Nifty
:
22795.90
Sensex
:
75311.06
-117.25 (-0.51%)
-424.90 (-0.56%)
Nifty
Sensex
:
:
22795.90
75311.06
-117.25 (-0.51%)
-424.90 (-0.56%)

Adani Green Energy Ltd.

Power Generation/Distribution

Rating :
N/A

BSE: 541450 | NSE: ADANIGREEN

NSE BSE
997.60
06-Feb-2025
  • Open
  • High
  • Low
  • Previous Close
  •  1025.90
  •  1025.90
  •  993.50
  •  1017.80
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  1097383
  •  11030.50
  •  2174.10
  •  840.45

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 1,34,516.04
  • 98.62
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 1,94,250.04
  • N/A
  • 12.26

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 60.94%
  • 16.49%
  • 3.35%
  • FII
  • DII
  • Others
  • 13.68%
  • 1.73%
  • 3.81%

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
  • -
  • 244.13
  • 230.37

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • 64.17
  • 44.05

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • 58.20
  • 53.32

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
Dec 24
Dec 23
Var%
Sep 24
Sep 23
Var%
Jun 24
Jun 23
Var%
Mar 24
Mar 23
Var%
Net Sales
2,365.00
2,311.00
2.34%
3,055.00
2,220.00
37.61%
2,834.00
2,176.00
30.24%
2,527.00
2,598.00
-2.73%
Expenses
764.00
645.00
18.45%
850.00
521.00
63.15%
414.00
255.00
62.35%
693.00
334.00
107.49%
EBITDA
1,601.00
1,666.00
-3.90%
2,205.00
1,699.00
29.78%
2,420.00
1,921.00
25.98%
1,834.00
2,264.00
-18.99%
EBIDTM
67.70%
72.09%
72.18%
76.53%
85.39%
88.28%
72.58%
87.14%
Other Income
265.00
364.00
-27.20%
321.00
369.00
-13.01%
288.00
388.00
-25.77%
296.00
390.00
-24.10%
Interest
944.00
1,242.00
-23.99%
1,369.00
1,165.00
17.51%
1,440.00
1,393.00
3.37%
1,206.00
1,338.00
-9.87%
Depreciation
615.00
481.00
27.86%
618.00
474.00
30.38%
593.00
451.00
31.49%
497.00
392.00
26.79%
PBT
291.00
207.00
40.58%
442.00
413.00
7.02%
628.00
415.00
51.33%
347.00
799.00
-56.57%
Tax
-109.00
68.00
-
26.00
119.00
-78.15%
179.00
142.00
26.06%
82.00
307.00
-73.29%
PAT
400.00
139.00
187.77%
416.00
294.00
41.50%
449.00
273.00
64.47%
265.00
492.00
-46.14%
PATM
16.91%
6.01%
13.62%
13.24%
15.84%
12.55%
10.49%
18.94%
EPS
3.11
1.62
91.98%
1.74
2.35
-25.96%
2.82
2.03
38.92%
0.95
3.21
-70.40%

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
10,781.00
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
15.86%
18.57%
51.49%
64.31%
22.56%
23.86%
39.03%
195.08%
1716.91%
 
Cost Of Goods Sold
1,531.00
0.00
0.00
0.00
96.00
19.00
129.48
0.00
0.00
0.00
Gross Profit
9,250.00
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
85.80%
100%
100%
100%
96.93%
99.25%
93.71%
100%
100%
100%
Total Expenditure
2,721.00
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
8,060.00
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
74.76%
79.14%
63.41%
68.38%
71.54%
56.89%
74.12%
56.31%
80.37%
48.28%
Other Income
1,170.00
1,240.00
1,369.00
444.00
630.00
160.00
112.97
51.13
143.61
6.84
Interest
4,959.00
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
2,323.00
1,903.00
1,300.00
849.00
486.00
394.00
1,061.96
542.99
333.27
5.80
PBT
1,708.00
1,628.00
1,561.00
488.00
271.00
141.00
-584.66
-210.18
-183.91
-24.23
Tax
178.00
411.00
453.00
64.00
11.00
11.00
-113.16
-72.70
-137.68
0.25
Tax Rate
10.42%
29.74%
33.14%
11.59%
5.88%
-22.00%
19.35%
34.59%
74.86%
-1.03%
PAT
1,530.00
1,100.00
974.00
489.00
204.00
-16.00
-470.39
-137.48
-46.23
-24.40
PAT before Minority Interest
966.00
1,260.00
973.00
489.00
176.00
-61.00
-471.49
-137.48
-46.23
-24.48
Minority Interest
-564.00
-160.00
1.00
0.00
28.00
45.00
1.10
0.00
0.00
0.08
PAT Margin
14.19%
11.93%
12.53%
9.53%
6.53%
-0.63%
-22.86%
-9.29%
-9.22%
-88.37%
PAT Growth
27.71%
12.94%
99.18%
139.71%
-
-
-
-
-
 
EPS
9.66
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 operationalizes solar power project in Rajasthan
    21st Feb 2025, 18:00 PM

    With commissioning of this plant, AGEL’s total operational renewable generation capacity has increased to 11,916.1 MW

    Read More
  • Adani Green Energy - Quarterly Results
    23rd Jan 2025, 19:05 PM

    Read More
  • Adani Green Energy’s arm commissions wind power component of hybrid project in Gujarat
    14th Jan 2025, 17:34 PM

    With commissioning of this plant, Adani Green Energy’s total operational renewable generation capacity has increased to 11,666.1 MW

    Read More
  • Adani Green Energy’s arm incorporates wholly-owned subsidiary
    30th Dec 2024, 09:59 AM

    AGE68L is yet to commence its business operations

    Read More
  • Adani Green Energy’s arms commission new projects in Gujarat
    30th Dec 2024, 09:29 AM

    With commissioning of these plants, AGEL’s total operational renewable generation capacity has increased to 11,608.9 MW

    Read More
  • 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

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.