Valuation Adani Ports & Special Economic Zone Limited

Stocks

Market Closed - NSE India S.E. Other stock markets 07:05:07 2026-07-10 am EDT			5-day change	1st Jan Change
1,828.10 ^INR	+1.56%		-2.46%	+24.38%

Jul. 03	Adani, IHC to Invest $11.5 Billion in Indian Aluminum Project	DJ
Jul. 03	India's Kerala state not consulted on MSC's $1.4 billion port investment, chief minister says	RE

Data adjusted to current consolidation scope

Fiscal Period: March	2022	2023	2024	2025	2026	2027	2028	2029
Market Cap ¹	1,635,399	1,364,992	2,898,582	2,555,336	3,024,177	4,211,868	-	-
Change	-	-16.53%	112.35%	-11.84%	18.35%	39.27%	-	-
Enterprise Value (EV) ¹	2,007,348	1,814,838	3,308,683	2,996,300	3,560,785	4,612,181	4,544,822	4,533,456
Change	-	-9.59%	82.31%	-9.44%	18.84%	29.53%	-1.46%	-0.25%
P/E	34.6x	25.7x	35.7x	23x	22.5x	28.3x	23.6x	18.2x
PBR	4.28x	2.99x	5.47x	4.09x	3.15x	3.88x	3.4x	2.95x
PEG	-	2.63x	0.7x	0.6x	1.7x	2.6x	1.2x	0.6x
Capitalization / Revenue	10.3x	6.55x	10.9x	8.38x	7.81x	9.47x	8.18x	7.05x
EV / Revenue	12.6x	8.7x	12.4x	9.83x	9.19x	10.4x	8.83x	7.59x
EV / EBITDA	22.6x	14.1x	20.9x	16.3x	15.6x	17.7x	15x	13.1x
EV / EBIT	32.7x	19.3x	27.6x	21.3x	20.5x	23.5x	20x	17.5x
EV / FCF	33.2x	64.6x	43.5x	32.6x	70.7x	50.4x	45.9x	35.9x
FCF Yield	3.01%	1.55%	2.3%	3.06%	1.41%	1.98%	2.18%	2.78%
Dividend per Share ²	5	5	6	7	7.5	9.686	11.34	13.06
Rate of return	0.65%	0.79%	0.45%	0.59%	0.57%	0.53%	0.62%	0.71%
EPS ²	22.39	24.58	37.55	51.35	58.23	64.58	77.55	100.5
Distribution rate	22.3%	20.3%	16%	13.6%	12.9%	15%	14.6%	13%
Net sales ¹	159,340	208,519	267,106	304,753	387,358	444,612	514,949	597,252
EBITDA ¹	88,789	128,334	158,639	184,214	228,514	260,554	302,113	345,389
EBIT ¹	61,393	94,102	119,755	140,424	173,340	196,135	226,751	259,468
Net income ¹	47,281	53,102	81,106	110,923	128,062	146,682	176,028	225,599
Net Debt ¹	371,948	449,847	410,100	440,964	536,608	400,313	332,954	321,588
Reference price ²	774.20	631.90	1,341.85	1,182.95	1,312.60	1,828.10	1,828.10	1,828.10
Nbr of stocks (in thousands)	2,112,373	2,160,139	2,160,139	2,160,139	2,303,959	2,303,959	-	-
Announcement Date	5/25/22	5/30/23	5/2/24	5/1/25	4/30/26	-	-	-

¹INR in Million²INR

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
ADANI PORTS & SPECIAL ECONOMIC ZONE LIMITED	27.87x	10.22x	17.45x	0.54%	43.45B
SHANGHAI INTERNATIONAL PORT (GROUP) CO., LTD.	8.89x	3.28x	9.69x	3.75%	17.37B
MISC	13.66x	3.22x	8.19x	4.8%	8.59B
JSW INFRASTRUCTURE LIMITED	43.46x	12.4x	27.64x	0.24%	7.86B
CHINA MERCHANTS PORT GROUP CO., LTD.	11.14x	-	-	-	7.44B
QINGDAO PORT INTERNATIONAL CO., LTD.	6.65x	-	-	6.4%	7.29B
CHINA MERCHANTS PORT HOLDINGS COMPANY LIMITED	7.33x	5.42x	9.47x	6.46%	7.03B
SOCIÉTÉ D'EXPLOITATION DES PORTS	32.93x	9.57x	17.14x	1.49%	6.69B
WESTPORTS HOLDINGS	18.08x	6.92x	11.43x	4.08%	5.23B
Average	18.89x	7.29x	14.43x	3.47%	12.33B
Weighted average by Cap.	20.93x	7.95x	15.12x	2.46%