|
Industry |
Market Price |
Recommendation |
Target |
Time Horizon |
|
Energy |
254.05 |
Buy |
340 |
1 Year |
Adani Power Limited reported net revenue of ₹10,597.78 crores for the quarter ended March 31, 2022, compared to ₹6,373.60 crores for March 31, 2021. EBIT and Profit After Tax were ₹7,168.33 crores and ₹4,645.47 crores for the quarter ended March 31, 2022, as compared to ₹1361.20 crores and ₹13.13 crores during the corresponding quarter of the previous year respectively.
|
CMP (₹) |
254.05 |
|
52 Week H/L |
344.50/70.35 |
|
Market Cap (crores) |
1,10,983 |
|
Face Value (₹) |
10.00 |
|
Promoter Holding (%) |
74.97 |
|
Non-Promoter Holding (%) |
25.03 |
|
Total (%) |
100.00 |
|
Book Value |
₹48.49 |
|
EPS TTM |
₹12.73 |
Adani Power (APL), a subsidiary of the diversified Adani Group, is India's largest private thermal power generator.
The Company was the first in the world to establish a coal-based supercritical thermal power facility registered under the Kyoto Protocol's Clean Development Mechanism (CDM).
The company is also expanding a few existing power plants and constructing new ones, that will add more than 7000 MW of energy.
The company has been assigned BBB- (triple B minus) credit rating on a long-term bank facility.

Beta: 1.11 |
Alpha: 68.02 |
Risk Reward Ratio: 1.35 |
The margin of Safety: 18% |
|
Quarterly (INR in crores) |
Mar-22 |
Dec-21 |
Sep-21 |
Jun-21 |
Mar-21 |
|
Revenue from Operations |
10,597.78 |
5,360.88 |
5,183.66 |
6,568.86 |
6,373.60 |
|
Other income |
2,710.14 |
232.70 |
388.10 |
644.35 |
528.41 |
|
Total Income |
13,307.92 |
5,593.58 |
5,571.76 |
7,213.21 |
6,902.01 |
|
|
|||||
|
Total Expenditure |
6,139.59 |
4,374.47 |
4,805.31 |
5,695.19 |
5,540.81 |
|
EBIT |
7,168.33 |
1,219.11 |
766.45 |
1,518.02 |
1,361.20 |
|
|
|||||
|
Finance cost |
1,035.34 |
1,014.77 |
976.36 |
1,068.31 |
1,127.02 |
|
EBT before Exceptional Items |
6,132.99 |
204.34 |
-209.91 |
449.71 |
234.18 |
|
|
|||||
|
Exceptional items |
|||||
|
PBT |
6,132.99 |
204.34 |
-209.91 |
449.71 |
234.18 |
|
|
|||||
|
Tax Expenses |
1,487.52 |
-14.15 |
20.69 |
171.49 |
231.05 |
|
PAT |
4,645.47 |
218.49 |
-230.60 |
278.22 |
3.13 |
Adani Power Limited (APL) is India's largest private-sector thermal power producer. The Company entered the market in 2006 when it began developing its first plant in Mundra, Gujarat.
The company has a total power generation capacity of 12,450 MW, which is made up of thermal power plants in Gujarat, Maharashtra, Karnataka, Rajasthan, and Chhattisgarh, as well as a 40 MW solar power project in Gujarat.
As part of its worldwide expansion and diversification objectives, the Company is developing a 1,600 MW Ultra Supercritical power plant in Godda, Jharkhand, to supply electricity to the Bangladesh Power Development Board via a dedicated transmission line under a long-term PPA.
In 2019, Adani Power Completes Acquisition of GMR Chhattisgarh Energy Ltd. at an enterprise value of approx. ₹3530 crores.
APL Power generation plants
|
PLANT |
CAPACITY (MW) |
|
Udupi, Karnataka |
1200 |
|
Tiroda, Maharashtra |
3300 |
|
Raipur, Chhattisgarh |
1370 |
|
Raigarh, Chhattisgarh |
600 |
|
Kawai, Rajasthan |
1320 |
|
Mundra, Gujarat |
4620 |
|
Bitta, Gujarat |
40 |
|
Godda, Jharkhand(upcoming) |
1600 |
Out of the total revenue generated, 98.23% has been generated from power generation and related activities, whereas 1.77% has been generated from trading and investment activities in FY 2022, compared to 98.66% and 1.44% in FY 2021.

The company has upcoming power plants in Godda (Jharkhand), Chhindwara (MP), and Dahej (Gujarat) and also is expanding the capacity of its Udupi and Kawai Power plant to 1600 MW each.
The company has a mix of coastal, pit-head, and hinterland projects in high-demand areas near fuel supplies.
Topline and Bottomline trend (crores)




|
|
Mar-18 |
Mar-19 |
Mar-20 |
Mar-21 |
Mar-22 |
|
Profitability Ratio: |
|
|
|
|
|
|
Gross Profit |
39.12% |
33.22% |
33.58% |
43.63% |
46.73% |
|
EBITDA Margin |
29.95% |
31.11% |
26.67% |
40.41% |
49.76% |
|
EBIT Margin |
16.86% |
19.60% |
15.31% |
28.20% |
38.51% |
|
Pre-Tax Margin |
-10.17% |
-4.09% |
-8.56% |
8.73% |
23.73% |
|
Net Profit Margin |
-10.14% |
-5.19% |
-11.94% |
0.10% |
13.40% |
|
|
|
|
|
|
|
|
Return on Investment: |
|
|
|
|
|
|
Return on Asset – ROA |
|
-1.80% |
-4.42% |
0.03% |
4.62% |
|
Return on Capital Employed – ROCE |
|
10.25% |
7.60% |
12.65% |
17.09% |
|
Return on Equity – ROE |
|
-28.83% |
-44.52% |
0.25% |
23.35% |
|
|
|
|
|
|
|
|
Liquidity Ratio: |
|
|
|
|
|
|
Current ratio (x) |
0.00 |
0.73 |
0.80 |
0.90 |
0.95 |
|
Quick Ratio |
0.00 |
0.66 |
0.66 |
0.79 |
0.81 |
|
|
|
|
|
|
|
|
Turnover Ratio: |
|
|
|
|
|
|
|