Adani Energy Solutions Ltd
NSE:ADANIENSOL

Watchlist Manager
Adani Energy Solutions Ltd Logo
Adani Energy Solutions Ltd
NSE:ADANIENSOL
Watchlist
Price: 978.85 INR 0.74% Market Closed
Market Cap: 1.2T INR
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

Revenue
+
3Y
+109%
5Y
+142%
10Y
-
Operating Income
+
3Y
+70%
5Y
+72%
10Y
-
Net Income
+
3Y
+154%
5Y
+154%
10Y
-

Earnings Waterfall
Adani Energy Solutions Ltd

Revenue
256.2B INR
Cost of Revenue
-134.4B INR
Gross Profit
121.8B INR
Operating Expenses
-66.1B INR
Operating Income
55.7B INR
Other Expenses
-33.1B INR
Net Income
22.6B INR

Income Statement
Adani Energy Solutions Ltd

Rotate your device to view
Income Statement
Currency: INR
Mar-2016 Jun-2016 Sep-2016 Dec-2016 Mar-2017 Jun-2017 Sep-2017 Dec-2017 Mar-2018 Jun-2018 Sep-2018 Dec-2018 Mar-2019 Jun-2019 Sep-2019 Dec-2019 Mar-2020 Jun-2020 Sep-2020 Dec-2020 Mar-2021 Jun-2021 Sep-2021 Dec-2021 Mar-2022 Jun-2022 Sep-2022 Dec-2022 Mar-2023 Jun-2023 Sep-2023 Dec-2023 Mar-2024 Jun-2024 Sep-2024 Dec-2024 Mar-2025 Jun-2025 Sep-2025
Revenue
Interest Expense
9 388
0
0
0
7 086
0
0
0
6 730
0
0
0
11 720
0
0
0
19 012
0
0
0
11 460
0
0
0
13 320
0
0
0
15 324
0
0
0
18 413
0
0
0
0
0
0
Revenue
21 970
N/A
23 608
+7%
24 793
+5%
26 820
+8%
28 757
+7%
28 530
-1%
29 132
+2%
39 663
+36%
39 445
-1%
39 558
+0%
46 090
+17%
55 698
+21%
73 055
+31%
94 613
+30%
106 586
+13%
106 930
+0%
114 160
+7%
110 044
-4%
105 672
-4%
103 867
-2%
99 263
-4%
103 095
+4%
106 947
+4%
110 094
+3%
112 575
+2%
115 597
+3%
122 698
+6%
129 098
+5%
132 927
+3%
138 248
+4%
142 472
+3%
152 582
+7%
166 074
+9%
183 220
+10%
208 318
+14%
220 994
+6%
237 671
+8%
252 078
+6%
256 200
+2%
Gross Profit
Cost of Revenue
(1 880)
(1 721)
(3 564)
(5 584)
(7 574)
(8 442)
(8 992)
(9 198)
(8 195)
(7 714)
(11 403)
(22 728)
(31 711)
(43 397)
(46 766)
(44 094)
(46 873)
(42 900)
(39 300)
(38 556)
(37 011)
(37 287)
(41 612)
(45 371)
(47 271)
(56 544)
(60 955)
(61 440)
(60 386)
(55 888)
(55 709)
(63 188)
(68 208)
(68 326)
(76 430)
(84 434)
(125 694)
(122 764)
(134 400)
Gross Profit
20 090
N/A
21 889
+9%
21 231
-3%
21 238
+0%
21 183
0%
20 089
-5%
20 142
+0%
30 466
+51%
31 249
+3%
31 846
+2%
34 689
+9%
32 971
-5%
41 344
+25%
51 216
+24%
59 819
+17%
62 837
+5%
67 287
+7%
67 145
0%
66 373
-1%
65 311
-2%
62 252
-5%
65 809
+6%
65 336
-1%
64 724
-1%
65 304
+1%
59 053
-10%
61 743
+5%
67 658
+10%
72 541
+7%
82 359
+14%
86 761
+5%
89 393
+3%
97 866
+9%
114 894
+17%
131 889
+15%
136 559
+4%
111 977
-18%
129 314
+15%
121 800
-6%
Operating Income
Operating Expenses
(6 421)
(6 845)
(6 739)
(6 831)
(7 045)
(7 258)
(7 629)
(8 302)
(8 784)
(8 867)
(11 063)
(16 003)
(21 372)
(27 672)
(32 800)
(34 446)
(36 181)
(34 392)
(33 924)
(32 583)
(30 158)
(33 451)
(31 768)
(31 172)
(30 621)
(26 683)
(29 014)
(31 517)
(31 755)
(42 640)
(46 250)
(50 049)
(58 042)
(72 056)
(101 146)
(88 738)
(59 826)
(75 778)
(66 115)
Selling, General & Administrative
(811)
(326)
(351)
(390)
(1 229)
(499)
(468)
(437)
(2 887)
(423)
(1 202)
(3 557)
(12 971)
(8 351)
(9 974)
(9 889)
(21 255)
(9 331)
(9 377)
(9 207)
(21 980)
(9 375)
(9 288)
(9 367)
(22 292)
(8 793)
(8 661)
(8 658)
(24 308)
(10 060)
(10 443)
(10 774)
(34 344)
(9 729)
(9 958)
(9 663)
(26 509)
(9 880)
(9 313)
Depreciation & Amortization
(5 597)
(5 609)
(5 615)
(5 666)
(5 693)
(5 741)
(5 789)
(5 792)
(5 794)
(5 809)
(6 270)
(7 486)
(8 822)
(9 170)
(10 162)
(10 421)
(11 740)
(12 665)
(12 891)
(13 209)
(13 289)
(12 932)
(13 321)
(13 695)
(14 297)
(14 690)
(15 140)
(15 617)
(16 144)
(16 427)
(16 770)
(17 242)
(17 837)
(18 551)
(19 071)
(19 118)
(19 135)
(18 729)
(18 983)
Other Operating Expenses
(13)
(912)
(775)
(775)
(123)
(1 020)
(1 374)
(2 074)
(103)
(2 635)
(3 591)
(4 959)
421
(10 151)
(12 663)
(14 136)
(3 185)
(12 395)
(11 655)
(10 166)
5 111
(11 144)
(9 160)
(8 110)
5 967
(3 199)
(5 211)
(7 242)
8 697
(16 154)
(19 039)
(22 034)
(5 861)
(43 777)
(72 118)
(59 958)
(14 182)
(47 169)
(37 819)
Operating Income
13 669
N/A
15 042
+10%
14 490
-4%
14 405
-1%
14 138
-2%
12 829
-9%
12 511
-2%
22 163
+77%
22 466
+1%
22 979
+2%
23 626
+3%
16 969
-28%
19 972
+18%
23 546
+18%
27 021
+15%
28 392
+5%
31 106
+10%
32 753
+5%
32 449
-1%
32 728
+1%
32 094
-2%
32 357
+1%
33 568
+4%
33 553
0%
34 683
+3%
32 373
-7%
32 731
+1%
36 142
+10%
40 786
+13%
39 719
-3%
40 512
+2%
39 344
-3%
39 824
+1%
42 838
+8%
30 742
-28%
47 821
+56%
52 152
+9%
53 536
+3%
55 686
+4%
Pre-Tax Income
Interest Income Expense
(8 657)
(9 324)
(9 512)
(9 208)
(8 369)
(8 793)
(8 407)
(8 694)
(7 602)
(8 893)
(9 602)
(11 818)
(11 551)
(15 619)
(17 682)
(18 263)
(18 845)
(23 377)
(23 811)
(23 204)
(15 885)
(21 001)
(21 041)
(22 091)
(18 258)
(24 906)
(26 641)
(28 010)
(22 242)
(26 572)
(25 841)
(26 471)
(21 351)
(27 826)
(29 547)
(30 038)
(25 220)
(33 423)
(34 010)
Non-Reccuring Items
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
(45)
0
0
0
0
0
0
0
0
0
0
0
(1 141)
0
0
0
(165)
(15 225)
0
(15 225)
(15 137)
0
0
Gain/Loss on Disposition of Assets
0
0
0
0
0
0
0
0
0
0
0
0
(157)
0
0
0
(46)
0
0
0
0
0
0
0
(1)
0
0
0
(2)
0
0
0
37
0
0
0
38
0
0
Total Other Income
(212)
744
230
254
(451)
271
282
485
(147)
1 747
2 343
2 999
138
2 128
1 913
1 584
(1 103)
3 300
4 354
5 142
(10)
5 424
5 259
5 624
581
6 156
6 069
6 013
(284)
5 382
5 057
5 998
(550)
4 051
4 886
3 971
(1 083)
7 743
7 695
Pre-Tax Income
4 800
N/A
6 462
+35%
5 209
-19%
5 452
+5%
5 319
-2%
4 308
-19%
4 386
+2%
13 955
+218%
14 717
+5%
15 833
+8%
16 367
+3%
8 149
-50%
8 402
+3%
10 054
+20%
11 251
+12%
11 711
+4%
11 067
-5%
12 675
+15%
12 991
+2%
14 666
+13%
16 199
+10%
16 779
+4%
17 785
+6%
17 084
-4%
17 005
0%
13 623
-20%
12 159
-11%
14 143
+16%
17 117
+21%
18 530
+8%
19 729
+6%
18 872
-4%
17 796
-6%
3 838
-78%
6 081
+58%
6 529
+7%
10 749
+65%
27 856
+159%
29 370
+5%
Net Income
Tax Provision
(1 120)
(1 865)
(1 238)
(1 236)
(1 155)
(529)
(936)
(3 079)
(3 287)
(3 551)
(3 857)
(2 521)
(2 810)
(4 434)
(4 222)
(4 183)
(5 429)
(5 842)
(6 558)
(5 865)
(4 242)
(3 726)
(3 652)
(4 518)
(4 361)
(3 731)
(3 303)
(3 343)
(4 353)
(5 616)
(5 913)
(6 353)
(5 801)
(5 562)
(2 924)
(602)
(1 790)
(1 595)
(5 259)
Income from Continuing Operations
3 679
4 598
3 971
4 216
4 164
3 778
3 450
10 876
11 429
12 282
12 510
5 628
5 592
5 620
7 029
7 529
5 638
6 833
6 433
8 801
11 957
13 054
14 134
12 567
12 644
9 894
8 858
10 802
12 764
12 915
13 817
12 519
11 994
(1 725)
3 157
5 927
8 959
26 261
24 111
Income to Minority Interest
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
353
635
561
(121)
(655)
(915)
(1 004)
(418)
(311)
(158)
122
184
(243)
(488)
(687)
(887)
(583)
3 153
2 251
1 849
1 383
(2 549)
(1 796)
Net Income (Common)
3 679
N/A
4 598
+25%
3 971
-14%
4 216
+6%
4 164
-1%
3 778
-9%
3 450
-9%
10 876
+215%
11 429
+5%
12 282
+7%
12 510
+2%
5 628
-55%
5 592
-1%
5 620
+1%
7 029
+25%
7 529
+7%
7 418
-1%
9 120
+23%
8 884
-3%
10 800
+22%
12 240
+13%
12 759
+4%
13 417
+5%
12 134
-10%
12 046
-1%
9 552
-21%
8 888
-7%
10 965
+23%
12 563
+15%
12 455
-1%
13 152
+6%
11 654
-11%
11 373
-2%
1 383
-88%
5 374
+289%
7 743
+44%
10 600
+37%
23 964
+126%
22 554
-6%
EPS (Diluted)
3.35
N/A
4.18
+25%
3.62
-13%
3.84
+6%
3.79
-1%
3.43
-9%
3.1
-10%
9.89
+219%
10.39
+5%
11.18
+8%
11.25
+1%
5.12
-54%
5.08
-1%
5.11
+1%
4.17
-18%
6.84
+64%
6.74
-1%
6.91
+3%
8.07
+17%
9.81
+22%
11.13
+13%
11.6
+4%
12.2
+5%
11.04
-10%
10.95
-1%
7.7
-30%
7.97
+4%
9.84
+23%
11.28
+15%
11.17
-1%
11.77
+5%
10.47
-11%
10.2
-3%
1.23
-88%
5.08
+313%
6.68
+31%
9.05
+35%
19.96
+121%
26.14
+31%

See Also

Summary
ADANIENSOL intrinsic value, competitors valuation, and company profile.
DCF Valuation
ADANIENSOL stock valuation using Discount Cash Flow valuation method.
Relative Valuation
ADANIENSOL stock valuation using valuation multiples.
Wall Street Estimates
ADANIENSOL price targets and financial estimates made by Wall st analysts.
Profitability Analysis
Detailed analysis of the company's profitability.
Solvency Analysis
Analysis of the financial position and solvency of the company.
Financials
Income Statement, Balance Sheet, Cash Flow Statement.
Discount Rate
ADANIENSOL stock discount rate: cost of equity and WACC.
Summary
DCF Valuation
Relative Valuation
Wall Street Estimates
Profitability Analysis
Solvency Analysis
Financials
Discount Rate
Discover More
ALPHA SPREAD
Follow us
Join more than 301,500+ value investors using Alpha Spread
Create Free Account
or see our plans & pricing

Company

About Us Careers Pricing Affiliate Program Terms of Service Privacy Policy

Help

What is Intrinsic Value? Help Center Contact Us

Tools

Stock Screener Intrinsic Value Calculator DCF Value Calculator Discount Rate Calculator

Stocks

Most Undervalued Stocks Wide Economic Moat Stocks High Profitability Stocks High Solvency Stocks Most Popular Stocks

© 2025 Alpha Spread Limited. All Rights Reserved.

www.alphaspread.com is not operated by a broker, a dealer, or a registered investment adviser. Under no circumstances does any information posted on www.alphaspread.com represent a recommendation to buy or sell a security. The information on this site, and in its related newsletters, is not intended to be, nor does it constitute, investment advice or recommendations. The information on this site is in no way guaranteed for completeness, accuracy or in any other way. In no event shall Alpha Spread Limited be liable to any member, guest or third party for any damages of any kind arising out of the use of any content or other material published or available on www.alphaspread.com, or relating to the use of, or inability to use, www.alphaspread.com or any content, including, without limitation, any investment losses, lost profits, lost opportunity, special, incidental, indirect, consequential or punitive damages. Past performance is a poor indicator of future performance.