Nifty
:
23587.50
Sensex
:
78041.59
-364.20 (-1.52%)
-1176.46 (-1.49%)
Nifty
Sensex
:
:
23587.50
78041.59
-364.20 (-1.52%)
-1176.46 (-1.49%)

Adani Green Energy Ltd.

Power Generation/Distribution

Rating :
N/A

BSE: 541450 | NSE: ADANIGREEN

NSE BSE
1034.35
20-Dec-2024
  • Open
  • High
  • Low
  • Previous Close
  •  1074.90
  •  1119.00
  •  1015.10
  •  1073.65
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  14340608
  •  151309.64
  •  2174.10
  •  870.25

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 1,63,709.76
  • 145.13
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 2,23,443.76
  • N/A
  • 15.48

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 60.94%
  • 16.55%
  • 2.16%
  • FII
  • DII
  • Others
  • 15.16%
  • 1.45%
  • 3.74%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • 29.32
  • 21.56

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • 38.15
  • 15.76

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • 31.03

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • 244.67
  • 244.67

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • 64.30
  • 49.68

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • 58.21
  • 57.41

Earnings Forecasts:

Description
2024
2025
2026
2027
Adj EPS
6.94
13.78
25.87
37.72
P/E Ratio
142.33
71.71
38.2
26.2
Revenue
12001
13581
19337
24682
EBITDA
7297
11382
16771
21776
Net Income
1100
2095
4141
6094
ROA
-1.6
P/Bk Ratio
15.92
11.25
7.66
6.14
ROE
12.84
18.5
21.4
22.73
FCFF
-11854
-19526.2
-17946.6
-11205.1
FCFF Yield
-5.78
-9.52
-8.75
-5.47

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
3,055.00
2,220.00
37.61%
2,834.00
2,162.00
31.08%
2,527.00
2,587.00
-2.32%
2,311.00
1,971.00
17.25%
Expenses
850.00
521.00
63.15%
414.00
241.00
71.78%
693.00
629.00
10.17%
645.00
1,118.00
-42.31%
EBITDA
2,205.00
1,699.00
29.78%
2,420.00
1,921.00
25.98%
1,834.00
1,958.00
-6.33%
1,666.00
853.00
95.31%
EBIDTM
72.18%
76.53%
85.39%
88.85%
72.58%
75.69%
72.09%
43.28%
Other Income
321.00
369.00
-13.01%
288.00
388.00
-25.77%
296.00
696.00
-57.47%
364.00
285.00
27.72%
Interest
1,369.00
1,165.00
17.51%
1,440.00
1,393.00
3.37%
1,206.00
1,338.00
-9.87%
1,242.00
617.00
101.30%
Depreciation
618.00
474.00
30.38%
593.00
451.00
31.49%
497.00
392.00
26.79%
481.00
330.00
45.76%
PBT
442.00
413.00
7.02%
628.00
415.00
51.33%
347.00
799.00
-56.57%
207.00
122.00
69.67%
Tax
26.00
119.00
-78.15%
179.00
142.00
26.06%
82.00
307.00
-73.29%
68.00
63.00
7.94%
PAT
416.00
294.00
41.50%
449.00
273.00
64.47%
265.00
492.00
-46.14%
139.00
59.00
135.59%
PATM
13.62%
13.24%
15.84%
12.63%
10.49%
19.02%
6.01%
2.99%
EPS
1.74
2.35
-25.96%
2.82
2.03
38.92%
0.95
3.21
-70.40%
1.62
0.65
149.23%

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
Net Sales
10,727.00
9,220.00
7,776.00
5,133.00
3,124.00
2,549.00
2,057.98
1,480.28
501.65
27.61
Net Sales Growth
19.99%
18.57%
51.49%
64.31%
22.56%
23.86%
39.03%
195.08%
1716.91%
 
Cost Of Goods Sold
1,681.00
0.00
0.00
0.00
96.00
19.00
129.48
0.00
0.00
0.00
Gross Profit
9,046.00
9,220.00
7,776.00
5,133.00
3,028.00
2,530.00
1,928.51
1,480.28
501.65
27.61
GP Margin
84.33%
100%
100%
100%
96.93%
99.25%
93.71%
100%
100%
100%
Total Expenditure
2,602.00
1,923.00
2,845.00
1,623.00
889.00
1,099.00
532.52
646.78
98.46
14.28
Power & Fuel Cost
-
1,191.00
1,756.00
1,286.00
528.00
464.00
2.98
516.20
1.42
0.13
% Of Sales
-
12.92%
22.58%
25.05%
16.90%
18.20%
0.14%
34.87%
0.28%
0.47%
Employee Cost
-
77.00
40.00
34.00
38.00
107.00
59.65
43.65
38.99
0.17
% Of Sales
-
0.84%
0.51%
0.66%
1.22%
4.20%
2.90%
2.95%
7.77%
0.62%
Manufacturing Exp.
-
361.00
266.00
177.00
96.00
84.00
63.01
24.70
10.23
7.34
% Of Sales
-
3.92%
3.42%
3.45%
3.07%
3.30%
3.06%
1.67%
2.04%
26.58%
General & Admin Exp.
-
202.00
133.00
105.00
89.00
63.00
77.30
41.53
44.89
6.07
% Of Sales
-
2.19%
1.71%
2.05%
2.85%
2.47%
3.76%
2.81%
8.95%
21.98%
Selling & Distn. Exp.
-
11.00
2.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
% Of Sales
-
0.12%
0.03%
0%
0%
0%
0%
0%
0%
0%
Miscellaneous Exp.
-
81.00
648.00
21.00
42.00
362.00
200.11
20.70
2.92
0.58
% Of Sales
-
0.88%
8.33%
0.41%
1.34%
14.20%
9.72%
1.40%
0.58%
2.10%
EBITDA
8,125.00
7,297.00
4,931.00
3,510.00
2,235.00
1,450.00
1,525.46
833.50
403.19
13.33
EBITDA Margin
75.74%
79.14%
63.41%
68.38%
71.54%
56.89%
74.12%
56.31%
80.37%
48.28%
Other Income
1,269.00
1,240.00
1,369.00
444.00
630.00
160.00
112.97
51.13
143.61
6.84
Interest
5,257.00
5,006.00
3,439.00
2,617.00
2,108.00
1,075.00
1,161.13
551.82
397.45
38.60
Depreciation
2,189.00
1,903.00
1,300.00
849.00
486.00
394.00
1,061.96
542.99
333.27
5.80
PBT
1,624.00
1,628.00
1,561.00
488.00
271.00
141.00
-584.66
-210.18
-183.91
-24.23
Tax
355.00
411.00
453.00
64.00
11.00
11.00
-113.16
-72.70
-137.68
0.25
Tax Rate
21.86%
29.74%
33.14%
11.59%
5.88%
-22.00%
19.35%
34.59%
74.86%
-1.03%
PAT
1,269.00
1,100.00
974.00
489.00
204.00
-16.00
-470.39
-137.48
-46.23
-24.40
PAT before Minority Interest
687.00
1,260.00
973.00
489.00
176.00
-61.00
-471.49
-137.48
-46.23
-24.48
Minority Interest
-582.00
-160.00
1.00
0.00
28.00
45.00
1.10
0.00
0.00
0.08
PAT Margin
11.83%
11.93%
12.53%
9.53%
6.53%
-0.63%
-22.86%
-9.29%
-9.22%
-88.37%
PAT Growth
13.51%
12.94%
99.18%
139.71%
-
-
-
-
-
 
EPS
8.01
6.94
6.15
3.09
1.29
-0.10
-2.97
-0.87
-0.29
-0.15

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
Shareholder's Funds
8,410.00
5,880.00
1,190.00
2,200.00
2,356.00
840.01
1,341.41
1,202.94
135.52
Share Capital
1,584.00
1,584.00
1,564.00
2,903.00
3,157.00
1,564.01
1,564.01
1,273.90
160.00
Total Reserves
4,488.00
4,296.00
-374.00
-703.00
-801.00
-724.01
-222.61
-70.96
-24.48
Non-Current Liabilities
45,248.00
52,533.00
45,483.00
20,247.00
12,749.00
10,743.72
8,142.29
3,529.33
3,949.95
Secured Loans
35,999.00
43,196.00
35,639.00
14,955.00
12,555.00
9,540.92
7,431.00
2,684.71
2,514.28
Unsecured Loans
5,928.00
6,860.00
8,502.00
4,791.00
55.00
1,500.53
942.05
978.33
1,027.14
Long Term Provisions
283.00
216.00
114.00
21.00
15.00
10.01
8.62
4.01
2.55
Current Liabilities
26,388.00
7,941.00
11,513.00
5,928.00
3,016.00
2,699.00
5,979.19
1,289.92
1,465.11
Trade Payables
354.00
391.00
145.00
129.00
175.00
161.25
98.35
8.19
1.15
Other Current Liabilities
20,929.00
5,460.00
3,176.00
2,092.00
1,722.00
1,790.25
4,526.25
645.83
875.90
Short Term Borrowings
4,946.00
1,988.00
8,184.00
3,693.00
1,115.00
742.22
1,351.32
634.95
587.45
Short Term Provisions
159.00
102.00
8.00
14.00
4.00
5.28
3.27
0.96
0.60
Total Liabilities
87,660.00
66,400.00
58,186.00
28,301.00
18,075.00
14,281.63
15,462.89
6,022.19
5,551.05
Net Block
62,284.00
48,336.00
28,452.00
16,429.00
12,554.00
10,388.35
9,120.01
4,341.14
2,775.20
Gross Block
69,064.00
53,261.00
32,105.00
19,246.00
14,889.00
12,329.20
9,994.90
4,671.34
2,787.42
Accumulated Depreciation
6,780.00
4,925.00
3,653.00
2,817.00
2,335.00
1,940.85
874.88
330.20
12.22
Non Current Assets
74,223.00
59,094.00
52,478.00
24,312.00
15,492.00
12,208.08
11,732.03
4,818.05
4,898.11
Capital Work in Progress
6,427.00
5,291.00
19,899.00
4,452.00
1,208.00
742.87
1,724.86
266.99
1,949.51
Non Current Investment
494.00
131.00
73.00
286.00
280.00
36.72
41.76
0.00
0.00
Long Term Loans & Adv.
4,066.00
3,724.00
1,350.00
2,013.00
602.00
679.86
428.14
95.59
140.71
Other Non Current Assets
952.00
1,612.00
2,704.00
1,132.00
848.00
360.29
417.26
114.33
32.69
Current Assets
13,306.00
7,213.00
5,506.00
3,989.00
2,583.00
2,073.55
3,730.85
1,204.15
652.93
Current Investments
1,021.00
1,018.00
501.00
216.00
197.00
40.44
45.26
26.47
6.94
Inventories
291.00
52.00
17.00
29.00
104.00
135.88
1,692.29
0.49
400.64
Sundry Debtors
1,342.00
2,206.00
1,809.00
1,494.00
740.00
757.89
848.22
336.47
64.28
Cash & Bank
8,764.00
1,984.00
1,593.00
1,019.00
695.00
361.47
456.92
186.75
105.96
Other Current Assets
1,888.00
1,384.00
455.00
671.00
847.00
777.88
688.17
653.96
75.11
Short Term Loans & Adv.
828.00
569.00
1,131.00
560.00
527.00
698.73
616.87
640.57
72.18
Net Current Assets
-13,082.00
-728.00
-6,007.00
-1,939.00
-433.00
-625.45
-2,248.34
-85.78
-812.18
Total Assets
87,529.00
66,307.00
57,984.00
28,301.00
18,075.00
14,281.63
15,462.88
6,022.20
5,551.04

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
Cash From Operating Activity
7,713.00
7,265.00
3,127.00
1,601.00
1,965.00
1,624.55
648.65
27.78
-97.77
PBT
1,382.00
1,367.00
552.00
187.00
-50.00
-584.66
-210.18
-183.91
-24.23
Adjustment
5,964.00
4,204.00
3,020.00
2,057.00
1,826.00
2,145.86
1,070.29
588.56
44.10
Changes in Working Capital
417.00
1,683.00
-425.00
-629.00
207.00
92.37
-205.14
-375.28
-117.29
Cash after chg. in Working capital
7,763.00
7,254.00
3,147.00
1,615.00
1,983.00
1,653.58
654.97
29.37
-97.42
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-50.00
11.00
-20.00
-14.00
-18.00
-29.02
-6.32
-1.59
-0.35
Other Direct Exp. Paid
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
Cash From Investing Activity
-21,060.00
-3,857.00
-19,348.00
-9,225.00
-3,743.00
-2,666.28
-4,428.23
-1,510.34
-4,197.04
Net Fixed Assets
-128.00
-962.00
-21.00
-9.00
-3.54
-1.78
0.04
-1.48
Net Investments
-2,240.00
-2,916.00
-14,919.00
-2,238.00
1,347.71
-500.05
-175.90
-1,188.52
Others
-18,692.00
21.00
-4,408.00
-6,978.00
-5,087.17
-2,164.45
-4,252.37
-320.34
Cash from Financing Activity
13,953.00
-2,973.00
15,986.00
7,083.00
2,161.00
1,045.21
3,942.02
1,559.09
4,304.31
Net Cash Inflow / Outflow
606.00
435.00
-235.00
-541.00
383.00
3.48
162.45
76.53
9.50
Opening Cash & Equivalents
1,002.00
567.00
184.00
637.00
254.00
250.60
88.15
9.50
0.00
Closing Cash & Equivalent
1,608.00
1,002.00
567.00
184.00
637.00
254.08
250.60
85.35
9.50

Financial Ratios

Consolidated /

Standalone
Description
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Book Value (Rs.)
38.33
37.12
7.61
5.51
4.88
5.37
8.38
9.44
8.47
ROA
1.63%
1.55%
1.13%
0.76%
-0.38%
-3.17%
-1.28%
-0.80%
-0.44%
ROE
21.08%
27.52%
47.68%
21.67%
-7.61%
-47.29%
-11.67%
-6.91%
-18.07%
ROCE
10.04%
8.46%
7.84%
10.69%
6.85%
4.75%
4.08%
4.35%
0.34%
Fixed Asset Turnover
0.15
0.18
0.20
0.18
0.19
0.18
0.20
0.13
0.01
Receivable days
70.23
94.23
117.44
130.51
107.24
142.43
146.06
145.79
849.79
Inventory Days
6.79
1.62
1.64
7.77
17.17
162.12
208.70
145.93
5296.57
Payable days
0.00
0.00
0.00
577.92
3229.73
39.77
17.21
4.43
31.26
Cash Conversion Cycle
77.02
95.85
119.07
-439.64
-3105.31
264.78
337.54
287.30
6115.10
Total Debt/Equity
10.62
9.23
45.05
10.85
6.15
14.57
7.35
3.61
30.47
Interest Cover
1.33
1.41
1.21
1.09
0.95
0.50
0.62
0.54
0.37

Annual Reports:

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

News Update:


  • Adani Green Energy’s arm incorporates wholly-owned subsidiary
    14th Dec 2024, 11:59 AM

    Adani Renewable Energy Holding Nine has incorporated a wholly-owned subsidiary, namely, Adani Green Energy Sixty Nine

    Read More
  • Adani Green Energy’s arm incorporates three wholly-owned subsidiaries
    13th Dec 2024, 11:17 AM

    Adani Renewable Energy Holding Nine has incorporated wholly-owned subsidiaries on December 12, 2024

    Read More
  • Adani Green Energy’s step-down arm commissions solar power project in Rajasthan
    12th Dec 2024, 14:24 PM

    With commissioning of this plant, AGEL’s total operational renewable generation capacity has increased to 11,434 MW

    Read More
  • Adani Green Energy’s arm incorporates wholly-owned subsidiary
    30th Nov 2024, 10:43 AM

    The main objective of AHE4L is to generate, develop, transform, distribute, transmit, sale, supply any kind of power or electrical energy

    Read More
  • Adani Green Energy’s arm incorporates wholly-owned subsidiary
    29th Nov 2024, 09:41 AM

    Adani Saur Urja (KA) has incorporated a Wholly-owned subsidiary, namely, Adani Hydro Energy One

    Read More
  • Adani Green Energy’s arm incorporates wholly-owned subsidiaries
    28th Nov 2024, 11:13 AM

    Adani Saur Urja (KA) has incorporated wholly-owned subsidiaries on November 27, 2024

    Read More
  • Adani Green Energy’s arm incorporates wholly-owned subsidiary
    27th Nov 2024, 14:58 PM

    Adani Saur Urja (KA) has incorporated a WOS on November 26, 2024

    Read More
  • Adani Green Energy’s arm inks PPAs with MSEDCL
    31st Oct 2024, 12:52 PM

    The PPAs are for supply of 5 GW (5,000 MW) solar power

    Read More
  • Adani Green Energy’s Q2 consolidated net profit rises 39% to Rs 515 crore
    23rd Oct 2024, 14:13 PM

    Total consolidated income of the company increased by 30.40% at Rs 3376 crore for Q2FY25

    Read More
  • Adani Green Energy - Quarterly Results
    22nd Oct 2024, 15:39 PM

    Read More
  • Adani Green Energy’s arm enters into power consumption agreement to supply green power
    3rd Oct 2024, 14:10 PM

    The said green power shall be supplied from a new 61.4 MW renewable energy plant, located at Khavda, Gujarat

    Read More
  • Adani Green Energy signs joint venture agreement with TotalEnergies
    27th Sep 2024, 14:13 PM

    Further to the execution of the Joint Venture Agreement, the Company and TotalEnergies owns a 50:50 stake in ARE64L

    Read More
  • Adani Green Energy, Adani Energy Solutions join utilities for Net Zero Alliance
    25th Sep 2024, 11:15 AM

    AGEL and AESL have become the first in their respective segments in India to join this global alliance

    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.