No Record Found
CALLS | PUTS | |||||||||
Total OI | Chg in Ol | Chg % Ol | LTP | Chg % | Strike Price | Chg % | LTP | Chg % OI | Chg in Ol | Total OI |
No Record Found
No Record Found
No Record Found
Resolution Type | Desc. of Resolution | Lias Recommendation |
---|
Invest wise with Expert advice
Get better recommendations Make better investments.
Get better recommendations Make better investments.
By continuing, I accept the Terms & Conditions and agree to receive communication on Whatsapp
Demat Account
Trading Account
PROMOTER - TOTAL71.75%
Indian: 46.64%
Foreign: 25.1134%
NON-PROMOTER - TOTAL 28.25%
Institutions: 17.32%
Non-Institutions: 10.93%
CUSTODIES - 0.00%
Custodies: 0.00%
Y/e 31 Mar( In .Cr) | Mar-2022 | Mar-2021 | Mar-2020 | Mar-2018 |
---|---|---|---|---|
Revenue | 27711.18 | 26221.48 | 26467.72 | 20611.04 |
yoy growth (%) | 5.68 | (0.93) | 28.41 | (8.86) |
Raw materials | (545.56) | (365.30) | (467.10) | (309.26) |
As % of sales | 1.97 | 1.39 | 1.76 | 1.50 |
Employee costs | (470.31) | (431.54) | (426.82) | (353.74) |
As % of sales | 1.70 | 1.65 | 1.61 | 1.72 |
Other costs | (16,881.15) | (16,756.12) | (19,888.50) | (14,256.81) |
As % of sales | 60.92 | 63.90 | 75.14 | 69.17 |
Operating profit | 9814.16 | 8668.52 | 5685.30 | 5691.23 |
OPM | 35.42 | 33.06 | 21.48 | 27.61 |
Depreciation | (3,117.54) | (3,201.65) | (3,006.50) | (2,698.72) |
Interest expense | (4,094.78) | (5,106.33) | (5,314.82) | (5,570.23) |
Other income | 3975.29 | 1928.20 | 1374.09 | 482.39 |
Profit before tax | 6577.13 | 2288.74 | (1,261.93) | (2,095.33) |
Taxes | (1,665.55) | (1,018.76) | (9.85) | 5.15 |
Tax rate | (25.32) | (44.51) | 0.78 | (0.25) |
Minorities and other | -- | -- | -- | (29.18) |
Adj. profit | 4911.58 | 1269.98 | (1,271.78) | (2,119.36) |
Exceptional items | -- | -- | (1,002.99) | -- |
Net profit | 4911.58 | 1269.98 | (2,274.77) | (2,119.36) |
yoy growth (%) | 286.75 | (155.83) | 7.33 | (65.67) |
NPM | 17.72 | 4.84 | (8.60) | (10.28) |
Y/e 31 Mar ( In .Cr) | Mar-2023 | Mar-2022 | Mar-2021 | Mar-2020 |
---|---|---|---|---|
Equity capital | 19917.88 | 18844.87 | 18244.87 | 12471.94 |
Preference capital | 415.50 | 400.98 | 88.34 | 76.21 |
Reserves | 9711.23 | (387.98) | (5,132.28) | (5,991.50) |
Net worth | 30044.61 | 18857.87 | 13200.93 | 6556.65 |
Minority interest | -- | -- | 0.01 | 0.01 |
Debt | 42180.58 | 48,744 | 52430.34 | 55122.55 |
Deferred tax liabilities (net) | 4409.07 | 8165.56 | 5169.31 | 6917.82 |
Total liabilities | 76634.26 | 75767.43 | 70800.59 | 68597.03 |
Fixed assets | 64330.92 | 63543.95 | 59290.72 | 58192.58 |
Intangible assets | -- | -- | -- | -- |
Investments | 654.05 | 183.25 | 20.10 | 2.80 |
Deferred tax asset (net) | 4409.07 | 5665.78 | 3841.23 | 6651.75 |
Net working capital | 5366.57 | 4009.77 | 6041.22 | 1770.59 |
Inventories | 3075.20 | 2258.27 | 2025.11 | 2522.77 |
Inventory Days | -- | 29.75 | 28.19 | 34.79 |
Sundry debtors | 11529.36 | 9560.92 | 11839.28 | 8366.47 |
Debtor days | -- | 125.93 | 164.80 | 115.38 |
Other current assets | 4358.09 | 4069.95 | 4023.38 | 3961.07 |
Sundry creditors | (3,079.45) | (3,508.21) | (3,263.32) | (4,948.78) |
Creditor days | -- | 46.21 | 45.42 | 68.25 |
Other current liabilities | (10,516.63) | (8,371.16) | (8,583.23) | (8,130.94) |
Cash | 1873.65 | 2364.68 | 1607.32 | 1979.31 |
Total assets | 76634.26 | 75767.43 | 70800.59 | 68597.03 |
Y/e 31 Mar ( In .Cr) | Mar-2022 | Mar-2021 | Mar-2020 | Mar-2018 |
---|---|---|---|---|
Profit before tax | 6577.13 | 2288.74 | (1,261.93) | (2,095.33) |
Depreciation | (3,117.54) | (3,201.65) | (3,006.50) | (2,698.72) |
Tax paid | (1,665.55) | (1,018.76) | (9.85) | 5.15 |
Working capital 27,893 | 9542.06 | 9699.85 | 9003.99 | 4464.98 |
Other operating items | -- | -- | -- | -- |
Operating cashflow | 11336.10 | 7768.18 | 4725.71 | (323.92) |
Capital expenditure | 64916.62 | 53761.74 | 39058.65 | 10134.53 |
Free cash flow | 76252.72 | 61529.92 | 43784.36 | 9810.61 |
Equity raised | 15874.40 | 13,613 | 8338.29 | 3808.24 |
Investments | 173.24 | 1.09 | (19.57) | (115.31) |
Debt financing/disposal | 32420.34 | 26747.24 | 30913.17 | 24535.28 |
Dividends paid | -- | -- | -- | -- |
Net in cash | 124720.70 | 101891.25 | 83016.25 | 38038.82 |
Y/e 31 Mar | Mar-2022 | Mar-2021 | Mar-2020 | Mar-2018 |
---|---|---|---|---|
Growth matrix (%) | ||||
Revenue growth | 5.681 | -0.93 | 28.415 | -8.863 |
Op profit growth | 13.216 | 52.473 | -0.104 | -4.696 |
EBIT growth | 44.311 | 82.464 | 16.633 | -6.545 |
Net profit growth | 286.745 | -155.829 | 7.333 | -65.673 |
Profitability ratios (%) | ||||
OPM | 35.416 | 33.059 | 21.48 | 27.613 |
EBIT margin | 38.511 | 28.202 | 15.313 | 16.859 |
Net profit margin | 17.724 | 4.843 | -8.595 | -10.283 |
RoCE | 14.562 | 10.61 | 6.323 | 5.656 |
RoNW | 7.66 | 3.214 | -15.275 | -27.249 |
RoA | 1.676 | 0.456 | -0.887 | -0.862 |
Per share ratios (₹) | ||||
EPS | 12.73 | 3.29 | -5.9 | 0 |
Dividend per share | 0 | 0 | 0 | 0 |
Cash EPS | 4.651 | -5.008 | -13.693 | -12.492 |
Book value per share | 14.562 | 10.61 | 6.323 | 5.656 |
Valuation ratios | ||||
P/E | 14.537 | 25.851 | -4.703 | 0 |
P/CEPS | 39.783 | -16.982 | -2.027 | -1.901 |
P/B | 3.867 | 2.502 | 1.652 | 10.3 |
EV/EBIDTA | 8.539 | 7.892 | 9.044 | 9.903 |
Payout (%) | ||||
Dividend payout | 0 | 0 | 0 | 0 |
Tax payout | -25.323 | -44.512 | 0.781 | -0.246 |
Liquidity ratios | ||||
Debtor days | 140.937 | 140.631 | 99.541 | 121.963 |
Inventory days | 28.209 | 31.653 | 23.421 | 23.326 |
Creditor days | -69.051 | -85.382 | -93.618 | -127.014 |
Leverage ratios | ||||
Interest coverage | -2.606 | -1.448 | -0.763 | -0.624 |
Net debt / equity | 2.459 | 3.85 | 8.105 | 58.446 |
Net debt / op. profit | 4.726 | 5.863 | 9.347 | 9.133 |
Cost breakup (₹) | ||||
Material costs | -1.969 | -1.393 | -1.765 | -1.5 |
Employee costs | -1.697 | -1.646 | -1.613 | -1.716 |
Other costs | -60.918 | -63.902 | -75.142 | -69.171 |
Particulars ( Rupees In Crores.) | -- | -- | -- | -- | -- |
---|---|---|---|---|---|
Gross Sales | -- | -- | -- | -- | |
Excise Duty | -- | -- | -- | -- | |
Net Sales | -- | -- | -- | -- | |
Other Operating Income | -- | -- | -- | -- | |
Other Income | -- | -- | -- | -- | |
Total Income | -- | -- | -- | -- | |
Total Expenditure ** | -- | -- | -- | -- | |
PBIDT | -- | -- | -- | -- | |
Interest | -- | -- | -- | -- | |
PBDT | -- | -- | -- | -- | |
Depreciation | -- | -- | -- | -- | |
Minority Interest Before NP | -- | -- | -- | -- | |
Tax | -- | -- | -- | -- | |
Deferred Tax | -- | -- | -- | -- | |
Reported Profit After Tax | -- | -- | -- | -- | |
Minority Interest After NP | -- | -- | -- | -- | |
Net Profit after Minority Interest | -- | -- | -- | -- | |
Extra-ordinary Items | -- | -- | -- | -- | |
Adjusted Profit After Extra-ordinary item | -- | -- | -- | -- | |
EPS (Unit Curr.) | -- | -- | -- | -- | |
Book Value (Unit Curr.) | -- | -- | -- | -- | |
Dividend (%) | -- | -- | -- | -- | |
Equity | -- | -- | -- | -- | |
Public Shareholding (Number) | -- | -- | -- | -- | |
Public Shareholding (%) | -- | -- | -- | -- | |
Pledged/Encumbered - No. of Shares | -- | -- | -- | -- | |
Pledged/Encumbered - % in Total Promoters Holding | -- | -- | -- | -- | |
Pledged/Encumbered - % in Total Equity | -- | -- | -- | -- | |
Non Encumbered - No. of Shares | -- | -- | -- | -- | |
Non Encumbered - % in Total Promoters Holding | -- | -- | -- | -- | |
Non Encumbered - % in Total Equity | -- | -- | -- | -- | |
PBIDTM(%) | -- | -- | -- | -- | |
PBDTM(%) | -- | -- | -- | -- | |
PATM(%) | -- | -- | -- | -- |
No Record Found
Particulars ( Rupees In Crores.) | -- | -- | -- | -- | -- |
---|---|---|---|---|---|
Gross Sales | -- | -- | -- | -- | |
Excise Duty | -- | -- | -- | -- | |
Net Sales | -- | -- | -- | -- | |
Other Operating Income | -- | -- | -- | -- | |
Other Income | -- | -- | -- | -- | |
Total Income | -- | -- | -- | -- | |
Total Expenditure ** | -- | -- | -- | -- | |
PBIDT | -- | -- | -- | -- | |
Interest | -- | -- | -- | -- | |
PBDT | -- | -- | -- | -- | |
Depreciation | -- | -- | -- | -- | |
Minority Interest Before NP | -- | -- | -- | -- | |
Tax | -- | -- | -- | -- | |
Deferred Tax | -- | -- | -- | -- | |
Reported Profit After Tax | -- | -- | -- | -- | |
Minority Interest After NP | -- | -- | -- | -- | |
Net Profit after Minority Interest | -- | -- | -- | -- | |
Extra-ordinary Items | -- | -- | -- | -- | |
Adjusted Profit After Extra-ordinary item | -- | -- | -- | -- | |
EPS (Unit Curr.) | -- | -- | -- | -- | |
Book Value (Unit Curr.) | -- | -- | -- | -- | |
Dividend (%) | -- | -- | -- | -- | |
Equity | -- | -- | -- | -- | |
Public Shareholding (Number) | -- | -- | -- | -- | |
Public Shareholding (%) | -- | -- | -- | -- | |
Pledged/Encumbered - No. of Shares | -- | -- | -- | -- | |
Pledged/Encumbered - % in Total Promoters Holding | -- | -- | -- | -- | |
Pledged/Encumbered - % in Total Equity | -- | -- | -- | -- | |
Non Encumbered - No. of Shares | -- | -- | -- | -- | |
Non Encumbered - % in Total Promoters Holding | -- | -- | -- | -- | |
Non Encumbered - % in Total Equity | -- | -- | -- | -- | |
PBIDTM(%) | -- | -- | -- | -- | |
PBDTM(%) | -- | -- | -- | -- | |
PATM(%) | -- | -- | -- | -- |
No Record Found
Company Name | LTP (₹) | P/E (%) | Mkt.Cap (₹Cr.) | NP Qtr (₹Cr.) | Div.Yield (%) | Sales Qtr (₹.Cr) | Book Value (₹) |
---|---|---|---|---|---|---|---|
NTPC Ltd | 355.70 | 18.96 | 3,44,910.41 | 4,571.91 | 2.04 | 39,455.28 | 148.56 |
Power Grid Corporation of India Ltd | 303.90 | 18.27 | 2,82,645.35 | 3,970.23 | 3.64 | 10,676.59 | 93.22 |
Adani Green Energy Ltd | 1,713.80 | 0.00 | 2,71,471.49 | -195.00 | 0.00 | 7,304.00 | 47.34 |
Adani Power Ltd | 603.10 | 12.41 | 2,32,611.99 | 1,831.29 | 0.00 | 10,140.11 | 102.28 |
Tata Power Company Ltd | 414.75 | 59.42 | 1,32,526.71 | 846.11 | 0.48 | 4,960.57 | 49.41 |
Adani Power Ltd (APL), a part of Adani Group is Indias largest private thermal power producer operating a power generation capacity of 15,250 MW including 15,210 MW, of thermal power plants and a 40 MW solar power project. The Company has installed capacity of 12,450 MW (which includes 40 MW solar power project) at multiple locations i.e. Bitta, Mundra, Kawai, Tiroda, Udupi, Raipur, Raigarh. The Company sells power under long term Power Purchase Agreement (PPAs), medium term PPAs, short term PPAs, on merchant basis and also engaged in trading, investment and other business activities.The Company is engaged in power generation and setting up of power projects. APJL (wholly-owned subsidiary of the Company) is creating a 1,600 MW greenfield ultra supercritical power project in Jharkhand to supply power to Bangladesh. Adani Power was the first company to implement and commission 660 MW supercritical technology units in India. Adani Power Ltd was incorporated on August 22, 1996 and received a certificate of commencement of business on September 4, 1996. The Company was originally incorporated by Mr. Gautam S. Adani and Mr. Rajesh S. Adani, together with their relatives. The company became a private limited company on June 3, 2002 and the name of the company was subsequently changed to Adani Power Pvt Ltd. In the year 2004, pursuant to internal restructuring amongst the Promoters, the entire shareholding of the company was transferred to Mundra Port and Special Economic Zone Ltd... Read More
Reports by Adani Power Ltd
Reports by Adani Power Ltd
No Record Found
www.indiainfoline.com is part of the IIFL Group, a leading financial services player and a diversified NBFC. The site provides comprehensive and real time information on Indian corporates, sectors, financial markets and economy. On the site we feature industry and political leaders, entrepreneurs, and trend setters. The research, personal finance and market tutorial sections are widely followed by students, academia, corporates and investors among others.
Copyright © IIFL Securities Ltd. All rights Reserved.
Stock Broker SEBI Regn. No: INZ000164132, PMS SEBI Regn. No: INP000002213, IA SEBI Regn. No: INA000000623, SEBI RA Regn. No: INH000000248
This certificate demonstrates that IIFL as an organization has defined and put in place best-practice information security processes.
www.indiainfoline.com is part of the IIFL Group, a leading financial services player and a diversified NBFC. The site provides comprehensive and real time information on Indian corporates, sectors, financial markets and economy. On the site we feature industry and political leaders, entrepreneurs, and trend setters. The research, personal finance and market tutorial sections are widely followed by students, academia, corporates and investors among others.
Copyright © IIFL Securities Ltd. All rights Reserved.
Stock Broker SEBI Regn. No: INZ000164132, PMS SEBI Regn. No: INP000002213, IA SEBI Regn. No: INA000000623, SEBI RA Regn. No: INH000000248
This certificate demonstrates that IIFL as an organization has defined and put in place best-practice information security processes.