Adani Energy Solut.

₹762.6 11 | 1.5%

WEBSITE BSE:539254 NSE : ADANIENSOL 05 Feb, 12:05

Market Cap ₹91610 Cr.

Stock P/E 76.6

P/B 4.2

Current Price ₹762.6

Book Value ₹ 179.9

Face Value 10

52W High ₹1347.9

Dividend Yield 0%

52W Low ₹ 588.3

Edit Ratio

Adani Energy Solut. Research see more...

Overview Inc. Year: 2013Industry: Power Generation/Distribution

Adani Transmission Limited is a holding company. The Company operates as a power transmission organization. It is engaged in transmission of electricity and trading of castor oil. It owns, operates and maintains about 5,050 circuit kilometers of transmission traces, starting from 400 kilovolts to 765 kilovolts, with a total transformation capacity of over 12,000 megavolt ampere (MVA). The Company has 4 operational Transmission Systems that primarily serve the Northern and Western areas of India, and additional projects of approximately 1,700 circuit kilometers in Rajasthan, Chhattisgarh, Madhya Pradesh and Maharashtra underneath construction. Its projects underneath utilities include Mundra-Mohindergarh Transmission Line, Mundra-Dehgam Transmission Line and Tiroda-Warora Transmission Line. Its engineering, procurement and construction projects include Mundra-Zerda Transmission Line, Nalia-Bitta Transmission Line, Kawai-Chhabra Transmission Line and Shantigram-Transmission Network.

Adani Energy Solut. Share Price

New

Volume

Price

Price: NSE50 DMA200 DMAVolume

Quarterly Price

Quarterly Monthly

Show Value Show %

Peer Comparison

Adani Energy Solut. Quarterly Results

#(Fig in Cr.)	Sep 2022	Dec 2022	Mar 2023	Jun 2023	Sep 2023	Dec 2023	Mar 2024	Jun 2024	Sep 2024	Dec 2024
Net Sales	3251	3552	3358	3664	3674	4563	4707	5379	6184	5830
Other Income	125	168	137	108	93	262	148	111	176	170
Total Income	3377	3719	3495	3772	3766	4824	4855	5490	6360	6000
Total Expenditure	2015	2012	1789	2395	2324	3092	3086	3728	4469	4170
Operating Profit	1362	1708	1706	1378	1443	1732	1769	1762	1891	1831
Interest	714	697	630	616	641	760	750	811	813	809
Depreciation	398	410	416	419	432	458	468	498	484	462
Exceptional Income / Expenses	0	0	0	0	0	0	0	-1506	0	0
Profit Before Tax	250	600	660	343	370	515	552	-1053	594	559
Provision for Tax	55	122	224	160	85	166	169	137	-179	-66
Profit After Tax	195	478	436	183	285	348	383	-1189	773	625
Adjustments	11	-3	-46	-8	-9	-24	-22	365	-98	-64
Profit After Adjustments	206	475	389	175	276	325	361	-824	675	562
Adjusted Earnings Per Share	1.8	4.3	3.5	1.6	2.5	2.9	3.2	-7.4	5.6	4.7

Adani Energy Solut. Profit & Loss

#(Fig in Cr.)	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	TTM
Net Sales	135	2197	2876	3944	7305	11416	9926	11258	13293	16607	22100
Other Income	3	70	22	111	351	322	1115	1286	1583	611	605
Total Income	139	2267	2898	4055	7657	11738	11042	12544	14876	17218	22705
Total Expenditure	34	270	893	1118	4543	7162	5976	7051	8775	10896	15453
Operating Profit	105	1997	2005	2937	3113	4576	5066	5493	6101	6322	7253
Interest	73	957	904	886	1391	2295	2117	2365	2781	2767	3183
Depreciation	37	560	569	579	882	1174	1329	1427	1608	1776	1912
Exceptional Income / Expenses	0	0	0	0	0	0	0	0	0	0	-1506
Profit Before Tax	-5	480	532	1472	840	1107	1620	1700	1712	1780	652
Provision for Tax	2	112	116	329	281	400	330	465	431	584	61
Profit After Tax	-7	368	416	1143	559	706	1290	1236	1281	1196	592
Adjustments	0	0	0	0	0	35	-66	-31	-24	-58	181
Profit After Adjustments	-7	368	416	1143	559	742	1224	1205	1256	1137	774
Adjusted Earnings Per Share	-0.1	3.3	3.8	10.4	5.1	6.7	11.1	11	11.3	10.2	6.1

Growth Rates

#	1 Year	3 Year	5 Year	10 Year
Sales CAGR	25%	19%	18%	0%
Operating Profit CAGR	4%	8%	15%	0%
PAT CAGR	-7%	-2%	16%	0%

#	1 Year	3 Year	5 Year	10 Year
Share Price CAGR	-25%	-28%	18%	NA%
ROE Average	10%	14%	16%	14%
ROCE Average	10%	10%	11%	10%

Adani Energy Solut. Balance Sheet

#(Fig in Cr.)	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024
Shareholder's Funds	1083	2672	2947	4208	4635	5220	6090	6857	11749	12642
Minority's Interest	0	0	0	0	0	1062	1104	1094	1127	1062
Borrowings	5312	5094	7729	10443	19712	25569	26639	30830	31330	33560
Other Non-Current Liabilities	11	9	528	292	1522	1974	2713	2755	2708	3259
Total Current Liabilities	5087	3971	1884	2930	6690	5886	6689	5928	7017	8017
Total Liabilities	11492	11746	13088	17874	32558	39711	43234	47464	53932	58538
Fixed Assets	10573	10060	9853	9291	24412	24924	26987	30272	32645	38920
Other Non-Current Assets	20	383	1858	6231	3211	6102	11248	11715	12380	10001
Total Current Assets	884	1302	1377	2352	4935	8685	4999	5478	8907	9618
Total Assets	11492	11746	13088	17874	32558	39711	43234	47464	53932	58538

Adani Energy Solut. Cash Flow

#(Fig in Cr.)	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024
Opening Cash & Cash Equivalents	0	3	9	13	609	188	1233	264	189	191
Cash Flow from Operating Activities	-35	1544	2189	2198	2591	5437	3784	4097	3777	6038
Cash Flow from Investing Activities	-1865	-816	-1761	-3211	-3138	-5643	-4025	-3948	-4699	-4943
Cash Flow from Financing Activities	1902	-722	-455	1589	38	1250	-745	-235	923	-543
Net Cash Inflow / Outflow	2	6	-27	577	-509	1045	-986	-86	2	551
Closing Cash & Cash Equivalent	3	9	13	609	188	1233	264	189	191	742

Adani Energy Solut. Ratios

#	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024
Earnings Per Share (Rs)	0	-0.06	3.35	3.79	10.39	5.08	6.75	11.13	10.95	11.26	10.2
CEPS(Rs)	0	0.28	8.43	8.96	15.66	13.11	17.1	23.81	24.21	25.89	26.64
DPS(Rs)	0	0	0	0	0	0	0	0	0	0	0
Book NAV/Share(Rs)	10	9.8	24.29	26.79	38.26	42.14	47.46	55.37	62.35	105.33	113.33
Core EBITDA Margin(%)	0	74.82	87.69	68.96	71.64	37.81	37.26	39.8	37.36	33.99	34.39
EBIT Margin(%)	0	49.86	65.42	49.93	59.76	30.54	29.8	37.65	36.11	33.8	27.37
Pre Tax Margin(%)	0	-3.73	21.85	18.5	37.31	11.5	9.69	16.32	15.11	12.88	10.72
PAT Margin (%)	0	-4.99	16.75	14.48	28.98	7.65	6.19	12.99	10.98	9.63	7.2
Cash Profit Margin (%)	0	22.4	42.22	34.28	43.66	19.73	16.47	26.38	23.65	21.73	17.89
ROA(%)	0	-0.06	3.17	3.35	7.38	2.22	1.96	3.11	2.72	2.53	2.13
ROE(%)	0	-0.63	19.68	14.82	31.95	12.65	14.34	22.81	19.09	13.77	9.8
ROCE(%)	0	0.63	13.05	12.39	16.6	9.99	11.17	10.89	10.75	10.49	9.51
Receivable days	0	1210.27	52.42	23.6	20.7	24.48	27.53	37.02	33.79	34.44	33
Inventory Days	0	55.58	3.52	3.83	3.42	10.03	14.51	14.25	7.84	5.52	4.47
Payable days	0	0	0	0	0	0	0	0	0	0	0
PER(x)	0	0	10.25	17	18.4	42.86	27.98	81.62	216.59	88.6	100.62
Price/Book(x)	0	0	1.41	2.4	5	5.17	3.98	16.41	38.05	9.47	9.05
Dividend Yield(%)	0	0	0	0	0	0	0	0	0	0	0
EV/Net Sales(x)	0	79.62	5.56	5.45	8.28	6.41	4.03	12.94	25.97	10.82	8.98
EV/Core EBITDA(x)	0	103.07	6.11	7.81	11.12	15.03	10.05	25.35	53.23	23.57	23.6
Net Sales Growth(%)	0	0	1523.33	30.89	37.17	85.21	56.27	-13.05	13.41	18.08	24.94
EBIT Growth(%)	0	0	2029.92	-0.09	64.16	-5.35	52.48	9.84	8.79	10.52	1.18
PAT Growth(%)	0	0	5550.96	13.18	174.46	-51.07	26.34	82.53	-4.17	3.63	-6.64
EPS Growth(%)	0	0	5504.68	13.18	174.46	-51.07	32.66	65.01	-1.59	2.83	-9.48
Debt/Equity(x)	0	9.09	3.21	3.05	2.92	5.08	5.27	4.89	4.79	2.91	2.93
Current Ratio(x)	0	0.17	0.33	0.73	0.8	0.74	1.48	0.75	0.92	1.27	1.2
Quick Ratio(x)	0	0.17	0.32	0.71	0.79	0.68	1.38	0.71	0.88	1.25	1.17
Interest Cover(x)	0	0.93	1.5	1.59	2.66	1.6	1.48	1.77	1.72	1.62	1.64
Total Debt/Mcap(x)	0	0	2.28	1.27	0.58	0.98	1.33	0.3	0.13	0.31	0.32

Adani Energy Solut. Shareholding Pattern

#	Sep 2022	Dec 2022	Mar 2023	Jun 2023	Sep 2023	Dec 2023	Mar 2024	Jun 2024	Sep 2024	Dec 2024
Promoter	73.87	74.19	71.65	68.28	73.22	73.22	73.22	74.94	69.94	69.94
FII	19.93	19.32	21.05	19.65	17.73	17.49	17.49	15.54	18.65	17.33
DII	3.59	3.77	3.8	3.82	3.87	3.83	3.8	3.97	5.38	5.85
Public	2.61	2.72	3.51	8.25	5.17	5.46	5.49	5.55	6.02	6.88
Others	0	0	0	0	0	0	0	0	0	0
Total	100	100	100	100	100	100	100	100	100	100

#	Sep 2022	Dec 2022	Mar 2023	Jun 2023	Sep 2023	Dec 2023	Mar 2024	Jun 2024	Sep 2024	Dec 2024
Promoter	82.4	82.76	79.92	76.16	81.68	81.68	81.68	83.6	84.02	84.02
FII	22.24	21.55	23.48	21.92	19.78	19.51	19.51	17.33	22.41	20.82
DII	4.01	4.21	4.24	4.26	4.32	4.27	4.24	4.43	6.46	7.02
Public	2.91	3.03	3.91	9.2	5.77	6.09	6.12	6.19	7.24	8.26
Others	0	0	0	0	0	0	0	0	0	0
Total	111.55	111.55	111.55	111.55	111.55	111.55	111.55	111.55	120.13	120.13

Pros

Cons

Company has a low return on equity of 14% over the last 3 years.
Stock is trading at 4.2 times its book value.

* The pros and cons are machine generated. Pros / cons are based on a checklist to highlight important points. Please exercise caution and do your own analysis.