Nifty
:
23907.25
Sensex
:
79117.11
557.35 (2.39%)
1961.32 (2.54%)
Nifty
Sensex
:
:
23907.25
79117.11
557.35 (2.39%)
1961.32 (2.54%)

Adani Energy Solutions Ltd.

Power Generation/Distribution

Rating :
N/A

BSE: 539254 | NSE: ADANIENSOL

NSE BSE
1012.65
05-Jul-2024
  • Open
  • High
  • Low
  • Previous Close
  •  1025.80
  •  1025.80
  •  1010.00
  •  1025.85
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  659996
  •  6718.01
  •  1348.00
  •  627.50

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 78,011.29
  • 146.68
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 1,10,901.89
  • N/A
  • 3.78

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 69.94%
  • 0.76%
  • 3.62%
  • FII
  • DII
  • Others
  • 18.66%
  • 4.82%
  • 2.20%

Chart

Price | P:E | P:BV | EV:EBITDA | MCap:Sales | EPS

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 61.77
  • 7.78
  • 13.84

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 49.67
  • 6.07
  • 6.31

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • 8.92
  • -1.90

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 65.34
  • 99.94
  • 147.10

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 10.38
  • 13.61
  • 16.00

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 23.35
  • 30.54
  • 37.54

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Sep 24
Sep 23
Var%
Jun 24
Jun 23
Var%
Mar 24
Mar 23
Var%
Dec 23
Dec 22
Var%
Net Sales
6,183.70
3,673.87
68.32%
5,378.55
3,663.91
46.80%
4,706.85
3,357.66
40.18%
4,562.73
3,551.70
28.47%
Expenses
4,468.56
2,323.73
92.30%
3,727.87
2,394.61
55.68%
3,085.73
1,789.18
72.47%
3,092.09
2,011.53
53.72%
EBITDA
1,715.14
1,350.14
27.03%
1,650.68
1,269.30
30.05%
1,621.12
1,568.48
3.36%
1,470.64
1,540.17
-4.51%
EBIDTM
27.74%
36.75%
30.69%
34.64%
34.44%
46.71%
32.23%
43.36%
Other Income
176.10
92.59
90.19%
111.42
108.34
2.84%
148.33
137.18
8.13%
261.69
167.61
56.13%
Interest
812.94
640.81
26.86%
810.93
615.67
31.72%
749.99
630.49
18.95%
760.04
697.09
9.03%
Depreciation
484.07
432.05
12.04%
497.85
418.88
18.85%
467.51
415.55
12.50%
457.64
410.37
11.52%
PBT
594.23
369.87
60.66%
-1,052.70
343.09
-
551.95
659.62
-16.32%
514.65
600.32
-14.27%
Tax
-178.92
84.90
-
136.57
160.46
-14.89%
168.59
223.71
-24.64%
166.18
122.17
36.02%
PAT
773.15
284.97
171.31%
-1,189.27
182.63
-
383.36
435.91
-12.06%
348.47
478.15
-27.12%
PATM
12.50%
7.76%
-22.11%
4.98%
8.14%
12.98%
7.64%
13.46%
EPS
5.62
2.47
127.53%
-7.39
1.57
-
3.24
3.49
-7.16%
2.91
4.26
-31.69%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Net Sales
20,831.83
16,607.36
13,292.72
11,257.52
9,926.33
11,415.96
7,305.45
3,944.48
2,875.71
2,197.01
135.34
Net Sales Growth
46.22%
24.94%
18.08%
13.41%
-13.05%
56.27%
85.21%
37.17%
30.89%
1523.33%
 
Cost Of Goods Sold
2,532.93
0.00
0.00
0.00
0.00
924.21
838.94
815.61
755.40
148.51
0.00
Gross Profit
18,298.90
16,607.36
13,292.72
11,257.52
9,926.33
10,491.75
6,466.51
3,128.87
2,120.31
2,048.50
135.34
GP Margin
87.84%
100%
100%
100%
100%
91.90%
88.52%
79.32%
73.73%
93.24%
100%
Total Expenditure
14,374.25
10,896.16
8,775.11
7,051.35
5,975.97
7,162.10
4,543.22
1,118.47
892.62
270.47
34.08
Power & Fuel Cost
-
6,981.90
6,461.60
5,143.97
4,111.48
3,697.36
2,291.12
0.00
8.36
0.00
0.01
% Of Sales
-
42.04%
48.61%
45.69%
41.42%
32.39%
31.36%
0%
0.29%
0%
0.01%
Employee Cost
-
951.70
986.65
885.07
930.76
973.24
586.92
42.25
45.91
30.71
16.21
% Of Sales
-
5.73%
7.42%
7.86%
9.38%
8.53%
8.03%
1.07%
1.60%
1.40%
11.98%
Manufacturing Exp.
-
1,850.40
591.17
556.72
517.55
839.55
479.77
178.13
27.06
44.36
1.78
% Of Sales
-
11.14%
4.45%
4.95%
5.21%
7.35%
6.57%
4.52%
0.94%
2.02%
1.32%
General & Admin Exp.
-
441.25
381.50
324.94
291.35
302.64
245.41
58.95
38.88
40.41
9.48
% Of Sales
-
2.66%
2.87%
2.89%
2.94%
2.65%
3.36%
1.49%
1.35%
1.84%
7.00%
Selling & Distn. Exp.
-
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
3.65
5.53
% Of Sales
-
0%
0%
0%
0%
0%
0%
0%
0%
0.17%
4.09%
Miscellaneous Exp.
-
670.91
354.19
140.65
124.83
425.10
101.06
23.53
17.01
2.83
5.53
% Of Sales
-
4.04%
2.66%
1.25%
1.26%
3.72%
1.38%
0.60%
0.59%
0.13%
0.79%
EBITDA
6,457.58
5,711.20
4,517.61
4,206.17
3,950.36
4,253.86
2,762.23
2,826.01
1,983.09
1,926.54
101.26
EBITDA Margin
31.00%
34.39%
33.99%
37.36%
39.80%
37.26%
37.81%
71.64%
68.96%
87.69%
74.82%
Other Income
697.54
610.95
1,583.32
1,286.42
1,115.41
265.33
351.19
110.71
22.10
70.38
3.29
Interest
3,133.90
2,766.51
2,781.47
2,364.95
2,116.99
2,238.49
1,391.03
885.63
904.01
957.29
72.53
Depreciation
1,907.07
1,776.08
1,607.74
1,427.15
1,328.88
1,174.02
882.15
579.41
569.25
559.65
37.07
PBT
608.13
1,779.56
1,711.72
1,700.49
1,619.90
1,106.68
840.24
1,471.68
531.93
479.98
-5.05
Tax
292.42
583.95
431.12
464.74
330.33
400.19
281.04
328.74
115.50
112.04
1.70
Tax Rate
48.09%
32.81%
25.19%
27.33%
20.39%
36.16%
33.45%
22.34%
21.71%
23.34%
-33.66%
PAT
315.71
1,137.28
1,256.33
1,204.61
1,224.04
741.82
559.20
1,142.94
416.43
367.94
-6.75
PAT before Minority Interest
540.82
1,195.61
1,280.60
1,235.75
1,289.57
706.49
559.20
1,142.94
416.43
367.94
-6.75
Minority Interest
225.11
-58.33
-24.27
-31.14
-65.53
35.33
0.00
0.00
0.00
0.00
0.00
PAT Margin
1.52%
6.85%
9.45%
10.70%
12.33%
6.50%
7.65%
28.98%
14.48%
16.75%
-4.99%
PAT Growth
-77.15%
-9.48%
4.29%
-1.59%
65.00%
32.66%
-51.07%
174.46%
13.18%
-
 
EPS
2.63
9.47
10.46
10.03
10.19
6.18
4.65
9.51
3.47
3.06
-0.06

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Shareholder's Funds
12,641.55
11,749.17
6,857.17
6,089.58
5,219.54
4,634.85
6,056.49
2,946.53
2,671.81
1,083.25
Share Capital
1,115.49
1,115.49
1,099.81
1,099.81
1,099.81
1,099.81
2,948.44
1,099.81
1,099.81
1,090.00
Total Reserves
11,526.06
10,633.68
5,757.36
4,989.77
4,119.73
3,535.04
3,108.05
1,846.72
1,572.00
-6.75
Non-Current Liabilities
36,818.57
34,038.69
33,585.02
29,351.79
27,543.25
21,233.88
8,887.00
8,257.03
5,102.70
5,322.56
Secured Loans
29,924.42
27,847.42
25,450.50
21,781.84
20,194.43
16,304.11
8,594.56
7,729.08
5,093.78
5,311.96
Unsecured Loans
3,635.20
3,482.97
5,379.19
4,856.67
5,374.64
3,408.03
0.00
0.00
0.00
0.00
Long Term Provisions
630.23
527.73
617.47
584.52
275.58
447.07
9.57
281.30
5.57
7.50
Current Liabilities
8,016.68
7,017.29
5,928.24
6,688.63
5,886.27
6,689.73
2,930.20
1,884.18
3,971.17
5,086.59
Trade Payables
1,722.11
1,800.43
1,607.91
1,241.01
1,751.51
1,236.92
39.49
27.15
8.08
48.94
Other Current Liabilities
3,645.01
2,902.93
2,781.66
3,412.82
2,796.26
3,741.29
1,272.43
923.42
1,071.54
1,448.74
Short Term Borrowings
2,547.87
2,186.63
1,455.42
1,966.47
1,235.81
1,632.78
1,010.65
931.28
2,845.42
3,585.81
Short Term Provisions
101.69
127.30
83.25
68.33
102.69
78.74
607.63
2.33
46.13
3.10
Total Liabilities
58,538.38
53,931.75
47,464.11
43,233.58
39,711.19
32,558.46
17,873.69
13,087.74
11,745.68
11,492.40
Net Block
38,919.74
32,645.14
30,271.77
26,986.60
24,924.20
24,412.00
9,291.24
9,853.23
10,060.42
10,573.32
Gross Block
48,780.58
40,733.21
36,765.96
32,072.46
28,653.32
27,000.57
10,999.55
10,982.13
10,620.07
10,984.97
Accumulated Depreciation
9,860.84
8,088.07
6,494.19
5,085.86
3,729.12
2,588.57
1,708.31
1,128.90
559.65
411.65
Non Current Assets
48,920.26
45,024.89
41,986.37
38,234.14
31,025.76
27,623.19
15,521.81
11,710.76
10,443.55
10,593.32
Capital Work in Progress
3,002.69
6,200.44
5,060.16
5,255.14
2,212.24
694.06
2,352.79
1,342.64
258.22
9.83
Non Current Investment
323.79
312.89
264.17
267.24
0.00
120.92
0.00
0.00
0.00
0.00
Long Term Loans & Adv.
1,525.37
1,782.08
2,871.65
2,023.09
757.14
316.73
2,711.52
482.20
95.31
10.17
Other Non Current Assets
5,148.67
4,084.34
3,518.62
3,702.07
3,132.18
2,079.48
1,166.26
32.69
29.60
0.00
Current Assets
9,618.12
8,906.86
5,477.74
4,999.44
8,685.43
4,935.27
2,351.88
1,376.98
1,302.13
883.63
Current Investments
442.69
1,056.79
296.35
174.79
312.67
214.86
0.00
105.00
19.82
0.00
Inventories
255.28
151.91
250.11
233.71
541.17
366.18
35.34
38.66
21.76
20.61
Sundry Debtors
1,564.95
1,437.59
1,070.84
1,013.54
1,000.26
722.05
257.83
189.56
182.35
448.76
Cash & Bank
2,228.14
1,704.14
1,392.87
1,289.91
2,296.84
701.56
665.49
393.18
151.38
15.09
Other Current Assets
5,127.06
2,183.97
1,419.41
584.79
4,534.49
2,930.62
1,393.22
650.58
926.82
399.17
Short Term Loans & Adv.
3,347.15
2,372.46
1,048.16
1,702.70
3,831.26
119.15
625.04
13.87
923.36
2.55
Net Current Assets
1,601.44
1,889.57
-450.50
-1,689.19
2,799.16
-1,754.46
-578.32
-507.20
-2,669.04
-4,202.96
Total Assets
58,538.38
53,931.75
47,464.11
43,233.58
39,711.19
32,558.46
17,873.69
13,087.74
11,745.68
11,492.40

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Cash From Operating Activity
6,037.62
3,776.99
4,096.61
3,784.33
5,437.20
2,591.38
2,198.31
2,188.75
1,543.54
-34.69
PBT
1,779.56
1,711.72
1,700.49
1,619.90
1,106.68
840.24
1,471.68
531.93
479.98
-5.05
Adjustment
3,964.29
3,889.67
3,227.16
2,948.73
3,243.44
2,094.96
1,356.21
1,452.39
1,446.78
113.96
Changes in Working Capital
593.85
-1,578.84
-564.18
-531.77
1,272.90
-153.01
-309.70
378.48
-310.78
-129.66
Cash after chg. in Working capital
6,337.70
4,022.55
4,363.47
4,036.86
5,623.02
2,782.19
2,518.19
2,362.80
1,615.98
-20.75
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-300.08
-245.56
-266.86
-252.53
-185.82
-190.81
-319.88
-174.05
-72.44
-13.94
Other Direct Exp. Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Extra & Other Items
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Cash From Investing Activity
-4,943.03
-4,698.71
-3,948.03
-4,025.29
-5,642.88
-3,138.17
-3,210.54
-1,760.78
-816.12
-1,865.31
Net Fixed Assets
-5.18
-7.06
-0.33
0.00
-0.39
-0.69
0.00
-0.01
-0.73
0.00
Net Investments
-2,308.88
-39.89
-477.87
-218.83
973.13
-3,174.91
32.01
-128.92
-2.65
-3,683.13
Others
-2,628.97
-4,651.76
-3,469.83
-3,806.46
-6,615.62
37.43
-3,242.55
-1,631.85
-812.74
1,817.82
Cash from Financing Activity
-543.24
923.22
-234.86
-744.65
1,250.40
38.04
1,589.18
-454.53
-721.66
1,901.59
Net Cash Inflow / Outflow
551.35
1.50
-86.28
-985.61
1,044.72
-508.75
576.95
-26.56
5.76
1.59
Opening Cash & Equivalents
190.64
189.05
263.68
1,232.99
188.25
609.09
13.36
9.12
3.09
0.05
Closing Cash & Equivalent
742.06
190.64
189.05
263.68
1,232.99
188.25
609.09
13.36
9.12
3.09

Financial Ratios

Consolidated /

Standalone
Description
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Book Value (Rs.)
113.33
105.33
62.35
55.37
47.46
42.14
38.26
26.79
24.29
9.80
ROA
2.13%
2.53%
2.72%
3.11%
1.96%
2.22%
7.38%
3.35%
3.17%
-0.12%
ROE
9.80%
13.77%
19.09%
22.81%
14.34%
12.65%
31.95%
14.82%
19.68%
-1.26%
ROCE
9.51%
10.49%
10.75%
10.89%
10.98%
9.99%
16.60%
12.39%
13.05%
1.25%
Fixed Asset Turnover
0.37
0.34
0.33
0.33
0.41
0.38
0.36
0.27
0.20
0.01
Receivable days
33.00
34.44
33.79
37.02
27.53
24.48
20.70
23.60
52.42
1210.27
Inventory Days
4.47
5.52
7.84
14.25
14.51
10.03
3.42
3.83
3.52
55.58
Payable days
0.00
0.00
0.00
0.00
71.47
45.74
7.52
4.57
13.18
146.97
Cash Conversion Cycle
37.47
39.96
41.63
51.27
-29.43
-11.23
16.60
22.87
42.76
1118.88
Total Debt/Equity
2.93
2.91
4.79
4.89
5.27
5.08
1.72
3.05
3.21
9.09
Interest Cover
1.64
1.62
1.72
1.77
1.49
1.60
2.66
1.59
1.50
0.93

Annual Reports:

FY 2024
FY 2023
FY 2022
FY 2021
FY 2020
FY 2019
FY 2018
FY 2017
FY 2016
FY 2015

News Update:


  • Adani Energy Solutions executes SPA with PFC Consulting
    21st Nov 2024, 12:26 PM

    This acquisition is proposed to further AESL’s strategy for enhancing value for its shareholders through organic as well as inorganic opportunities

    Read More
  • Adani Energy Solut. - Quarterly Results
    22nd Oct 2024, 14:56 PM

    Read More
  • Adani Energy Solutions executes SPA with PFC Consulting to acquire 100% stake in NTL
    16th Oct 2024, 12:58 PM

    NTL will aim to implement to drawl of up to 4.5 GW load in Mundra area from bulk consumers/ Distribution licensee and Green Hydrogen

    Read More
  • Adani Energy Solutions executes SPA for acquiring 100% stake in Jamnagar Transmission
    16th Oct 2024, 09:42 AM

    This acquisition is proposed to further AESL’s strategy for enhancing value for its shareholders through organic as well as inorganic opportunities

    Read More
  • Adani Energy Solutions incorporates wholly owned subsidiary
    5th Oct 2024, 15:59 PM

    The objective of incorporation is to explore new business opportunity in transmission projects outside India

    Read More
  • Adani Energy Solutions completes acquisition of Khavda Phase-IV Part-A transmission project
    2nd Sep 2024, 09:41 AM

    The award of this project to AESL boosts the availability of critical transmission infrastructure required for evacuation of clean energy

    Read More
  • Adani Energy Solutions executes SPA with REC Power Development and Consultancy
    31st Aug 2024, 17:40 PM

    This acquisition is proposed to further AESL’s strategy for enhancing value for its shareholders through organic as well as inorganic opportunities

    Read More

Source: www.accordfintech.com | DISCLAIMER: Information is provided " as is" and solely for informational purposes, not for trading purposes or advice, and may be delayed.