Stocx Research Club logo ×
Screener Research Unlisted Startup Funding New IPO New

Adani Ports &Special

₹827.8 2.3 | 0.3%

Market Cap ₹178816 Cr.

Stock P/E 28.2

P/B 3.7

Current Price ₹827.8

Book Value ₹ 225.4

Face Value 2

52W High ₹912.1

Dividend Yield 0.6%

52W Low ₹ 395

Adani Ports &Special Research see more...

Overview Inc. Year: 1998Industry: Port

Adani Ports and Special Economic Zone Ltd, together with its subsidiaries, develops, operates, and maintains port infrastructure facilities in India. It also engages in the ports related infrastructure improvement activities; and improvement of infrastructure at contiguous Special Economic Zone at Mundra. The enterprise operates 12 ports and terminals with 64 berths to facilitate the handling of dry bulk, liquid cargo, crude oil, packing containers, ro-ro, and task shipment at Mundra, Hazira, Dahej, Dhamra, Vizag, Murmugao, Kattupalli, Ennore, Tuna, Krishnapatnam, Dighi, and Vizhinjam port locations. It additionally presents car logistics, inland waterways, rail operation, warehousing, and agriculture logistics services, as well as operates multi-modal logistics parks; and gives capital, maintenance, and inland water dredging services. In addition, it's miles worried within the operation, improvement, upkeep, development, and extension of software offerings, including electricity distribution; provision of passenger airline, dredging, and warehousing / storage facilities and other associated services, as well as sanatorium and associated services; and possession and operation of harbour tugs, barges, other port crafts, ocean towage, and offshore support vessels, as well as gives marine services, along with pilotage, laying, and protection of buoys. The company was formerly known as Mundra Port and Special Economic Zone Limited and changed its name to Adani Ports and Special Economic Zone Limited in January 2012. Adani Ports and Special Economic Zone Limited become incorporated in 1998 and is established in Ahmedabad, India. Adani Ports and Special Economic Zone Limited was previously a subsidiary of Adani Enterprises Limited.

Read More..

Adani Ports &Special Share Price

New

| |

Volume
Price

Quarterly Price

Show Value Show %

Peer Comparison

Adani Ports &Special Quarterly Results

#(Fig in Cr.) Jun 2021 Sep 2021 Dec 2021 Mar 2022 Jun 2022 Sep 2022 Dec 2022 Mar 2023 Jun 2023 Sep 2023
Net Sales 4557 3532 3797 3845 4638 5211 4786 5797 6248 6646
Other Income 382 588 626 573 461 438 265 382 395 305
Total Income 4938 4120 4423 4418 5099 5649 5051 6179 6642 6952
Total Expenditure 2326 1326 1379 1986 2834 2320 2090 2526 2494 2787
Operating Profit 2613 2794 3043 2432 2266 3329 2962 3653 4148 4165
Interest 530 616 667 649 617 577 534 623 633 715
Depreciation 609 621 693 675 724 854 884 845 950 974
Exceptional Income / Expenses 0 -405 0 0 0 0 0 -1273 0 -455
Profit Before Tax 1474 1152 1684 1108 925 1897 1544 912 2566 2020
Provision for Tax 171 219 261 137 -61 163 227 -222 371 304
Profit After Tax 1303 933 1423 970 986 1735 1317 1134 2195 1716
Adjustments 4 19 49 54 86 -57 -1 25 -80 32
Profit After Adjustments 1307 952 1472 1024 1072 1677 1316 1159 2115 1748
Adjusted Earnings Per Share 6.4 4.7 7.2 4.8 5.1 7.9 6.1 5.4 9.8 8.1

Adani Ports &Special Profit & Loss

#(Fig in Cr.) Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 TTM
Net Sales 3577 4830 6152 7109 8439 11323 10925 11439 12550 17119 20852 23477
Other Income 264 685 686 802 1318 1011 1405 2433 2685 2239 1784 1347
Total Income 3841 5514 6838 7911 9757 12334 12331 13872 15235 19358 22636 24824
Total Expenditure 1201 1910 2250 2535 3025 4499 4334 5934 4566 7594 9905 9897
Operating Profit 2640 3604 4588 5376 6732 7835 7997 7938 10669 11764 12732 14928
Interest 542 977 1175 1194 1393 1257 1428 1951 2255 2560 2594 2505
Depreciation 422 649 912 1063 1160 1188 1373 1680 2107 3099 3423 3653
Exceptional Income / Expenses 0 0 0 0 0 -155 -69 -59 0 -405 -1273 -1728
Profit Before Tax 1677 1978 2501 3119 4179 5234 5126 4244 6292 5717 5489 7042
Provision for Tax 123 237 177 283 287 1544 1081 459 1243 764 96 680
Profit After Tax 1554 1741 2324 2837 3892 3690 4045 3785 5049 4953 5393 6362
Adjustments 70 -1 -10 61 19 -16 -55 -21 -54 -67 -83 -24
Profit After Adjustments 1623 1740 2314 2897 3912 3674 3990 3763 4994 4886 5310 6338
Adjusted Earnings Per Share 8.1 8.4 11.2 14 18.9 17.7 19.3 18.5 24.6 23.1 24.6 29.4

Growth Rates

# 1 Year 3 Year 5 Year 10 Year
Sales CAGR 22% 22% 13% 19%
Operating Profit CAGR 8% 17% 10% 17%
PAT CAGR 9% 13% 8% 13%
# 1 Year 3 Year 5 Year 10 Year
Share Price CAGR -7% 25% 17% 18%
ROE Average 13% 15% 16% 20%
ROCE Average 9% 11% 12% 13%

Adani Ports &Special Balance Sheet

#(Fig in Cr.) Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023
Shareholder's Funds 6396 8768 10768 13505 17526 21069 24538 25623 30608 41988 45584
Minority's Interest 142 144 159 124 139 150 210 220 1465 393 1339
Borrowings 10258 11288 13850 15820 17993 20629 19883 26181 32936 39691 46517
Other Non-Current Liabilities 1227 1777 1836 -163 -621 208 516 1273 2337 4887 6342
Total Current Liabilities 3012 2700 5469 7897 6556 4009 10352 7696 7121 11063 11403
Total Liabilities 21035 24677 32082 37183 41594 46065 55499 60994 74582 98328 112705
Fixed Assets 11382 13163 20527 20883 21054 22670 28121 32715 48291 62553 70365
Other Non-Current Assets 4518 5967 4677 9240 8633 9108 12747 13460 13383 17687 24893
Total Current Assets 5023 5445 6791 7060 11907 14287 14631 14820 12553 16190 15506
Total Assets 21035 24677 32082 37183 41594 46065 55499 60994 74582 98328 112705

Adani Ports &Special Cash Flow

#(Fig in Cr.) Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023
Opening Cash & Cash Equivalents 375 756 150 445 842 950 823 4798 7195 4335 8676
Cash Flow from Operating Activities 1379 1132 3057 2381 4063 5608 6029 7402 7556 10420 11933
Cash Flow from Investing Activities -4690 -2510 -2485 -4153 -2639 -3846 -4424 -750 -14143 -5282 -19604
Cash Flow from Financing Activities 4211 773 -237 2170 -1325 -1889 2313 -4256 3514 -586 -2734
Net Cash Inflow / Outflow 900 -606 335 398 98 -127 3919 2396 -3073 4553 -10404
Closing Cash & Cash Equivalent 756 150 485 843 950 823 4798 7195 4201 8676 937

Adani Ports &Special Ratios

# Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023
Earnings Per Share (Rs) 8.1 8.4 11.18 13.99 18.89 17.74 19.27 18.52 24.58 23.13 24.58
CEPS(Rs) 9.86 11.55 15.63 18.83 24.4 23.56 26.16 26.9 35.22 38.12 40.81
DPS(Rs) 1 1 1.1 1.1 1.3 2 0.2 3.2 5 5 5
Book NAV/Share(Rs) 31.36 41.85 51.58 65.21 84.63 101.74 118.49 126.12 150.65 181.71 211.02
Core EBITDA Margin(%) 66.43 60.44 63.43 64.34 64.16 60.27 60.33 48.12 63.62 55.64 52.5
EBIT Margin(%) 62.03 61.17 59.76 60.67 66.02 57.33 59.99 54.15 68.11 48.35 38.76
Pre Tax Margin(%) 46.88 40.95 40.66 43.88 49.52 46.23 46.92 37.1 50.14 33.4 26.32
PAT Margin (%) 43.44 36.05 37.78 39.9 46.12 32.59 37.02 33.09 40.23 28.93 25.86
Cash Profit Margin (%) 55.23 49.5 52.6 54.86 59.87 43.08 49.59 47.77 57.02 47.04 42.28
ROA(%) 6.62 7.62 8.19 8.19 9.88 8.42 7.97 6.5 7.45 5.73 5.11
ROE(%) 28.84 23.3 24.04 23.46 25.09 19.12 17.74 15.09 17.96 14.36 12.84
ROCE(%) 11.09 14.96 14.7 13.42 14.74 15.64 13.75 11.49 14.1 10.8 8.79
Receivable days 52.16 62.1 65.59 95.6 110.92 112.87 118.59 95.6 89.11 58.07 56.56
Inventory Days 8.52 10.1 12.72 12.09 18.79 18.98 22.17 17.47 18.62 14.79 7.42
Payable days 0 0 0 0 0 0 0 0 0 0 0
PER(x) 17.12 22.31 27.55 17.71 17.99 19.99 19.62 13.57 28.59 33.47 25.7
Price/Book(x) 4.42 4.48 5.97 3.8 4.02 3.49 3.19 1.99 4.66 4.26 2.99
Dividend Yield(%) 0.72 0.53 0.36 0.44 0.38 0.56 0.05 1.27 0.71 0.65 0.79
EV/Net Sales(x) 10.79 10.61 13.15 10.18 10.74 8.19 9.14 6.45 13.79 11.6 8.76
EV/Core EBITDA(x) 14.61 14.22 17.63 13.46 13.46 11.83 12.49 9.3 16.22 16.88 14.35
Net Sales Growth(%) 32.6 35.03 27.38 15.55 18.72 34.17 -3.51 4.7 9.71 36.41 21.81
EBIT Growth(%) 49.67 33.18 24.43 17.32 29.19 16.5 0.97 -5.49 37.98 -3.17 -2.34
PAT Growth(%) 40.21 12.07 33.51 22.03 37.21 -5.2 9.62 -6.43 33.4 -1.89 8.87
EPS Growth(%) 47.29 3.72 33.03 25.13 35.01 -6.08 8.62 -3.87 32.72 -5.9 6.28
Debt/Equity(x) 1.85 1.49 1.66 1.65 1.27 1.05 1.12 1.17 1.14 1.19 1.11
Current Ratio(x) 1.67 2.02 1.24 0.89 1.82 3.56 1.41 1.93 1.76 1.46 1.36
Quick Ratio(x) 1.64 1.96 1.19 0.87 1.72 3.43 1.34 1.89 1.62 1.43 1.32
Interest Cover(x) 4.09 3.02 3.13 3.61 4 5.16 4.59 3.18 3.79 3.23 3.12
Total Debt/Mcap(x) 0.42 0.33 0.28 0.44 0.32 0.3 0.35 0.59 0.24 0.28 0.37

Adani Ports &Special Shareholding Pattern

# Jun 2021 Sep 2021 Dec 2021 Mar 2022 Jun 2022 Sep 2022 Dec 2022 Mar 2023 Jun 2023 Sep 2023
Promoter 63.79 63.83 63.83 65.55 66.02 66.02 65.13 61.03 62.89 65.53
FII 15.72 15.29 15.27 14.26 14.24 14.33 13.76 17.98 16.98 13.82
DII 14.86 15.85 15.9 15.35 15.08 15.38 14.49 13.04 12.45 13.28
Public 5.62 5.02 4.99 4.84 4.65 4.27 6.62 7.95 7.68 7.37
Others 0 0 0 0 0 0 0 0 0 0
Total 100 100 100 100 100 100 100 100 100 100

Pros

Cons

  • Stock is trading at 3.7 times its book value.
  • The company has delivered a poor profit growth of 7% over past five years.

* 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.

Adani Ports &Special News

IPO

Companies Open Date Close Date Issue Price Cost of 1 Lot GMP Expected Listing Listing Gain(%) Listing Price Current Price Type Exchange

View more.....

Companies Open Date Close Date Issue Price Cost of 1 Lot GMP Expected Listing Listing Gain(%) Listing Price Current Price Type Exchange

View more.....

Companies Open Date Close Date Issue Price Cost of 1 Lot GMP Expected Listing Listing Gain(%) Listing Price Current Price Type Exchange

View more.....

Companies Open Date Close Date Issue Price Cost of 1 Lot GMP Expected Listing Listing Gain(%) Listing Price Current Price Type Exchange

View more.....

Companies Open Date Close Date Issue Price Cost of 1 Lot GMP Expected Listing Listing Gain(%) Listing Price Current Price Type Exchange

View more.....