Valuation ADAI POWE Bombay S.E.

Stocks

Market Closed - Bombay S.E. 06:29:12 2026-10-01 EDT			5-day change	1st Jan Change
196.95 ^INR	-3.38%		-1.33%	+37.73%

09-08	Adani Energy Solutions Unit Signs 25-Year Deal for 2,500 MW RTC Power	MT
08-27	India's nuclear ambitions may be blunted by limits on foreign reactor technology	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	3,783,850	-	-
Change	-	-	-4.59%	47.68%	30.43%	-	-
Enterprise Value (EV) ¹	713,919	2,058,834	1,964,339	3,378,436	4,414,969	4,607,179	4,741,316
Change	-	-	-4.59%	71.99%	30.68%	4.35%	2.91%
P/E	-	10.3x	15.8x	22.7x	29.9x	24.6x	22x
PBR	-	-	3.49x	4.47x	4.78x	4.06x	3.51x
PEG	-	-	-0.4x	9.41x	-37.85x	1.1x	1.9x
Capitalization / Revenue	2.58x	-	3.5x	5.35x	5.96x	5.2x	4.38x
EV / Revenue	2.58x	-	3.5x	6.23x	6.96x	6.34x	5.49x
EV / EBITDA	7.27x	-	9.22x	17.1x	18.8x	16x	13.5x
EV / EBIT	10.7x	-	11.6x	22.2x	23.6x	20.2x	17.6x
EV / FCF	10.5x	-	19.8x	-119x	-71.3x	-35.2x	-48x
FCF Yield	9.52%	-	5.06%	-0.84%	-1.4%	-2.84%	-2.08%
Dividend per Share ²	-	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-	-
EPS ²	-	10.32	6.464	6.62	6.568	7.976	8.913
Distribution rate	-	-	-	-	-	-	-
Net sales ¹	277,112	-	562,031	542,405	634,431	726,979	862,957
EBITDA ¹	98,142	-	213,054	198,061	235,011	287,824	350,529
EBIT ¹	66,966	-	169,966	152,416	187,001	227,616	270,085
Net income ¹	49,116	208,288	129,388	128,343	124,228	152,317	167,768
Net Debt ¹	-	-	-	477,440	631,119	823,329	957,466
Reference price ²	37.02	106.76	101.86	150.43	196.21	196.21	196.21
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	29.88x	6.96x	18.79x	-.--%	39.36B
NTPC LTD	13.71x	2.71x	10.12x	3.04%	31.78B
CGN POWER CO., LTD.	12.45x	6.71x	13.96x	3.53%	29.14B
HUANENG LANCANG RIVER HYDROPOWER INC.	21.1x	10.58x	15.24x	2.14%	27.48B
CHINA NATIONAL NUCLEAR POWER CO., LTD.	22.35x	7.65x	12.48x	1.73%	27.09B
ADANI GREEN ENERGY LIMITED	73.4x	18.41x	21.87x	-.--%	21.87B
SDIC POWER HOLDINGS CO., LTD	16.12x	5.06x	10.05x	3.49%	18.19B
Average	27.00x	8.30x	14.64x	1.99%	27.85B
Weighted average by Cap.	25.95x	7.94x	14.80x	1.89%