Adani Green Energy

₹1010.7 -7.3 | 0.7%

WEBSITE BSE:541450 NSE : ADANIGREEN 28 Sep, 16:01

Market Cap ₹160090 Cr.

Stock P/E 148.0

P/B 26

Current Price ₹1010.7

Book Value ₹ 38.8

Face Value 10

52W High ₹2405.4

Dividend Yield 0%

52W Low ₹ 439.4

Edit Ratio

Adani Green Energy Research see more...

Overview Inc. Year: Industry: Power Generation/Distribution

Adani Green Energy Ltd generates and elements renewable energy to important and state authorities entities, and government backed corporations in India. The company builds, owns, and operates power plants thru renewable sources, including solar, wind, and hybrid; and gives different ancillary offerings. It operates solar power plants with an operational capability of 3,023 megawatts (MW); and wind electricity plants with an operational potential of 497 MW. The enterprise was included in 2015 and is based in Ahmedabad, India. Adani Green Energy Ltd was formerly a subsidiary of Adani Enterprises Limited.

Adani Green Energy Share Price

New

Volume

Price

Price: NSE50 DMA200 DMAVolume

Quarterly Price

Quarterly Monthly

Show Value Show %

Peer Comparison

Adani Green Energy Quarterly Results

#(Fig in Cr.)	Mar 2021	Jun 2021	Sep 2021	Dec 2021	Mar 2022	Jun 2022	Sep 2022	Dec 2022	Mar 2023	Jun 2023
Net Sales	986	977	1295	1400	1461	1635	1586	1973	2598	2176
Other Income	101	102	116	210	126	66	100	285	390	388
Total Income	1087	1079	1411	1610	1587	1701	1686	2258	2988	2564
Total Expenditure	365	223	525	496	489	687	720	1120	334	255
Operating Profit	722	856	886	1114	1098	1014	966	1138	2654	2309
Interest	476	524	613	813	667	458	498	617	1338	1393
Depreciation	133	151	164	260	274	280	298	330	392	451
Exceptional Income / Expenses	-13	80	0	0	-15	0	0	-69	-125	-50
Profit Before Tax	100	261	109	41	142	276	170	122	799	415
Provision for Tax	-4	42	9	-7	21	59	24	63	307	142
Profit After Tax	104	219	100	48	121	217	146	59	492	273
Adjustments	1	0	0	1	0	-3	3	44	16	49
Profit After Adjustments	105	219	100	49	121	214	149	103	508	322
Adjusted Earnings Per Share	0.7	1.4	0.6	0.3	0.8	1.4	0.9	0.7	3.2	2

Adani Green Energy Profit & Loss

#(Fig in Cr.)	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	TTM
Net Sales	28	502	1480	2058	2549	3124	5133	7792	8333
Other Income	7	144	51	113	394	630	444	1369	1163
Total Income	34	645	1531	2171	2943	3754	5577	9161	9496
Total Expenditure	14	98	647	533	1099	889	1623	2861	2429
Operating Profit	20	547	885	1638	1844	2865	3954	6300	7067
Interest	39	397	552	1161	1309	2108	2617	3439	3846
Depreciation	6	333	543	1062	394	486	849	1300	1471
Exceptional Income / Expenses	0	0	0	0	-191	-84	64	-194	-244
Profit Before Tax	-24	-184	-210	-585	-50	193	553	1426	1506
Provision for Tax	0	-138	-73	-113	11	11	64	453	536
Profit After Tax	-24	-46	-137	-471	-61	182	489	973	970
Adjustments	-0	-0	-0	-2	38	28	0	1	112
Profit After Adjustments	-24	-47	-138	-474	-23	210	489	974	1082
Adjusted Earnings Per Share	-1.5	-0.4	-1	-3	-0.1	1.3	3.1	6.1	6.8

Growth Rates

#	1 Year	3 Year	5 Year	10 Year
Sales CAGR	52%	45%	39%	0%
Operating Profit CAGR	59%	51%	48%	0%
PAT CAGR	99%	0%	0%	0%

#	1 Year	3 Year	5 Year	10 Year
Share Price CAGR	-51%	14%	90%	NA%
ROE Average	28%	33%	9%	1%
ROCE Average	8%	9%	8%	6%

Adani Green Energy Balance Sheet

#(Fig in Cr.)	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023
Shareholder's Funds	136	1203	1341	840	763	861	1190	5880
Minority's Interest	0	0	0	-1	-46	-74	0	46
Borrowings	3541	3663	8373	11041	14203	21085	44141	50056
Other Non-Current Liabilities	409	-134	-231	-298	139	501	1342	2477
Total Current Liabilities	1465	1290	5979	2699	3016	5797	11513	7941
Total Liabilities	5551	6022	15463	14282	18075	28301	58605	66902
Fixed Assets	2775	4341	9120	10388	12554	16429	28452	48336
Other Non-Current Assets	2123	477	2612	1820	2938	7883	24026	10758
Total Current Assets	653	1204	3731	2074	2562	3548	5506	7213
Total Assets	5551	6022	15463	14282	18075	28301	58605	66902

Adani Green Energy Cash Flow

#(Fig in Cr.)	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023
Opening Cash & Cash Equivalents	0	9	88	251	254	637	184	567
Cash Flow from Operating Activities	-98	28	649	1625	1965	1601	3127	7265
Cash Flow from Investing Activities	-4197	-1510	-4428	-2666	-3743	-9225	-19348	-3857
Cash Flow from Financing Activities	4304	1559	3942	1045	2161	7083	15986	-2973
Net Cash Inflow / Outflow	9	77	162	3	383	-541	-235	435
Closing Cash & Cash Equivalent	9	85	251	254	637	184	567	1002

Adani Green Energy Ratios

#	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023
Earnings Per Share (Rs)	-1.53	-0.37	-1	-3.03	-0.15	1.34	3.13	6.15
CEPS(Rs)	-1.17	2.25	2.95	3.78	2.13	4.27	8.55	14.35
DPS(Rs)	0	0	0	0	0	0	0	0
Book NAV/Share(Rs)	8.47	9.44	8.38	5.37	4.88	5.51	7.61	37.12
Core EBITDA Margin(%)	48.27	80.37	56.31	74.12	56.89	71.54	68.38	63.28
EBIT Margin(%)	52.06	42.57	23.08	28.01	49.39	73.66	61.76	62.44
Pre Tax Margin(%)	-87.76	-36.66	-14.2	-28.41	-1.96	6.18	10.77	18.3
PAT Margin (%)	-88.67	-9.22	-9.29	-22.91	-2.39	5.83	9.53	12.49
Cash Profit Margin (%)	-67.67	57.22	27.39	28.69	13.06	21.38	26.07	29.17
ROA(%)	-0.44	-0.8	-1.28	-3.17	-0.38	0.78	1.13	1.55
ROE(%)	-18.07	-6.91	-11.67	-47.29	-7.61	22.41	47.68	27.52
ROCE(%)	0.34	4.35	4.08	4.75	8.41	10.72	7.84	8.46
Receivable days	849.79	145.79	146.06	142.43	107.24	130.51	117.44	94.04
Inventory Days	5296.57	145.93	208.7	162.12	17.17	7.77	1.64	1.62
Payable days	0	0	0	365.9	3229.73	577.92	0	0
PER(x)	0	0	0	0	0	822.45	611.97	143.41
Price/Book(x)	0	0	0	6.94	31.5	200.6	251.48	23.76
Dividend Yield(%)	0	0	0	0	0	0	0	0
EV/Net Sales(x)	151.5	10.83	7.29	8.6	15.47	63.03	68.43	24.64
EV/Core EBITDA(x)	207.38	9.94	12.19	10.8	21.38	68.73	88.84	30.47
Net Sales Growth(%)	0	1716.95	195.08	39.03	23.86	22.56	64.31	51.8
EBIT Growth(%)	0	1385.75	59.99	68.74	118.4	82.76	37.77	53.47
PAT Growth(%)	0	-88.85	-197.36	-242.95	87.06	398.36	168.68	98.98
EPS Growth(%)	0	76.06	-172.6	-203.4	95.15	1012.78	132.86	96.67
Debt/Equity(x)	30.47	3.61	7.35	14.57	21.08	29.28	45.05	9.23
Current Ratio(x)	0.45	0.93	0.62	0.77	0.85	0.61	0.48	0.91
Quick Ratio(x)	0.17	0.93	0.34	0.72	0.81	0.61	0.48	0.9
Interest Cover(x)	0.37	0.54	0.62	0.5	0.96	1.09	1.21	1.41
Total Debt/Mcap(x)	0	0	0	2.1	0.67	0.15	0.18	0.39

Adani Green Energy Shareholding Pattern

#	Mar 2021	Jun 2021	Sep 2021	Dec 2021	Mar 2022	Jun 2022	Sep 2022	Dec 2022	Mar 2023	Jun 2023
Promoter	56.29	57.47	60.14	61.27	61.27	60.5	60.75	60.75	57.26	56.27
FII	21.47	20.32	17.83	16.59	16.53	15.91	15.25	15.14	17.13	18.26
DII	0.3	0.3	0.31	0.62	0.79	0.98	1.27	1.4	1.44	1.47
Public	21.94	21.91	21.71	21.51	21.41	22.61	22.73	22.71	24.16	24
Others	0	0	0	0	0	0	0	0	0	0
Total	100	100	100	100	100	100	100	100	100	100

#	Mar 2021	Jun 2021	Sep 2021	Dec 2021	Mar 2022	Jun 2022	Sep 2022	Dec 2022	Mar 2023	Jun 2023
Promoter	88.04	89.88	94.06	95.83	95.83	95.83	96.23	96.23	90.71	89.14
FII	33.57	31.78	27.89	25.95	25.85	25.2	24.15	23.98	27.14	28.92
DII	0.48	0.47	0.49	0.97	1.24	1.55	2.01	2.22	2.29	2.32
Public	34.31	34.27	33.96	33.65	33.48	35.82	36.01	35.97	38.27	38.02
Others	0	0	0	0	0	0	0	0	0	0
Total	156.4	156.4	156.4	156.4	156.4	158.4	158.4	158.4	158.4	158.4

Pros

Company has a good return on equity (ROE) track record: 3 Years ROE 33%

Cons

Though the company is reporting repeated profits, it is not paying out dividend.
Stock is trading at 26 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.