Valuation Adani Enterprises Limited

Equities

Market Closed - Bombay S.E. Other stock markets 05:25:45 2026-02-18 EST			5-day change	1st Jan Change
2,210.80 ^INR	-1.40%		-1.06%	-1.28%

05:44am	Adani Enterprises - Fedex to develop fully automated air cargo hub at Navi Mumbai airport with long-term investment of over 25 billion rupees	RE
12:36am	Adani Enterprises Arm Completes Acquisition of 49% Stake in Sree Vishwa Varadhi	MT

Data adjusted to current consolidation scope

Fiscal Period: March	2021	2022	2023	2024	2025	2026	2027	2028
Capitalization ¹	1,133,739	2,216,887	1,995,002	3,640,651	2,679,719	2,898,517	-	-
Change	-	95.54%	-10.01%	82.49%	-26.39%	8.16%	-	-
Enterprise Value (EV) ¹	1,133,739	2,216,887	1,995,002	4,071,205	3,511,708	3,486,465	3,727,620	3,949,278
Change	-	95.54%	-10.01%	104.07%	-13.74%	-0.72%	6.92%	5.95%
P/E ratio	123x	286x	80.3x	117x	38.3x	46.4x	58.2x	54.9x
PBR	-	-	-	-	-	-	-	-
PEG	-	-18x	0x	4.7x	0x	-2.3x	-2.9x	9.24x
Capitalization / Revenue	2.87x	3.19x	1.46x	3.35x	2.74x	2.99x	2.17x	1.91x
EV / Revenue	2.87x	3.19x	1.46x	3.74x	3.59x	3.59x	2.79x	2.6x
EV / EBITDA	45.3x	59.7x	22.6x	35.8x	24.6x	21x	17x	16x
EV / EBIT	-	-	-	48.8x	35x	24.6x	25.4x	23.1x
EV / FCF	-2,494x	-21.6x	68.8x	-33.8x	-14.2x	-37.9x	-102x	88.4x
FCF Yield	-0.04%	-4.63%	1.45%	-2.96%	-7.02%	-2.64%	-0.98%	1.13%
Dividend per Share ²	-	-	-	-	1.3	1.2	1.2	1.2
Rate of return	-	-	-	-	0.06%	0.05%	0.05%	0.05%
EPS ²	8.39	7.06	21.78	27.24	60.55	48.3	38.53	40.82
Distribution rate	-	-	-	-	2.15%	2.48%	3.11%	2.94%
Net sales ¹	395,371	694,202	1,369,778	1,087,235	978,948	970,212	1,334,714	1,520,218
EBITDA ¹	25,050	37,130	88,280	113,766	142,520	166,102	219,583	246,593
EBIT ¹	-	-	-	83,344	100,407	141,548	146,987	170,686
Net income ¹	9,226	7,766	24,729	32,408	70,990	67,407	66,528	70,513
Net Debt ¹	-	-	-	430,554	831,989	587,948	829,103	1,050,761
Reference price ²	1,030.85	2,015.70	1,750.00	3,193.55	2,321.75	2,242.25	2,242.25	2,242.25
Nbr of stocks (in thousands)	1,099,810	1,099,810	1,140,001	1,140,001	1,154,181	1,292,682	-	-
Announcement Date	5/5/21	5/3/22	5/4/23	5/2/24	5/1/25	-	-	-

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 ENTERPRISES LIMITED	46.42x	3.59x	20.99x	0.05%	31.98B
MITSUBISHI CORPORATION	25.31x	1.22x	26.32x	2.26%	117B
MITSUI & CO., LTD.	18.67x	1.38x	24.34x	2.12%	101B
ITOCHU CORPORATION	16.63x	1.21x	13.56x	1.96%	98.01B
MARUBENI CORPORATION	17.61x	1.44x	20.72x	1.79%	61.46B
SUMITOMO CORPORATION	13.72x	1.51x	18.16x	2.14%	50.94B
TOYOTA TSUSHO CORPORATION	18.41x	0.74x	11.48x	1.8%	45.05B
SAMSUNG C&T CORPORATION	24.2x	1.23x	11.47x	0.83%	35.89B
ADDTECH AB	40.36x	3.78x	21.39x	1.09%	9.5B
BUNZL PLC	15.6x	0.78x	8.14x	3.51%	9.24B
Average	23.69x	1.69x	17.66x	1.75%	56.01B
Weighted average by Cap.	21.37x	1.43x	19.54x	1.86%