Valuation ADAI POWE Bombay S.E.

Stocks

Market Closed - Bombay S.E. Other stock markets 06:29:46 2026-07-03 EDT			5-day change	1st Jan Change
221.75 ^INR	-1.27%		-3.27%	+55.07%

05-20	Adani Power Ltd enters share purchase agreement for acquisition of 24% shares of Jaiprakash Power Ventures Limited	RE
05-20	Adani Power Limited entered into a business transfer agreement to acquire an unknown minority stake in Prayagraj Power Generation Company Limited/180 MW Power Generation plant at Tehsil - Robertsganj from Jaiprakash Associates Limited for INR 12.0 billion.	CI

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	4,277,152	-	-
Change	-	-	-4.59%	47.68%	47.44%	-	-
Enterprise Value (EV) ¹	713,919	2,058,834	1,964,339	3,378,436	4,902,203	5,146,128	5,317,633
Change	-	-	-4.59%	71.99%	45.1%	4.98%	3.33%
P/E	-	10.3x	15.8x	22.7x	31.6x	26.1x	24.1x
PBR	-	-	3.49x	4.47x	5.33x	4.5x	4.06x
PEG	-	-	-0.4x	9.41x	5.24x	1.2x	2.93x
Capitalization / Revenue	2.58x	-	3.5x	5.35x	6.73x	5.8x	4.82x
EV / Revenue	2.58x	-	3.5x	6.23x	7.71x	6.98x	5.99x
EV / EBITDA	7.27x	-	9.22x	17.1x	20x	17x	15x
EV / EBIT	10.7x	-	11.6x	22.2x	24.8x	21.3x	20.9x
EV / FCF	10.5x	-	19.8x	-119x	-121x	-86.9x	-80.6x
FCF Yield	9.52%	-	5.06%	-0.84%	-0.83%	-1.15%	-1.24%
Dividend per Share ²	-	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-	-
EPS ²	-	10.32	6.464	6.62	7.02	8.505	9.205
Distribution rate	-	-	-	-	-	-	-
Net sales ¹	277,112	-	562,031	542,405	635,522	737,431	888,000
EBITDA ¹	98,142	-	213,054	198,061	244,891	301,885	354,931
EBIT ¹	66,966	-	169,966	152,416	197,439	241,444	254,268
Net income ¹	49,116	208,288	129,388	128,343	135,619	164,210	164,866
Net Debt ¹	-	-	-	477,440	625,051	868,976	1,040,480
Reference price ²	37.02	106.76	101.86	150.43	221.79	221.79	221.79
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.($)
NTPC LTD	16.64x	2.93x	11.14x	2.51%	36.3B
TALEN ENERGY CORPORATION	16.51x	5.4x	11.21x	0.02%	16.55B
SDIC POWER HOLDINGS CO., LTD	14.54x	4.65x	8.35x	3.75%	15.83B
CHINA RESOURCES POWER HOLDINGS COMPANY LIMITED	7.19x	2.83x	7.62x	5.67%	11.52B
CAPITAL POWER CORPORATION	33.51x	4.68x	10.83x	3.77%	8.13B
HUADIAN POWER INTERNATIONAL CORPORATION LIMITED	9.83x	1.43x	8.54x	5.51%	7.46B
GS HOLDINGS CORP.	4.67x	0.57x	3.48x	4.84%	4.49B
HUBEI ENERGY GROUP CO., LTD.	16.74x	-	-	2.65%	4.71B
Average	14.95x	3.21x	8.74x	3.59%	13.12B
Weighted average by Cap.	15.58x	3.52x	9.74x	3.07%