Valuation ADAI POWE Bombay S.E.

Stocks

Market Closed - Bombay S.E. 06:29:16 2026-08-17 EDT			5-day change	1st Jan Change
203.90 ^INR	-0.66%		-1.44%	+43.53%

08-10	US Court Dismisses Fraud Charges Against Adani's Founder	MT
07-30	India's Adani Energy plans another share sale by early next fiscal, sources say	RE

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	3,925,592	-	-
Change	-	-	-4.59%	47.68%	35.32%	-	-
Enterprise Value (EV) ¹	713,919	2,058,834	1,964,339	3,378,436	4,500,653	4,782,893	4,966,073
Change	-	-	-4.59%	71.99%	33.22%	6.27%	3.83%
P/E	-	10.3x	15.8x	22.7x	31.9x	25.2x	22.8x
PBR	-	-	3.49x	4.47x	4.95x	4.21x	3.68x
PEG	-	-	-0.4x	9.41x	-8.63x	0.9x	2.2x
Capitalization / Revenue	2.58x	-	3.5x	5.35x	6.26x	5.48x	4.61x
EV / Revenue	2.58x	-	3.5x	6.23x	7.18x	6.68x	5.83x
EV / EBITDA	7.27x	-	9.22x	17.1x	19.2x	16.6x	14.3x
EV / EBIT	10.7x	-	11.6x	22.2x	23.9x	21.2x	18.8x
EV / FCF	10.5x	-	19.8x	-119x	-87.6x	-36x	-40.1x
FCF Yield	9.52%	-	5.06%	-0.84%	-1.14%	-2.78%	-2.5%
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	203.56	203.56	203.56
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 (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
ADANI POWER LIMITED	32.19x	7.23x	19.38x	-.--%	41.39B
NTPC LTD	14.94x	2.88x	10.71x	2.74%	34.48B
TALEN ENERGY CORPORATION	22.18x	5.78x	12.2x	-.--%	17.38B
SDIC POWER HOLDINGS CO., LTD	14.85x	4.76x	8.59x	3.7%	16.35B
CHINA RESOURCES POWER HOLDINGS COMPANY LIMITED	7.45x	2.86x	7.7x	5.47%	11.93B
GS HOLDINGS CORP.	4.39x	0.65x	3.02x	2.96%	7.77B
CAPITAL POWER CORPORATION	55.81x	4.31x	10.23x	4.14%	7.62B
HUADIAN POWER INTERNATIONAL CORPORATION LIMITED	10.09x	1.46x	8.15x	4.66%	7.53B
Average	20.24x	3.74x	10.00x	2.96%	18.06B
Weighted average by Cap.	21.46x	4.57x	12.32x	2.15%