|
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 202.98 INR | +1.07% |
|
+10.66% | +41.95% |
| 12:48am | Adani Power Forms New Step-Down Subsidiary for Nuclear Energy | MT |
| Apr. 07 | Indian billionaire Gautam Adani will seek to dismiss US SEC fraud case | RE |
Company Valuation: Adani Power Limited
Data adjusted to current consolidation scope
| Fiscal Period: March | 2021 | 2022 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|
| Capitalization 1 | 328,033 | 713,919 | 2,058,834 | 1,964,339 | 3,872,945 | - | - |
| Change | - | 117.64% | - | -4.59% | 97.16% | - | - |
| Enterprise Value (EV) 1 | 803,601 | 713,919 | 2,058,834 | 1,964,339 | 4,316,991 | 4,471,424 | 4,699,156 |
| Change | - | -11.16% | - | -4.59% | 119.77% | 3.58% | 5.09% |
| P/E ratio | 1,418x | - | 10.3x | 15.8x | 38x | 29.1x | 24x |
| PBR | 137x | - | - | 3.49x | 5.74x | 4.73x | 3.92x |
| PEG | - | - | - | -0.4x | -2.1x | 1x | 1.1x |
| Capitalization / Revenue | 1.25x | 2.58x | - | 3.5x | 7.13x | 6.23x | 5.32x |
| EV / Revenue | 3.06x | 2.58x | - | 3.5x | 7.95x | 7.2x | 6.45x |
| EV / EBITDA | 9.27x | 7.27x | - | 9.22x | 20.9x | 18.3x | 15.7x |
| EV / EBIT | 14.7x | 10.7x | - | 11.6x | 27.4x | 22.6x | 19.8x |
| EV / FCF | 23.7x | 10.5x | - | 19.8x | 53.6x | 39.7x | 31.5x |
| FCF Yield | 4.23% | 9.52% | - | 5.06% | 1.87% | 2.52% | 3.17% |
| Dividend per Share 2 | - | - | - | - | - | - | - |
| Rate of return | - | - | - | - | - | - | - |
| EPS 2 | 0.012 | - | 10.32 | 6.464 | 5.28 | 6.89 | 8.375 |
| Distribution rate | - | - | - | - | - | - | - |
| Net sales 1 | 262,215 | 277,112 | - | 562,031 | 543,302 | 621,238 | 728,589 |
| EBITDA 1 | 86,685 | 98,142 | - | 213,054 | 206,964 | 243,812 | 299,187 |
| EBIT 1 | 54,669 | 66,966 | - | 169,966 | 157,549 | 198,090 | 237,551 |
| Net income 1 | 12,700 | 49,116 | 208,288 | 129,388 | 112,882 | 132,840 | 163,012 |
| Net Debt 1 | 475,569 | - | - | - | 444,046 | 598,479 | 826,211 |
| Reference price 2 | 17.01 | 37.02 | 106.76 | 101.86 | 200.83 | 200.83 | 200.83 |
| Nbr of stocks (in thousands) | 19,284,695 | 19,284,695 | 19,284,695 | 19,284,695 | 19,284,695 | - | - |
| Announcement Date | 5/6/21 | 5/5/22 | 5/1/24 | 4/30/25 | - | - | - |
1INR in Million2INR
Estimates
P/E ratio, Detailed evolution
| P/E (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 38.04x | 7.95x | 20.86x | - | 41.64B | |
| 18.58x | 3.15x | 11.98x | 2.25% | 41.5B | |
| 16.97x | 5.66x | 12.11x | 0.06% | 15.72B | |
| 14.71x | 4.87x | 9.78x | 3.96% | 15.75B | |
| 6.94x | 2.96x | 7.41x | 5.66% | 12.73B | |
| 10.95x | 1.5x | 8.63x | 3.84% | 7.71B | |
| 28.47x | 4.42x | 10.05x | 4.23% | 7.55B | |
| 13.11x | - | - | - | 5.04B | |
| 7.86x | 0.65x | 4.66x | 4.61% | 4.55B | |
| Average | 17.29x | 3.89x | 10.68x | 3.52% | 16.91B | |
| Weighted average by Cap. | 21.97x | 4.84x | 13.37x | 2.95% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Equities
- ADANIPOWER Stock
- Valuation Adani Power Limited
Select your edition
All financial news and data tailored to specific country editions
