Share Price and Basic Stock Data
Last Updated: November 11, 2024, 1:10 pm
PEG Ratio | 3.25 |
---|
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 |
---|---|---|---|---|---|---|---|---|---|
GMR Power & Urban Infra Ltd | 7,999 Cr. | 112 | 169/36.6 | 11.1 | 0.00 % | 11.4 % | % | 5.00 | |
Gita Renewable Energy Ltd | 68.7 Cr. | 167 | 310/107 | 215 | 32.8 | 0.00 % | 2.71 % | 1.91 % | 10.0 |
SJVN Ltd | 43,802 Cr. | 111 | 170/75.0 | 47.4 | 37.2 | 1.61 % | 4.99 % | 5.90 % | 10.0 |
Rattanindia Power Ltd | 7,475 Cr. | 13.9 | 21.1/7.90 | 8.30 | 0.00 % | 8.39 % | % | 10.0 | |
PTC India Ltd | 5,344 Cr. | 181 | 255/148 | 10.4 | 174 | 4.32 % | 9.64 % | 9.57 % | 10.0 |
Industry Average | 72,529.53 Cr | 292.69 | 73.49 | 94.18 | 0.76% | 8.97% | 11.23% | 8.14 |
Quarterly Result
Month | Jun 2021 | Sep 2021 | Dec 2021 | Mar 2022 | Jun 2022 | Sep 2022 | Dec 2022 | Mar 2023 | Jun 2023 | Sep 2023 | Dec 2023 | Mar 2024 | Jun 2024 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Sales | 977 | 1,295 | 1,400 | 1,461 | 1,635 | 1,584 | 1,971 | 2,598 | 2,162 | 2,220 | 2,311 | 2,527 | 2,835 |
Expenses | 223 | 525 | 357 | 489 | 687 | 718 | 1,118 | 334 | 81 | 521 | 645 | 676 | 415 |
Operating Profit | 754 | 770 | 1,043 | 972 | 948 | 866 | 853 | 2,264 | 2,081 | 1,699 | 1,666 | 1,851 | 2,420 |
OPM % | 77% | 59% | 74% | 67% | 58% | 55% | 43% | 87% | 96% | 77% | 72% | 73% | 85% |
Other Income | 182 | 115 | 71 | 111 | 66 | 100 | 216 | 265 | 178 | 353 | 264 | 199 | 241 |
Interest | 524 | 613 | 813 | 667 | 458 | 498 | 617 | 1,338 | 1,393 | 1,165 | 1,242 | 1,206 | 1,440 |
Depreciation | 151 | 164 | 260 | 274 | 280 | 298 | 330 | 392 | 451 | 474 | 481 | 497 | 593 |
Profit before tax | 261 | 108 | 41 | 142 | 276 | 170 | 122 | 799 | 415 | 413 | 207 | 347 | 628 |
Tax % | 16% | 7% | -17% | 15% | 21% | 14% | 52% | 38% | 34% | 29% | 33% | 24% | 28% |
Net Profit | 219 | 100 | 49 | 121 | 214 | 149 | 103 | 507 | 323 | 371 | 256 | 310 | 629 |
EPS in Rs | 1.40 | 0.64 | 0.31 | 0.77 | 1.35 | 0.94 | 0.65 | 3.21 | 2.03 | 2.35 | 1.62 | 0.95 | 2.82 |
Last Updated: Unknown
Profit & Loss - Annual Report
Last Updated: Unknown
Month | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | TTM |
---|---|---|---|---|---|---|---|---|
Sales | 502 | 1,480 | 2,058 | 2,549 | 3,124 | 5,133 | 7,792 | 9,291 |
Expenses | 98 | 637 | 532 | 1,099 | 883 | 1,621 | 2,822 | 1,581 |
Operating Profit | 403 | 843 | 1,526 | 1,450 | 2,241 | 3,512 | 4,970 | 7,710 |
OPM % | 80% | 57% | 74% | 57% | 72% | 68% | 64% | 83% |
Other Income | 80 | 42 | 73 | -111 | 391 | 507 | 667 | 1,060 |
Interest | 334 | 552 | 1,121 | 995 | 1,953 | 2,617 | 2,911 | 5,138 |
Depreciation | 333 | 543 | 1,062 | 394 | 486 | 849 | 1,300 | 1,798 |
Profit before tax | -184 | -210 | -585 | -50 | 193 | 553 | 1,426 | 1,834 |
Tax % | 75% | 35% | 19% | -22% | 6% | 12% | 32% | |
Net Profit | -47 | -138 | -475 | -68 | 182 | 489 | 973 | 1,457 |
EPS in Rs | -0.37 | -1.00 | -3.03 | -0.15 | 1.34 | 3.13 | 6.15 | 9.21 |
Dividend Payout % | 0% | 0% | 0% | 0% | 0% | 0% | 0% |
YoY Net Profit Growth
Year | 2017-2018 | 2018-2019 | 2019-2020 | 2020-2021 | 2021-2022 | 2022-2023 |
---|---|---|---|---|---|---|
YoY Net Profit Growth (%) | -193.62% | -244.20% | 85.68% | 367.65% | 168.68% | 98.98% |
Change in YoY Net Profit Growth (%) | 0.00% | -50.59% | 329.89% | 281.96% | -198.97% | -69.70% |
Adani Green Energy Ltd has shown an inconsistent trend in YoY Net Profit Growth (%) in the last 6 years from 2017-2018 to 2022-2023.
Growth
Compounded Sales Growth | |
---|---|
10 Years: | % |
5 Years: | 35% |
3 Years: | 43% |
TTM: | 20% |
Compounded Profit Growth | |
---|---|
10 Years: | % |
5 Years: | 36% |
3 Years: | 68% |
TTM: | -12% |
Stock Price CAGR | |
---|---|
10 Years: | % |
5 Years: | 73% |
3 Years: | 5% |
1 Year: | 57% |
Return on Equity | |
---|---|
10 Years: | % |
5 Years: | 16% |
3 Years: | 19% |
Last Year: | 17% |
Last Updated: Unknown
Balance Sheet
Last Updated: Unknown
Month | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 |
---|---|---|---|---|---|---|---|---|
Equity Capital | 1,274 | 1,564 | 1,564 | 1,564 | 1,564 | 1,564 | 1,584 | 1,584 |
Reserves | -71 | -223 | 369 | 792 | 636 | 1,050 | 5,720 | 5,912 |
Borrowings | 4,347 | 9,864 | 11,142 | 14,867 | 24,209 | 52,832 | 54,223 | 64,858 |
Other Liabilities | 610 | 4,503 | 1,582 | 1,201 | 2,283 | 3,508 | 5,382 | 15,732 |
Total Liabilities | 6,160 | 15,709 | 14,658 | 18,424 | 28,692 | 58,954 | 66,909 | 88,086 |
Fixed Assets | 4,341 | 9,120 | 10,388 | 12,554 | 16,429 | 28,452 | 48,336 | 62,284 |
CWIP | 267 | 1,725 | 743 | 1,208 | 4,452 | 19,899 | 5,291 | 6,427 |
Investments | 26 | 87 | 77 | 477 | 502 | 574 | 1,149 | 1,515 |
Other Assets | 1,525 | 4,777 | 3,449 | 4,185 | 7,309 | 10,029 | 12,133 | 17,860 |
Total Assets | 6,160 | 15,709 | 14,658 | 18,424 | 28,692 | 58,954 | 66,909 | 88,086 |
Cash Flow
Month | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 |
---|---|---|---|---|---|---|---|---|
Free Cash Flow
Month | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 |
---|---|---|---|---|---|---|---|
Free Cash Flow | 399.00 | 834.00 | -10.00 | -13.00 | -22.00 | -49.00 | -50.00 |
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.
Financial Efficiency Indicators
Month | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 |
---|---|---|---|---|---|---|---|---|
Debtor Days | 245 | 209 | 134 | 106 | 175 | 129 | 104 | 53 |
Inventory Days | 383 | |||||||
Days Payable | 455 | |||||||
Cash Conversion Cycle | 245 | 209 | 63 | 106 | 175 | 129 | 104 | 53 |
Working Capital Days | 244 | -345 | -51 | -30 | 79 | 102 | 27 | -7 |
ROCE % | 4% | 4% | 8% | 10% | 8% | 8% | 10% |
Mutual Fund Holdings
Fund Name | No of Shares | AUM (%) | Amount Invested (Cr) | Previous Number of Shares | Previous Date | Percentage Change |
---|---|---|---|---|---|---|
Nippon India ETF Nifty Next 50 Junior BeES | 383,422 | 1.52 | 64.01 | 353,385 | 2024-11-11 | 8.5% |
ICICI Prudential Nifty Next 50 Index Fund | 353,385 | 1.52 | 59 | 353,385 | 2024-11-11 | 0% |
UTI Nifty Next 50 Index Fund | 286,175 | 1.52 | 47.78 | 353,385 | 2024-11-11 | -19.02% |
Quant Flexi Cap Fund | 280,000 | 1.32 | 46.74 | 353,385 | 2024-11-11 | -20.77% |
SBI Nifty Next 50 ETF | 190,054 | 1.52 | 31.73 | 353,385 | 2024-11-11 | -46.22% |
Quant Focused Fund | 165,000 | 4.2 | 27.55 | 353,385 | 2024-11-11 | -53.31% |
UTI Nifty Next 50 Exchange Traded Fund | 151,943 | 1.52 | 25.37 | 353,385 | 2024-11-11 | -57% |
Quant Large Cap Fund | 90,000 | 2.81 | 15.03 | 353,385 | 2024-11-11 | -74.53% |
SBI Nifty Next 50 Index Fund | 60,863 | 1.52 | 10.16 | 353,385 | 2024-11-11 | -82.78% |
HDFC NIFTY Next 50 Index Fund | 41,736 | 1.52 | 6.97 | 353,385 | 2024-11-11 | -88.19% |
Key Financial Ratios
Month | Mar 24 | Mar 23 | Mar 22 | Mar 21 | Mar 20 |
---|---|---|---|---|---|
FaceValue | 10.00 | 10.00 | 10.00 | 10.00 | 10.00 |
Basic EPS (Rs.) | 6.21 | 5.41 | 2.41 | 0.68 | -0.74 |
Diluted EPS (Rs.) | 6.20 | 5.41 | 2.41 | 0.68 | -0.74 |
Cash EPS (Rs.) | 18.14 | 13.98 | 8.55 | 4.23 | 2.13 |
Book Value[Excl.RevalReserv]/Share (Rs.) | 101.16 | 37.41 | 7.61 | 5.03 | 4.59 |
Book Value[Incl.RevalReserv]/Share (Rs.) | 101.16 | 37.41 | 7.61 | 5.03 | 4.59 |
Revenue From Operations / Share (Rs.) | 58.21 | 49.19 | 32.82 | 19.97 | 16.30 |
PBDIT / Share (Rs.) | 53.90 | 36.44 | 25.28 | 17.33 | 9.79 |
PBIT / Share (Rs.) | 41.88 | 28.23 | 19.85 | 14.22 | 7.26 |
PBT / Share (Rs.) | 8.72 | 8.63 | 3.53 | 1.20 | -0.31 |
Net Profit / Share (Rs.) | 6.13 | 5.77 | 3.12 | 1.13 | -0.39 |
NP After MI And SOA / Share (Rs.) | 6.94 | 6.15 | 3.13 | 1.34 | -0.14 |
PBDIT Margin (%) | 92.59 | 74.07 | 77.03 | 86.74 | 60.05 |
PBIT Margin (%) | 71.95 | 57.39 | 60.49 | 71.19 | 44.58 |
PBT Margin (%) | 14.98 | 17.54 | 10.75 | 5.98 | -1.95 |
Net Profit Margin (%) | 10.53 | 11.72 | 9.50 | 5.63 | -2.40 |
NP After MI And SOA Margin (%) | 11.93 | 12.50 | 9.52 | 6.72 | -0.91 |
Return on Networth / Equity (%) | 13.07 | 16.56 | 41.09 | 24.39 | -3.04 |
Return on Capital Employeed (%) | 10.74 | 7.59 | 6.57 | 9.75 | 7.37 |
Return On Assets (%) | 1.24 | 1.44 | 0.82 | 0.73 | -0.12 |
Long Term Debt / Equity (X) | 4.82 | 8.27 | 35.90 | 22.93 | 16.99 |
Total Debt / Equity (X) | 7.50 | 8.99 | 43.86 | 27.22 | 18.45 |
Asset Turnover Ratio (%) | 0.11 | 0.17 | 0.37 | 0.15 | 0.11 |
Current Ratio (X) | 0.51 | 0.92 | 0.51 | 0.67 | 0.85 |
Quick Ratio (X) | 0.50 | 0.91 | 0.51 | 0.66 | 0.82 |
Interest Coverage Ratio (X) | 1.71 | 1.98 | 1.51 | 1.39 | 1.54 |
Interest Coverage Ratio (Post Tax) (X) | 1.24 | 1.38 | 1.16 | 1.13 | 1.13 |
Enterprise Value (Cr.) | 352407.68 | 190594.04 | 349850.76 | 195058.52 | 37370.06 |
EV / Net Operating Revenue (X) | 38.22 | 24.46 | 68.16 | 62.44 | 14.66 |
EV / EBITDA (X) | 41.28 | 33.02 | 88.48 | 71.98 | 24.41 |
MarketCap / Net Operating Revenue (X) | 31.51 | 17.93 | 58.30 | 55.29 | 9.43 |
Price / BV (X) | 34.54 | 23.76 | 251.50 | 200.60 | 31.49 |
Price / Net Operating Revenue (X) | 31.51 | 17.93 | 58.30 | 55.29 | 9.43 |
EarningsYield | 0.00 | 0.01 | 0.00 | 0.00 | 0.00 |
Strength and Weakness
Strength | Weakness |
---|---|
|
|
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:
- 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.
- ROCE: 10.74% (Industry Average ROCE: 8.97%)
- 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.
- ROE%: 13.07% (Industry Average ROE: 11.23%)
- ROE (Return on Equity): ROE measures a company's profitability relative to shareholders' equity. A higher ROE indicates efficient use of shareholders' funds.
- 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.
- 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.
- Stock P/E: 194 (Industry average Stock P/E: 73.49)
- 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.
- 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.
Stock Rating: - Net Profit Margin: 10.53%
About the Company - Qualitative Analysis
INDUSTRY | ADDRESS | CONTACT |
---|---|---|
Power - Generation/Distribution | Adani Corporate House, Ahmedabad Gujarat 382421 | investor.agel@adani.com http://www.adanigreenenergy.com |
Management | |
---|---|
Name | Position Held |
Mr. Gautam S Adani | Chairman |
Mr. Vneet S Jaain | Managing Director |
Mr. Sagar R Adani | Executive Director |
Mr. Sangkaran Ratnam | Non Exe. & Nominee Director |
Mr. Dinesh Hasmukhrai Kanabar | Ind. Non-Executive Director |
Mr. Raminder Singh Gujral | Ind. Non-Executive Director |
Mr. Romesh Sobti | Ind. Non-Executive Director |
Mrs. Neera Saggi | Ind. Non-Executive Director |
Dr. Anup Shah | Ind. Non-Executive Director |
Mr. Rajesh S Adani | Director |
FAQ
What is the latest intrinsic value of Adani Green Energy Ltd?
The latest intrinsic value of Adani Green Energy Ltd as on 14 November 2024 is ₹2260.34, which is 43.33% higher than the current market price of ₹1,577.00.
What is the Market Cap of Adani Green Energy Ltd?
The Market Cap of Adani Green Energy Ltd is 2,49,857 Cr..
What is the current Stock Price of Adani Green Energy Ltd as on 14 November 2024?
The current stock price of Adani Green Energy Ltd as on 14 November 2024 is ₹1,577.
What is the High / Low of Adani Green Energy Ltd stocks in FY 2024?
In FY 2024, the High / Low of Adani Green Energy Ltd stocks is 2,174/910.
What is the Stock P/E of Adani Green Energy Ltd?
The Stock P/E of Adani Green Energy Ltd is 194.
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 9.81 %.
What is the ROE of Adani Green Energy Ltd?
The ROE of Adani Green Energy Ltd is 17.1 %.
What is the Face Value of Adani Green Energy Ltd?
The Face Value of Adani Green Energy Ltd is 10.0.