Valuation Adani Enterprises Limited

Equities

Market Closed - Bombay S.E. Other stock markets 05:22:15 2025-01-24 am EST			5-day change	1st Jan Change
2,318.00 ^INR	-2.96%		-3.31%	-8.35%

Jan. 24	Sri Lanka revokes power purchase deal with Adani Group, AFP reports	RE
Jan. 16	Hindenburg Research, the terror of the markets, announces its dissolution

Data adjusted to current consolidation scope

Fiscal Period: March	2020	2021	2022	2023	2024	2025	2026	2027
Capitalization ¹	151,279	1,133,739	2,216,887	1,995,002	3,640,651	2,675,391	-	-
Change	-	649.44%	95.54%	-10.01%	82.49%	-26.51%	-	-
Enterprise Value (EV) ¹	151,279	1,133,739	2,216,887	1,995,002	4,071,205	3,464,832	3,817,199	4,215,451
Change	-	649.44%	95.54%	-10.01%	104.07%	-14.89%	10.17%	10.43%
P/E ratio	13.3x	123x	286x	80.3x	117x	40.7x	27.8x	-
PBR	0.89x	-	-	-	-	-	-	-
PEG	-	-6.5x	-18x	0x	4.7x	0x	0.6x	-
Capitalization / Revenue	0.35x	2.87x	3.19x	1.46x	3.35x	2.51x	1.97x	1.8x
EV / Revenue	0.35x	2.87x	3.19x	1.46x	3.74x	3.25x	2.81x	2.84x
EV / EBITDA	6.62x	45.3x	59.7x	22.6x	35.8x	17.2x	15x	17x
EV / EBIT	-	-	-	-	48.8x	26.5x	25.1x	22.4x
EV / FCF	-33.8x	-2,494x	-21.6x	68.8x	-33.8x	-25.3x	-60.6x	-
FCF Yield	-2.96%	-0.04%	-4.63%	1.45%	-2.96%	-3.95%	-1.65%	-
Dividend per Share ²	-	-	-	-	-	1.2	1.2	-
Rate of return	-	-	-	-	-	0.05%	0.05%	-
EPS ²	10.35	8.39	7.06	21.78	27.24	56.91	83.53	-
Distribution rate	-	-	-	-	-	2.11%	1.44%	-
Net sales ¹	434,026	395,371	694,202	1,369,778	1,087,235	1,064,786	1,358,082	1,483,889
EBITDA ¹	22,843	25,050	37,130	88,280	113,766	201,521	254,811	247,365
EBIT ¹	-	-	-	-	83,344	130,815	152,298	188,560
Net income ¹	11,382	9,226	7,766	24,729	32,408	111,759	108,254	-
Net Debt ¹	-	-	-	-	430,554	789,441	1,141,808	1,540,060
Reference price ²	137.55	1,030.85	2,015.70	1,750.00	3,193.55	2,318.00	2,318.00	2,318.00
Nbr of stocks (in thousands)	1,099,810	1,099,810	1,099,810	1,140,001	1,140,001	1,154,181	-	-
Announcement Date	5/6/20	5/5/21	5/3/22	5/4/23	5/2/24	-	-	-

¹INR in Million²INR

Estimates

Add to a list Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E ratio	EV / Sales	EV / EBITDA	Yield	Capi. ($)
ADANI ENTERPRISES LIMITED	40.73x	3.25x	17.19x	-	31.04B
ITOCHU CORPORATION	11.23x	0.92x	11.09x	+2.83%	64.3B
MITSUBISHI CORPORATION	10.2x	0.71x	12.73x	+4.05%	63.04B
MITSUI & CO., LTD.	9.71x	0.9x	13.35x	+3.35%	56.93B
SUMITOMO CORPORATION	7.6x	0.91x	10.72x	+3.95%	25.57B
MARUBENI CORPORATION	7.76x	0.78x	11.29x	+4.07%	24.06B
TOYOTA TSUSHO CORPORATION	7.74x	0.36x	6.05x	+3.87%	17.94B
BUNZL PLC	20.99x	1.12x	11.03x	+2.17%	13.87B
SAMSUNG C&T CORPORATION	8.91x	0.38x	4.09x	+2.35%	13.27B
ADDTECH AB	46.64x	4.01x	24.64x	+0.97%	7.89B
Average	17.15x	1.33x	12.22x	+3.07%	31.79B
Weighted average by Cap.	14.09x	1.12x	12.16x	+3.36%