Valuation ADAI POWE Bombay S.E.

Stocks

Market Closed - Bombay S.E. Other stock markets 06:29:06 2026-07-24 EDT			5-day change	1st Jan Change
213.65 ^INR	+0.64%		-0.37%	+49.41%

07-23	India's Adani Power evaluates nuclear technologies, awaits policy clarity	RE
07-23	Adani Power Limited, Q1 2027 Earnings Call, Jul 23, 2026

Data adjusted to current consolidation scope

Fiscal Period: March	2022	2024	2025	2026	2027	2028	2029
Market Cap ¹	713,919	2,058,834	1,964,339	2,900,997	4,120,368	-	-
Change	-	-	-4.59%	47.68%	42.03%	-	-
Enterprise Value (EV) ¹	713,919	2,058,834	1,964,339	3,378,436	4,695,428	4,977,669	5,160,848
Change	-	-	-4.59%	71.99%	38.98%	6.01%	3.68%
P/E	-	10.3x	15.8x	22.7x	33.5x	26.4x	23.9x
PBR	-	-	3.49x	4.47x	5.19x	4.42x	3.86x
PEG	-	-	-0.4x	9.41x	-9.07x	1x	2.3x
Capitalization / Revenue	2.58x	-	3.5x	5.35x	6.57x	5.75x	4.83x
EV / Revenue	2.58x	-	3.5x	6.23x	7.49x	6.95x	6.06x
EV / EBITDA	7.27x	-	9.22x	17.1x	20.1x	17.3x	14.8x
EV / EBIT	10.7x	-	11.6x	22.2x	25x	22x	19.5x
EV / FCF	10.5x	-	19.8x	-119x	-91.4x	-37.5x	-41.6x
FCF Yield	9.52%	-	5.06%	-0.84%	-1.09%	-2.67%	-2.4%
Dividend per Share ²	-	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-	-
EPS ²	-	10.32	6.464	6.62	6.375	8.091	8.923
Distribution rate	-	-	-	-	-	-	-
Net sales ¹	277,112	-	562,031	542,405	626,731	716,205	852,209
EBITDA ¹	98,142	-	213,054	198,061	233,862	287,891	347,843
EBIT ¹	66,966	-	169,966	152,416	188,147	225,851	264,798
Net income ¹	49,116	208,288	129,388	128,343	123,203	154,100	167,164
Net Debt ¹	-	-	-	477,440	575,060	857,301	1,040,480
Reference price ²	37.02	106.76	101.86	150.43	213.66	213.66	213.66
Nbr of stocks (in thousands)	19,284,695	19,284,695	19,284,695	19,284,695	19,284,695	-	-
Announcement Date	5/5/22	5/1/24	4/30/25	4/29/26	-	-	-

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.($)
NTPC LTD	16.21x	2.88x	10.95x	2.57%	34.96B
SDIC POWER HOLDINGS CO., LTD	16.01x	4.93x	8.92x	3.44%	17.52B
TALEN ENERGY CORPORATION	16.84x	5.53x	11.81x	0.02%	17.24B
CHINA RESOURCES POWER HOLDINGS COMPANY LIMITED	7.93x	2.92x	7.85x	5.14%	12.7B
CAPITAL POWER CORPORATION	28.85x	4.53x	10.68x	3.88%	7.99B
HUADIAN POWER INTERNATIONAL CORPORATION LIMITED	10.16x	1.44x	8.63x	5.33%	7.76B
GS HOLDINGS CORP.	6.06x	0.64x	3.85x	3.71%	6.13B
HUBEI ENERGY GROUP CO., LTD.	17.19x	-	-	-	4.85B
Average	14.90x	3.27x	8.96x	3.44%	13.64B
Weighted average by Cap.	15.28x	3.55x	9.76x	2.98%