operating Profit 491 505 557 812 871 1,107 1,004 1,056 1,088 1,156 962 1,004
OPM % 61% 81% 40% 30% 34% 39% 39% 38% 34% 47% 45% 39%
Other Income 68 74 66 172 56 32 45 58 131 335 184 248
Interest 226 211 287 458 436 532 493 516 698 631 536 455
Depreciation 143 146 192 268 276 285 291 294 304 378 314 325
Profit before tax 190 222 144 258 215 321 264 305 217 482 296 472
Tax % 21% 24% 38% 41% 32% 34% 13% 33% 73% 26% 28% 2%
Net Profit 150 169 90 154 147 213 230 204 94 384 207 395
EPS in Rs 1.37 1.54 0.81 1.40 1.33 1.94 2.10 1.85 0.86 3.49 1.88 3.59
Notes Notes Notes Notes Notes Notes Notes Notes Notes Notes Notes Notes

Profit & Loss

Consolidated Figures in Rs. Crores / View Standalone

Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 TTM
0 131 2,194 2,876 3,944 7,305 11,416 10,387
0 29 267 893 1,118 4,543 7,162 6,176
Operating Profit 0 101 1,927 1,983 2,826 2,762 4,254 4,211
OPM % 78% 88% 69% 72% 38% 37% 41%
Other Income 0 3 70 22 111 351 265 897
Interest 0 73 957 904 886 1,391 2,238 2,320
Depreciation 0 37 560 569 579 882 1,174 1,321
Profit before tax 0 -5 480 532 1,472 840 1,107 1,467
Tax % -34% 23% 22% 22% 33% 36%
Net Profit 0 -7 368 416 1,143 559 742 1,080
EPS in Rs 0.00 -0.06 3.35 3.79 10.39 5.08 6.74 9.82
Dividend Payout % 0% 0% 0% 0% 0% 0%
Compounded Sales Growth
10 Years:%
5 Years:145%
3 Years:58%
TTM:-4%
Compounded Profit Growth
10 Years:%
5 Years:154%
3 Years:19%
TTM:36%
Stock Price CAGR
10 Years:%
5 Years:91%
3 Years:63%
1 Year:237%
Return on Equity
10 Years:%
5 Years:18%
3 Years:19%
Last Year:14%

Balance Sheet

Consolidated Figures in Rs. Crores / View Standalone

Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Sep 2020
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 7,286
Borrowings 0 9,701 8,585 8,975 10,428 20,137 24,246 23,983
0 708 489 890 2,629 7,787 10,246 7,390
Total Liabilities 0 11,492 11,746 12,811 17,265 32,558 39,711 39,759
0 10,573 10,060 9,853 9,291 24,412 24,924 24,505
CWIP 0 10 258 1,343 2,353 694 2,212 3,481
Investments 0 0 20 105 0 336 313 414
0 909 1,407 1,510 5,621 7,117 12,262 11,358
Total Assets 0 11,492 11,746 12,811 17,265 32,558 39,711 39,759

Cash Flows

Consolidated Figures in Rs. Crores / View Standalone

Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020
0 -35 1,544 2,189 2,198 2,591 5,437
0 -1,864 -816 -1,730 -3,192 -3,050 -5,643
0 1,902 -722 -455 1,589 38 1,250
Net Cash Flow 0 3 6 4 596 -421 1,045

Ratios

Consolidated Figures in Rs. Crores / View Standalone

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

Shareholding Pattern

Numbers in percentages

Mar 2018 Jun 2018 Sep 2018 Dec 2018 Mar 2019 Jun 2019 Sep 2019 Dec 2019 Mar 2020 Jun 2020 Sep 2020 Dec 2020
74.92 74.92 74.92 74.92 74.92 74.92 74.92 74.92 74.92 74.92 74.92 74.92
19.99 20.02 20.28 20.44 20.63 20.71 20.76 20.82 20.69 19.37 19.46 19.91
2.63 2.64 2.62 2.62 2.57 2.60 2.59 2.46 2.57 2.71 2.59 2.56
2.46 2.42 2.19 2.02 1.88 1.77 1.74 1.80 1.82 3.00 3.03 2.61

Documents

Add document