Generic selectors
Exact matches only
Search in title
Search in content
Post Type Selectors
post
Last Updated on: 12 March, 2025
Author: Getaka|Social: Getaka Financial Technology X (Earlier Twitter) Profile Getaka Financial Technology LinkedIn Logo
Stock Ticker - BSE: 541450 | NSE: ADANIGREEN

Adani Green Energy Ltd: Share Price Analysis, Intrinsic Value & Fundamentals (2025)

Share Price and Basic Stock Data

Last Updated: March 9, 2025, 8:31 pm

Market Cap 1,32,615 Cr.
Current Price 837
High / Low 2,174/758
Stock P/E91.1
Book Value 66.8
Dividend Yield0.00 %
ROCE9.65 %
ROE14.7 %
Face Value 10.0
PEG Ratio2.02

Stock P/E, Current Price, and Intrinsic Value Over Time

View Share Price Target for Adani Green Energy Ltd

Competitors of Adani Green Energy Ltd

Stock Name ⇩Market Cap ⇩Current Price ⇩High / Low ⇩Stock P/E ⇩Book Value ⇩Dividend Yield ⇩ROCE ⇩ROE ⇩Face Value ⇩
Muzali Arts Ltd 5.80 Cr. 0.98 1.22/0.97 2.030.00 %8.46 %8.74 % 1.00
IND Renewable Energy Ltd 17.3 Cr. 12.4 22.1/11.0578 18.70.00 %0.07 %0.34 % 10.0
GMR Power & Urban Infra Ltd 7,324 Cr. 102 169/38.6 11.10.00 %11.4 %% 5.00
Gita Renewable Energy Ltd 51.1 Cr. 124 205/102 32.20.00 %2.71 %1.91 % 10.0
SJVN Ltd 34,488 Cr. 87.8 160/80.537.6 37.22.05 %4.99 %5.90 % 10.0
Industry Average53,213.35 Cr179.9290.1987.820.78%8.21%9.79%8.08

All Competitor Stocks of Adani Green Energy Ltd

Quarterly Result

MetricJun 2021Sep 2021Dec 2021Mar 2022Jun 2022Sep 2022Dec 2022Mar 2023Jun 2023Sep 2023Dec 2023Mar 2024Jun 2024
Sales 9771,2951,4001,4611,6351,5841,9712,5982,1622,2202,3112,5272,835
Expenses 2235253574896877181,11833481521645676415
Operating Profit 7547701,0439729488668532,2642,0811,6991,6661,8512,420
OPM % 77%59%74%67%58%55%43%87%96%77%72%73%85%
Other Income 1821157111166100216265178353264199241
Interest 5246138136674584986171,3381,3931,1651,2421,2061,440
Depreciation 151164260274280298330392451474481497593
Profit before tax 26110841142276170122799415413207347628
Tax % 16%7%-17%15%21%14%52%38%34%29%33%24%28%
Net Profit 21910049121214149103507323371256310629
EPS in Rs 1.400.640.310.771.350.940.653.212.032.351.620.952.82

Last Updated: Unknown

Below is a detailed analysis of the quarterly data for Adani Green Energy Ltd based on the most recent figures (Jun 2024) and their trends compared to the previous period:

  • For Sales, as of Jun 2024, the value is ₹2,835.00 Cr.. The value appears strong and on an upward trend. It has increased from 2,527.00 Cr. (Mar 2024) to ₹2,835.00 Cr., marking an increase of ₹308.00 Cr..
  • For Expenses, as of Jun 2024, the value is ₹415.00 Cr.. The value appears to be improving (decreasing) as expected. It has decreased from 676.00 Cr. (Mar 2024) to ₹415.00 Cr., marking a decrease of 261.00 Cr..
  • For Operating Profit, as of Jun 2024, the value is ₹2,420.00 Cr.. The value appears strong and on an upward trend. It has increased from 1,851.00 Cr. (Mar 2024) to ₹2,420.00 Cr., marking an increase of ₹569.00 Cr..
  • For OPM %, as of Jun 2024, the value is 85.00%. The value appears strong and on an upward trend. It has increased from 73.00% (Mar 2024) to 85.00%, marking an increase of 12.00%.
  • For Other Income, as of Jun 2024, the value is ₹241.00 Cr.. The value appears strong and on an upward trend. It has increased from 199.00 Cr. (Mar 2024) to ₹241.00 Cr., marking an increase of ₹42.00 Cr..
  • For Interest, as of Jun 2024, the value is ₹1,440.00 Cr.. The value appears to be increasing, which may not be favorable. It has increased from 1,206.00 Cr. (Mar 2024) to ₹1,440.00 Cr., marking an increase of ₹234.00 Cr..
  • For Depreciation, as of Jun 2024, the value is ₹593.00 Cr.. The value appears to be increasing, which may not be favorable. It has increased from 497.00 Cr. (Mar 2024) to ₹593.00 Cr., marking an increase of ₹96.00 Cr..
  • For Profit before tax, as of Jun 2024, the value is ₹628.00 Cr.. The value appears strong and on an upward trend. It has increased from 347.00 Cr. (Mar 2024) to ₹628.00 Cr., marking an increase of ₹281.00 Cr..
  • For Tax %, as of Jun 2024, the value is 28.00%. The value appears to be increasing, which may not be favorable. It has increased from 24.00% (Mar 2024) to 28.00%, marking an increase of 4.00%.
  • For Net Profit, as of Jun 2024, the value is ₹629.00 Cr.. The value appears strong and on an upward trend. It has increased from 310.00 Cr. (Mar 2024) to ₹629.00 Cr., marking an increase of ₹319.00 Cr..
  • For EPS in Rs, as of Jun 2024, the value is 2.82. The value appears strong and on an upward trend. It has increased from ₹0.95 (Mar 2024) to 2.82, marking an increase of ₹1.87.

Overall, while many items appear to show a positive trend, any significant downward movement warrant further investigation.

Quarterly Chart

Profit & Loss - Annual Report

Last Updated: March 7, 2025, 9:24 pm

MetricMar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024TTM
Sales 5021,4802,0582,5493,1245,1337,7769,22010,782
Expenses 986375321,0988831,6212,8061,9022,682
Operating Profit 4038431,5261,4502,2413,5124,9707,3188,100
OPM % 80%57%74%57%72%68%64%79%75%
Other Income 804273-1113915076671,262891
Interest 3345521,1219951,9532,6172,9115,0064,959
Depreciation 3335431,0623944868491,3001,9032,323
Profit before tax -184-210-585-501935531,4261,6711,709
Tax % -75%-35%-19%23%6%12%32%25%
Net Profit -47-138-475-681824899731,2601,928
EPS in Rs -0.37-1.00-3.03-0.151.343.136.156.948.62
Dividend Payout % -0%-0%-0%-0%-0%-0%-0%-0%

Profit & Loss Yearly Chart

YoY Net Profit Growth

Year2017-20182018-20192019-20202020-20212021-20222022-20232023-2024
YoY Net Profit Growth (%)-193.62%-244.20%85.68%367.65%168.68%98.98%29.50%
Change in YoY Net Profit Growth (%)0.00%-50.59%329.89%281.96%-198.97%-69.70%-69.48%

Adani Green Energy Ltd has shown an inconsistent trend in YoY Net Profit Growth (%) in the last 7 years from 2017-2018 to 2023-2024.

No data available for the compounded sales growth chart.

Balance Sheet

Last Updated: December 14, 2024, 4:05 pm

MonthMar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Sep 2024
Equity Capital 1,2741,5641,5641,5641,5641,5641,5841,5841,584
Reserves -71-2233697936361,0505,7208,2508,992
Borrowings 4,3479,86411,14214,86624,20952,83254,22364,85867,430
Other Liabilities 6104,5031,5821,2012,2833,5085,38213,39420,252
Total Liabilities 6,16015,70914,65818,42428,69258,95466,90988,08698,258
Fixed Assets 4,3419,12010,38812,55416,42928,45248,33662,28464,632
CWIP 2671,7257431,2084,45219,8995,2916,42714,617
Investments 2687774765025741,1491,5152,331
Other Assets 1,5254,7773,4494,1867,30910,02912,13317,86016,678
Total Assets 6,16015,70914,65818,42428,69258,95466,90988,08698,258

Below is a detailed analysis of the balance sheet data for Adani Green Energy Ltd based on the most recent figures (Sep 2024) and their trends compared to the previous period:

  • For Equity Capital, as of Sep 2024, the value is ₹1,584.00 Cr.. The value remains steady. There is no change compared to the previous period (Mar 2024) which recorded ₹1,584.00 Cr..
  • For Reserves, as of Sep 2024, the value is ₹8,992.00 Cr.. The value appears strong and on an upward trend. It has increased from ₹8,250.00 Cr. (Mar 2024) to ₹8,992.00 Cr., marking an increase of 742.00 Cr..
  • For Borrowings, as of Sep 2024, the value is ₹67,430.00 Cr.. The value appears to be increasing, which may not be favorable. However, Borrowings exceed Reserves, which may signal higher financial risk. It has increased from ₹64,858.00 Cr. (Mar 2024) to ₹67,430.00 Cr., marking an increase of 2,572.00 Cr..
  • For Other Liabilities, as of Sep 2024, the value is ₹20,252.00 Cr.. The value appears to be increasing, which may not be favorable. It has increased from ₹13,394.00 Cr. (Mar 2024) to ₹20,252.00 Cr., marking an increase of 6,858.00 Cr..
  • For Total Liabilities, as of Sep 2024, the value is ₹98,258.00 Cr.. The value appears to be increasing, which may not be favorable. It has increased from ₹88,086.00 Cr. (Mar 2024) to ₹98,258.00 Cr., marking an increase of 10,172.00 Cr..
  • For Fixed Assets, as of Sep 2024, the value is ₹64,632.00 Cr.. The value appears strong and on an upward trend. It has increased from ₹62,284.00 Cr. (Mar 2024) to ₹64,632.00 Cr., marking an increase of 2,348.00 Cr..
  • For CWIP, as of Sep 2024, the value is ₹14,617.00 Cr.. The value appears strong and on an upward trend. It has increased from ₹6,427.00 Cr. (Mar 2024) to ₹14,617.00 Cr., marking an increase of 8,190.00 Cr..
  • For Investments, as of Sep 2024, the value is ₹2,331.00 Cr.. The value appears strong and on an upward trend. It has increased from ₹1,515.00 Cr. (Mar 2024) to ₹2,331.00 Cr., marking an increase of 816.00 Cr..
  • For Other Assets, as of Sep 2024, the value is ₹16,678.00 Cr.. The value appears to be declining and may need further review. It has decreased from ₹17,860.00 Cr. (Mar 2024) to ₹16,678.00 Cr., marking a decrease of 1,182.00 Cr..
  • For Total Assets, as of Sep 2024, the value is ₹98,258.00 Cr.. The value appears strong and on an upward trend. It has increased from ₹88,086.00 Cr. (Mar 2024) to ₹98,258.00 Cr., marking an increase of 10,172.00 Cr..

However, the Borrowings (67,430.00 Cr.) are higher than the Reserves (₹8,992.00 Cr.), which may signal higher financial risk.

Overall, while many items appear to show a positive trend, any significant downward movement or items where Borrowings exceed Reserves warrant further investigation.

Reserves and Borrowings Chart

Cash Flow

MonthMar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024
Cash from Operating Activity +286491,6251,9651,6013,1277,2657,713
Cash from Investing Activity +-1,511-4,428-2,666-3,743-9,137-18,730-3,857-21,060
Cash from Financing Activity +1,5593,9421,0452,1617,08315,986-2,97313,953
Net Cash Flow761623383-453383435606

Free Cash Flow

MonthMar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024
Free Cash Flow399.00834.00-10.00-13.00-22.00-49.00-50.00-57.00

Free Cash Flow = Income Generated from Operational Activities - Borrowings - Capital Work in Progress (CWIP)

Consistent positive free cash flow is crucial for businesses as it indicates their ability to generate cash from their core operations. It provides financial flexibility, allowing companies to invest in growth opportunities, pay dividends to shareholders, reduce debt, and weather economic downturns more effectively.

Free Cash Flow Chart

Financial Efficiency Indicators

MonthMar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024
Debtor Days24520913410617512910453
Inventory Days383
Days Payable455
Cash Conversion Cycle2452096310617512910453
Working Capital Days244-345-51-307910227-7
ROCE %4%4%8%10%8%8%10%

Financial Efficiency Indicators Chart

Share Holding Pattern

MonthSep 2021Dec 2021Mar 2022Jun 2022Sep 2022Dec 2022Mar 2023Jun 2023Sep 2023Dec 2023Mar 2024Jun 2024
Promoters60.14%61.27%61.27%60.50%60.75%60.75%57.26%56.27%56.26%56.37%56.37%57.51%
FIIs17.83%16.59%16.53%15.91%15.25%15.14%17.13%18.25%18.16%18.03%18.15%16.91%
DIIs0.32%0.62%0.79%0.98%1.26%1.40%1.45%1.47%1.49%1.50%1.55%1.46%
Public21.71%21.51%21.41%22.61%22.74%22.70%24.16%24.00%24.09%24.10%23.93%24.11%
No. of Shareholders2,21,0251,89,6122,28,4693,71,7643,85,2973,93,1677,46,2946,92,3406,76,2716,93,0646,68,5867,42,579

Shareholding Pattern Chart

No. of Shareholders

Mutual Fund Holdings

Fund NameNo of SharesAUM (%)Amount Invested (Cr)Previous Number of SharesPrevious DatePercentage Change
Nippon India ETF Nifty Next 50 Junior BeES383,4221.5264.01383,4222025-03-100%
ICICI Prudential Nifty Next 50 Index Fund353,3851.5259383,4222025-03-10-7.83%
UTI Nifty Next 50 Index Fund286,1751.5247.78383,4222025-03-10-25.36%
Quant Flexi Cap Fund280,0001.3246.74383,4222025-03-10-26.97%
SBI Nifty Next 50 ETF190,0541.5231.73383,4222025-03-10-50.43%
Quant Focused Fund165,0004.227.55383,4222025-03-10-56.97%
UTI Nifty Next 50 Exchange Traded Fund151,9431.5225.37383,4222025-03-10-60.37%
Quant Large Cap Fund90,0002.8115.03383,4222025-03-10-76.53%
SBI Nifty Next 50 Index Fund60,8631.5210.16383,4222025-03-10-84.13%
HDFC NIFTY Next 50 Index Fund41,7361.526.97383,4222025-03-10-89.11%

ROCE Trend

EPS Trend

Key Financial Ratios

MonthMar 24Mar 23Mar 22Mar 21Mar 20
FaceValue 10.0010.0010.0010.0010.00
Basic EPS (Rs.) 6.215.412.410.68-0.74
Diluted EPS (Rs.) 6.205.412.410.68-0.74
Cash EPS (Rs.) 18.1413.988.554.232.13
Book Value[Excl.RevalReserv]/Share (Rs.) 101.1637.417.615.034.59
Book Value[Incl.RevalReserv]/Share (Rs.) 101.1637.417.615.034.59
Revenue From Operations / Share (Rs.) 58.2149.1932.8219.9716.30
PBDIT / Share (Rs.) 53.9036.4425.2817.339.79
PBIT / Share (Rs.) 41.8828.2319.8514.227.26
PBT / Share (Rs.) 8.728.633.531.20-0.31
Net Profit / Share (Rs.) 6.135.773.121.13-0.39
NP After MI And SOA / Share (Rs.) 6.946.153.131.34-0.14
PBDIT Margin (%) 92.5974.0777.0386.7460.05
PBIT Margin (%) 71.9557.3960.4971.1944.58
PBT Margin (%) 14.9817.5410.755.98-1.95
Net Profit Margin (%) 10.5311.729.505.63-2.40
NP After MI And SOA Margin (%) 11.9312.509.526.72-0.91
Return on Networth / Equity (%) 13.0716.5641.0924.39-3.04
Return on Capital Employeed (%) 10.747.596.579.757.37
Return On Assets (%) 1.241.440.820.73-0.12
Long Term Debt / Equity (X) 4.828.2735.9022.9316.99
Total Debt / Equity (X) 7.508.9943.8627.2218.45
Asset Turnover Ratio (%) 0.110.170.370.150.11
Current Ratio (X) 0.510.920.510.670.85
Quick Ratio (X) 0.500.910.510.660.82
Interest Coverage Ratio (X) 1.711.981.511.391.54
Interest Coverage Ratio (Post Tax) (X) 1.241.381.161.131.13
Enterprise Value (Cr.) 352407.68190594.04349850.76195058.5237370.06
EV / Net Operating Revenue (X) 38.2224.4668.1662.4414.66
EV / EBITDA (X) 41.2833.0288.4871.9824.41
MarketCap / Net Operating Revenue (X) 31.5117.9358.3055.299.43
Price / BV (X) 34.5423.76251.50200.6031.49
Price / Net Operating Revenue (X) 31.5117.9358.3055.299.43
EarningsYield 0.000.010.000.000.00

After reviewing the key financial ratios for Adani Green Energy Ltd, here is a detailed analysis based on the latest available data and recent trends:

  • For FaceValue, as of Mar 24, the value is 10.00. This value is within the healthy range. There is no change compared to the previous period (Mar 23) which recorded 10.00.
  • For Basic EPS (Rs.), as of Mar 24, the value is 6.21. This value is within the healthy range. It has increased from 5.41 (Mar 23) to 6.21, marking an increase of 0.80.
  • For Diluted EPS (Rs.), as of Mar 24, the value is 6.20. This value is within the healthy range. It has increased from 5.41 (Mar 23) to 6.20, marking an increase of 0.79.
  • For Cash EPS (Rs.), as of Mar 24, the value is 18.14. This value is within the healthy range. It has increased from 13.98 (Mar 23) to 18.14, marking an increase of 4.16.
  • For Book Value[Excl.RevalReserv]/Share (Rs.), as of Mar 24, the value is 101.16. It has increased from 37.41 (Mar 23) to 101.16, marking an increase of 63.75.
  • For Book Value[Incl.RevalReserv]/Share (Rs.), as of Mar 24, the value is 101.16. It has increased from 37.41 (Mar 23) to 101.16, marking an increase of 63.75.
  • For Revenue From Operations / Share (Rs.), as of Mar 24, the value is 58.21. It has increased from 49.19 (Mar 23) to 58.21, marking an increase of 9.02.
  • For PBDIT / Share (Rs.), as of Mar 24, the value is 53.90. This value is within the healthy range. It has increased from 36.44 (Mar 23) to 53.90, marking an increase of 17.46.
  • For PBIT / Share (Rs.), as of Mar 24, the value is 41.88. This value is within the healthy range. It has increased from 28.23 (Mar 23) to 41.88, marking an increase of 13.65.
  • For PBT / Share (Rs.), as of Mar 24, the value is 8.72. This value is within the healthy range. It has increased from 8.63 (Mar 23) to 8.72, marking an increase of 0.09.
  • For Net Profit / Share (Rs.), as of Mar 24, the value is 6.13. This value is within the healthy range. It has increased from 5.77 (Mar 23) to 6.13, marking an increase of 0.36.
  • For NP After MI And SOA / Share (Rs.), as of Mar 24, the value is 6.94. This value is within the healthy range. It has increased from 6.15 (Mar 23) to 6.94, marking an increase of 0.79.
  • For PBDIT Margin (%), as of Mar 24, the value is 92.59. This value is within the healthy range. It has increased from 74.07 (Mar 23) to 92.59, marking an increase of 18.52.
  • For PBIT Margin (%), as of Mar 24, the value is 71.95. This value exceeds the healthy maximum of 20. It has increased from 57.39 (Mar 23) to 71.95, marking an increase of 14.56.
  • For PBT Margin (%), as of Mar 24, the value is 14.98. This value is within the healthy range. It has decreased from 17.54 (Mar 23) to 14.98, marking a decrease of 2.56.
  • For Net Profit Margin (%), as of Mar 24, the value is 10.53. This value exceeds the healthy maximum of 10. It has decreased from 11.72 (Mar 23) to 10.53, marking a decrease of 1.19.
  • For NP After MI And SOA Margin (%), as of Mar 24, the value is 11.93. This value is within the healthy range. It has decreased from 12.50 (Mar 23) to 11.93, marking a decrease of 0.57.
  • For Return on Networth / Equity (%), as of Mar 24, the value is 13.07. This value is below the healthy minimum of 15. It has decreased from 16.56 (Mar 23) to 13.07, marking a decrease of 3.49.
  • For Return on Capital Employeed (%), as of Mar 24, the value is 10.74. This value is within the healthy range. It has increased from 7.59 (Mar 23) to 10.74, marking an increase of 3.15.
  • For Return On Assets (%), as of Mar 24, the value is 1.24. This value is below the healthy minimum of 5. It has decreased from 1.44 (Mar 23) to 1.24, marking a decrease of 0.20.
  • For Long Term Debt / Equity (X), as of Mar 24, the value is 4.82. This value exceeds the healthy maximum of 1. It has decreased from 8.27 (Mar 23) to 4.82, marking a decrease of 3.45.
  • For Total Debt / Equity (X), as of Mar 24, the value is 7.50. This value exceeds the healthy maximum of 1. It has decreased from 8.99 (Mar 23) to 7.50, marking a decrease of 1.49.
  • For Asset Turnover Ratio (%), as of Mar 24, the value is 0.11. It has decreased from 0.17 (Mar 23) to 0.11, marking a decrease of 0.06.
  • For Current Ratio (X), as of Mar 24, the value is 0.51. This value is below the healthy minimum of 1.5. It has decreased from 0.92 (Mar 23) to 0.51, marking a decrease of 0.41.
  • For Quick Ratio (X), as of Mar 24, the value is 0.50. This value is below the healthy minimum of 1. It has decreased from 0.91 (Mar 23) to 0.50, marking a decrease of 0.41.
  • For Interest Coverage Ratio (X), as of Mar 24, the value is 1.71. This value is below the healthy minimum of 3. It has decreased from 1.98 (Mar 23) to 1.71, marking a decrease of 0.27.
  • For Interest Coverage Ratio (Post Tax) (X), as of Mar 24, the value is 1.24. This value is below the healthy minimum of 3. It has decreased from 1.38 (Mar 23) to 1.24, marking a decrease of 0.14.
  • For Enterprise Value (Cr.), as of Mar 24, the value is 352,407.68. It has increased from 190,594.04 (Mar 23) to 352,407.68, marking an increase of 161,813.64.
  • For EV / Net Operating Revenue (X), as of Mar 24, the value is 38.22. This value exceeds the healthy maximum of 3. It has increased from 24.46 (Mar 23) to 38.22, marking an increase of 13.76.
  • For EV / EBITDA (X), as of Mar 24, the value is 41.28. This value exceeds the healthy maximum of 15. It has increased from 33.02 (Mar 23) to 41.28, marking an increase of 8.26.
  • For MarketCap / Net Operating Revenue (X), as of Mar 24, the value is 31.51. This value exceeds the healthy maximum of 3. It has increased from 17.93 (Mar 23) to 31.51, marking an increase of 13.58.
  • For Price / BV (X), as of Mar 24, the value is 34.54. This value exceeds the healthy maximum of 3. It has increased from 23.76 (Mar 23) to 34.54, marking an increase of 10.78.
  • For Price / Net Operating Revenue (X), as of Mar 24, the value is 31.51. This value exceeds the healthy maximum of 3. It has increased from 17.93 (Mar 23) to 31.51, marking an increase of 13.58.
  • For EarningsYield, as of Mar 24, the value is 0.00. This value is below the healthy minimum of 5. It has decreased from 0.01 (Mar 23) to 0.00, marking a decrease of 0.01.

Overall, while many metrics show healthy performance, any figures highlighted in red or significant downward trends warrant further investigation.

Profitability Ratios (%)

Liquidity Ratios

Liquidity Ratios (%)

Interest Coverage Ratios (%)

Valuation Ratios

Fair Value

Fair Value of Adani Green Energy Ltd as of March 12, 2025 is: ₹729.97

Calculation basis:

  • Fair value = P/E Ratio * (Return on Equity / 100) * Book Value * (1 + Dividend Yield / 100)
  • P/E Ratio (Price-to-Earnings Ratio): Represents the price of the stock relative to its earnings per share. A higher P/E ratio indicates that investors are willing to pay a higher price for the stock.
  • Return on Equity (ROE): Measures a company's profitability relative to its shareholder equity. It showcases the company's ability to generate profits using the investment made by its shareholders, offering valuable insight into its operational efficiency and financial performance.
  • Book Value: Represents the net asset value of the company per share. It is calculated as the total assets minus intangible assets and liabilities, divided by the number of outstanding shares.
  • Dividend Yield: The ratio of the annual dividend per share to the current market price per share. It offers valuable insights into the profitability of an investment through dividends.

This formula allows us to gauge the fair value of the stock by analyzing its fundamental indicators.

As of March 12, 2025, Adani Green Energy Ltd is Overvalued by 12.79% compared to the current share price 837.00

Intrinsic Value of Adani Green Energy Ltd as of March 12, 2025 is: 1,059.22

Calculation basis:

  • Intrinsic value = P/E Ratio * (Return on Equity / 100) * Book Value * (1 + Dividend Yield / 100) * (1 + EPS CAGR for Last 5 Years)
  • P/E Ratio (Price-to-Earnings Ratio): Represents the price of the stock relative to its earnings per share. A higher P/E ratio indicates that investors are willing to pay a higher price for the stock.
  • Return on Equity (ROE): Measures a company's profitability relative to its shareholder equity. It showcases the company's ability to generate profits using the investment made by its shareholders, offering valuable insight into its operational efficiency and financial performance.
  • Book Value: Represents the net asset value of the company per share. It is calculated as the total assets minus intangible assets and liabilities, divided by the number of outstanding shares.
  • Dividend Yield: The ratio of the annual dividend per share to the current market price per share. It offers valuable insights into the profitability of an investment through dividends.
  • EPS CAGR (Compound Annual Growth Rate): Represents the geometric mean growth rate of earnings per share over the last 5 years. It provides insight into the historical growth trajectory of the company's earnings.

This formula allows us to gauge the intrinsic value of the stock by analyzing its fundamental indicators along with EPS growth.

As of March 12, 2025, Adani Green Energy Ltd is Undervalued by 26.55% compared to the current share price 837.00

Last 5 Year EPS CAGR: 45.10%

*Investments are subject to market risks

Strength and Weakness

StrengthWeakness
  1. The stock has a low average Working Capital Days of 2.38, which is a positive sign.
  1. The stock has a low average ROCE of 6.50%, which may not be favorable.
  2. The stock has a high average Cash Conversion Cycle of 135.50, which may not be favorable.
  3. The company has higher borrowings (33,752.33) compared to reserves (2,835.11), which may suggest financial risk.
  4. The company has not shown consistent growth in sales (60.11) and profit (-31.11).

Stock Analysis

  • Considering all of the following key financial indicators, prospective investors are encouraged to conduct thorough research and seek professional guidance before considering any investment in Adani Green Energy Ltd:
    1. Net Profit Margin: 10.53%
      • Net Profit Margin: This metric indicates the percentage of profit a company makes from its total revenue. A higher net profit margin is generally desirable as it reflects better profitability.
    2. ROCE: 10.74% (Industry Average ROCE: 8.21%)
      • ROCE (Return on Capital Employed): ROCE measures a company's profitability and the efficiency with which its capital is employed. A higher ROCE indicates efficient use of capital.
    3. ROE%: 13.07% (Industry Average ROE: 9.79%)
      • ROE (Return on Equity): ROE measures a company's profitability relative to shareholders' equity. A higher ROE indicates efficient use of shareholders' funds.
    4. Interest Coverage Ratio (Post Tax): 1.24
      • Interest Coverage Ratio: The interest coverage ratio measures a company's ability to cover its interest payments on outstanding debt. A ratio greater than 2 is generally considered healthy as it indicates the company can meet its interest obligations comfortably.
    5. Quick Ratio: 0.5
      • Quick Ratio: The quick ratio assesses a company's ability to cover its short-term liabilities with its most liquid assets. A ratio higher than 1 suggests the company can meet its short-term obligations without relying heavily on inventory.
    6. Stock P/E: 91.1 (Industry average Stock P/E: 90.19)
      • Stock P/E (Price-to-Earnings) Ratio: The P/E ratio compares a company's current share price to its earnings per share. A lower P/E ratio relative to industry peers or historical values may indicate that the stock is undervalued.
    7. Total Debt / Equity: 7.5
      • Total Debt / Equity: This ratio measures a company's financial leverage by comparing its total debt to its total equity. A lower ratio indicates lower financial risk and greater financial stability.
    The current analysis is available for review. It's important to conduct thorough research and consider consulting with financial professionals before making any investment decisions.
    Stock Rating:

About the Company - Qualitative Analysis

Adani Green Energy Ltd. is a Public Limited Listed company incorporated on 23/01/2015 and has its registered office in the State of Gujarat, India. Company's Corporate Identification Number(CIN) is L40106GJ2015PLC082007 and registration number is 082007. Currently Company is involved in the business activities of Electric power generation using solar energy. Company's Total Operating Revenue is Rs. 12001.00 Cr. and Equity Capital is Rs. 1584.00 Cr. for the Year ended 31/03/2024.
INDUSTRYADDRESSCONTACT
Power - Generation/DistributionAdani Corporate House, Ahmedabad Gujarat 382421investor.agel@adani.com
http://www.adanigreenenergy.com
Management
NamePosition Held
Mr. Gautam S AdaniChairman
Mr. Vneet S JaainManaging Director
Mr. Sagar R AdaniExecutive Director
Mr. Sangkaran RatnamNon Exe. & Nominee Director
Mr. Dinesh Hasmukhrai KanabarInd. Non-Executive Director
Mr. Raminder Singh GujralInd. Non-Executive Director
Mr. Romesh SobtiInd. Non-Executive Director
Mrs. Neera SaggiInd. Non-Executive Director
Dr. Anup ShahInd. Non-Executive Director
Mr. Rajesh S AdaniDirector

FAQ

What is the latest intrinsic value of Adani Green Energy Ltd?

The latest intrinsic value of Adani Green Energy Ltd as on 11 March 2025 is ₹729.97, which is 12.79% lower than the current market price of 837.00, indicating the stock is overvalued by 12.79%. The intrinsic value of Adani Green Energy Ltd is calculated using PE ratio method. The stock has a market capitalization of ₹1,32,615 Cr. and recorded a high/low of ₹2,174/758 during the current fiscal year 2024-2025. As of Sep 2024, the company has reserves of ₹8,992 Cr and total liabilities of ₹98,258 Cr.

What is the Market Cap of Adani Green Energy Ltd?

The Market Cap of Adani Green Energy Ltd is 1,32,615 Cr..

What is the current Stock Price of Adani Green Energy Ltd as on 11 March 2025?

The current stock price of Adani Green Energy Ltd as on 11 March 2025 is ₹837.

What is the High / Low of Adani Green Energy Ltd stocks in FY 2024-2025?

In FY 2024-2025, the High / Low of Adani Green Energy Ltd stocks is ₹2,174/758.

What is the Stock P/E of Adani Green Energy Ltd?

The Stock P/E of Adani Green Energy Ltd is 91.1.

What is the Book Value of Adani Green Energy Ltd?

The Book Value of Adani Green Energy Ltd is 66.8.

What is the Dividend Yield of Adani Green Energy Ltd?

The Dividend Yield of Adani Green Energy Ltd is 0.00 %.

What is the ROCE of Adani Green Energy Ltd?

The ROCE of Adani Green Energy Ltd is 9.65 %.

What is the ROE of Adani Green Energy Ltd?

The ROE of Adani Green Energy Ltd is 14.7 %.

What is the Face Value of Adani Green Energy Ltd?

The Face Value of Adani Green Energy Ltd is 10.0.

Disclaimer: This article is for informational purposes only and should not be construed as financial advice. The author is not a SEBI registered financial advisor and does not have any vested interest in Adani Green Energy Ltd. Investors are advised to conduct their own due diligence and consult with a financial professional before making any investment decisions. The information provided in this article is based on publicly available data and the author's analysis, but it may not be comprehensive or up-to-date. The author and getaka.co.in are not responsible for any errors or omissions in the content. This article is not intended to promote any particular investment strategy or recommendation, and readers should consult with their own financial advisors before making any investment decisions. Data Source: NSE