First Time Loading...

Adani Ports and Special Economic Zone Ltd
NSE:ADANIPORTS

Watchlist Manager
Adani Ports and Special Economic Zone Ltd Logo
Adani Ports and Special Economic Zone Ltd
NSE:ADANIPORTS
Watchlist
Price: 1 379.45 INR 1.96% Market Closed
Updated: Jun 7, 2024
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

267.1B
+4%
Revenue
Growth Rates:
1 Year
+28%
3 Years
+113%
5 Years
+144%
7 Years
+216%
10 Years
+453%
119.8B
+6%
Operating Income
Growth Rates:
1 Year
+27%
3 Years
+101%
5 Years
+110%
7 Years
+181%
10 Years
+415%
81.1B
+12%
Net Income
Growth Rates:
1 Year
+53%
3 Years
+62%
5 Years
+103%
7 Years
+107%
10 Years
+366%

Earnings Waterfall
Adani Ports and Special Economic Zone Ltd

Revenue
267.1B INR
Cost of Revenue
-71.2B INR
Gross Profit
195.9B INR
Operating Expenses
-76.2B INR
Operating Income
119.8B INR
Other Expenses
-38.6B INR
Net Income
81.1B INR

Income Statement
Adani Ports and Special Economic Zone Ltd

Rotate your device to view
Income Statement
Currency: INR
Mar-2014 Jun-2014 Sep-2014 Dec-2014 Mar-2015 Jun-2015 Sep-2015 Dec-2015 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
Revenue
Revenue
48 296
N/A
46 151
-4%
51 301
+11%
56 042
+9%
61 520
+10%
66 106
+7%
67 581
+2%
69 078
+2%
71 087
+3%
72 204
+2%
75 849
+5%
80 976
+7%
84 394
+4%
93 579
+11%
98 914
+6%
103 716
+5%
113 230
+9%
109 889
-3%
108 908
-1%
110 258
+1%
109 254
-1%
113 089
+4%
115 221
+2%
120 345
+4%
118 731
-1%
113 714
-4%
114 527
+1%
118 629
+4%
125 496
+6%
152 401
+21%
162 605
+7%
165 860
+2%
171 188
+3%
171 938
+0%
184 817
+7%
191 959
+4%
208 519
+9%
220 414
+6%
234 770
+7%
256 109
+9%
267 106
+4%
Gross Profit
Cost of Revenue
(14 867)
(13 366)
(14 782)
(15 978)
(15 617)
(17 771)
(17 248)
(17 699)
(17 002)
(18 506)
(19 892)
(20 702)
(21 348)
(26 412)
(26 634)
(27 950)
(31 747)
(28 063)
(28 720)
(28 946)
(26 935)
(28 498)
(29 468)
(30 082)
(30 197)
(30 345)
(30 475)
(31 959)
(31 170)
(43 014)
(45 818)
(47 303)
(48 420)
(44 517)
(48 351)
(50 467)
(54 430)
(60 233)
(64 759)
(70 255)
(71 163)
Gross Profit
33 431
N/A
32 787
-2%
36 521
+11%
40 065
+10%
45 903
+15%
48 335
+5%
50 334
+4%
51 380
+2%
54 085
+5%
53 699
-1%
55 958
+4%
60 275
+8%
63 045
+5%
67 168
+7%
72 280
+8%
75 766
+5%
81 482
+8%
81 826
+0%
80 188
-2%
81 312
+1%
82 319
+1%
84 591
+3%
85 752
+1%
90 261
+5%
88 534
-2%
83 367
-6%
84 052
+1%
86 671
+3%
94 326
+9%
109 388
+16%
116 787
+7%
118 557
+2%
122 768
+4%
127 421
+4%
136 466
+7%
141 492
+4%
154 090
+9%
160 181
+4%
170 011
+6%
185 854
+9%
195 942
+5%
Operating Income
Operating Expenses
(10 158)
(10 658)
(11 456)
(12 813)
(15 274)
(15 440)
(16 225)
(16 462)
(18 442)
(17 581)
(17 797)
(18 797)
(20 465)
(21 252)
(22 394)
(22 144)
(21 796)
(22 305)
(22 783)
(23 808)
(25 312)
(25 787)
(26 656)
(27 595)
(29 556)
(29 208)
(29 812)
(32 067)
(34 705)
(40 137)
(44 421)
(46 849)
(49 796)
(49 469)
(51 457)
(53 486)
(59 659)
(62 538)
(67 368)
(72 483)
(76 188)
Selling, General & Administrative
(1 616)
(1 714)
(1 980)
(2 196)
(5 860)
(2 564)
(2 667)
(2 628)
(7 103)
(2 909)
(2 984)
(3 427)
(8 134)
(4 239)
(4 461)
(4 413)
(9 179)
(4 482)
(4 766)
(4 874)
(11 398)
(5 434)
(5 475)
(5 578)
(12 203)
(5 544)
(5 662)
(5 988)
(13 322)
(6 702)
(7 222)
(7 485)
(7 794)
(8 495)
(8 836)
(9 240)
(24 588)
(14 142)
(16 590)
(19 101)
(18 964)
Depreciation & Amortization
(6 495)
(6 773)
(7 269)
(7 993)
(9 117)
(9 889)
(10 248)
(10 488)
(10 630)
(10 931)
(11 094)
(11 262)
(11 602)
(11 729)
(11 883)
(11 854)
(11 884)
(12 151)
(12 671)
(13 163)
(13 735)
(14 417)
(15 001)
(15 869)
(16 803)
(17 444)
(17 958)
(19 602)
(21 073)
(24 212)
(27 421)
(29 318)
(30 993)
(31 712)
(32 428)
(33 426)
(34 232)
(35 324)
(36 525)
(37 543)
(38 885)
Other Operating Expenses
(2 048)
(2 173)
(2 207)
(2 624)
(297)
(2 989)
(3 312)
(3 346)
(710)
(3 741)
(3 720)
(4 110)
(729)
(5 284)
(6 051)
(5 878)
(734)
(5 672)
(5 346)
(5 770)
(179)
(5 936)
(6 179)
(6 149)
(550)
(6 222)
(6 192)
(6 479)
(309)
(9 223)
(9 779)
(10 047)
(11 008)
(9 262)
(10 193)
(10 820)
(839)
(13 073)
(14 252)
(15 839)
(18 339)
Operating Income
23 273
N/A
22 128
-5%
25 064
+13%
27 252
+9%
30 629
+12%
32 895
+7%
34 108
+4%
34 918
+2%
35 643
+2%
36 118
+1%
38 161
+6%
41 477
+9%
42 580
+3%
45 915
+8%
49 886
+9%
53 622
+7%
59 686
+11%
59 521
0%
57 405
-4%
57 505
+0%
57 008
-1%
58 805
+3%
59 098
+0%
62 667
+6%
58 978
-6%
54 160
-8%
54 239
+0%
54 603
+1%
59 621
+9%
69 250
+16%
72 365
+4%
71 707
-1%
72 972
+2%
77 950
+7%
85 008
+9%
88 004
+4%
94 430
+7%
97 642
+3%
102 642
+5%
113 372
+10%
119 755
+6%
Pre-Tax Income
Interest Income Expense
(10 343)
(7 999)
(8 208)
(10 055)
(5 777)
(14 177)
(14 128)
(13 026)
(4 100)
(11 368)
(9 808)
(11 139)
(1 115)
(11 951)
(13 910)
(11 546)
(5 782)
(18 218)
(22 469)
(21 389)
(5 733)
(16 790)
(18 129)
(24 011)
(16 374)
(34 067)
(25 184)
(23 153)
3 022
(21 078)
(25 954)
(28 511)
(33 986)
(42 409)
(45 851)
(47 485)
(28 867)
(30 854)
(28 325)
(29 698)
(30 075)
Non-Reccuring Items
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
(1 552)
(1 555)
(1 552)
(1 552)
0
(716)
(1 276)
(1 276)
(1 276)
(588)
(800)
(800)
(800)
98
0
(4 052)
(4 052)
(4 052)
(4 052)
0
0
(13 042)
(12 734)
(12 734)
(12 734)
(3 737)
Gain/Loss on Disposition of Assets
0
0
0
0
0
0
0
0
(29)
0
0
0
(35)
0
0
0
(113)
0
0
0
(41)
0
0
0
(125)
0
0
0
(36)
0
0
0
0
0
0
0
0
0
0
0
0
Total Other Income
6 848
7 644
7 181
7 091
160
6 802
6 131
6 385
(319)
8 289
9 224
9 631
358
9 961
10 147
10 298
105
10 892
11 475
12 565
745
14 920
16 834
18 326
548
18 957
19 106
19 447
214
19 278
19 768
20 899
22 237
22 774
21 459
17 695
2 369
14 691
13 364
15 783
14 994
Pre-Tax Income
19 778
N/A
21 774
+10%
24 037
+10%
24 287
+1%
25 012
+3%
25 519
+2%
26 111
+2%
28 277
+8%
31 194
+10%
33 038
+6%
37 576
+14%
39 968
+6%
41 789
+5%
43 924
+5%
46 122
+5%
50 821
+10%
52 341
+3%
50 643
-3%
44 860
-11%
48 681
+9%
51 263
+5%
55 659
+9%
56 527
+2%
55 707
-1%
42 439
-24%
38 249
-10%
47 360
+24%
50 096
+6%
62 920
+26%
67 452
+7%
62 129
-8%
60 045
-3%
57 171
-5%
54 265
-5%
60 617
+12%
58 215
-4%
54 891
-6%
68 745
+25%
74 948
+9%
86 722
+16%
100 937
+16%
Net Income
Tax Provision
(2 368)
(2 780)
(2 705)
(2 330)
(1 767)
(1 743)
(1 549)
(2 159)
(2 828)
(2 796)
(3 123)
(3 818)
(2 866)
(5 551)
(8 538)
(11 600)
(15 442)
(14 398)
(12 442)
(12 084)
(10 815)
(11 898)
(5 273)
(5 077)
(4 594)
(68)
(8 878)
(9 414)
(12 433)
(11 983)
(10 095)
(8 423)
(7 640)
(5 518)
(4 994)
(4 580)
(964)
(5 399)
(6 812)
(9 869)
(15 346)
Income from Continuing Operations
17 410
18 994
21 333
21 958
23 245
23 776
24 561
26 117
28 366
30 242
34 453
36 150
38 922
38 374
37 585
39 222
36 900
36 245
32 417
36 597
40 448
43 761
51 254
50 628
37 845
38 179
38 481
40 682
50 487
55 470
52 035
51 623
49 532
48 746
55 622
53 634
53 928
63 347
68 136
76 854
85 592
Income to Minority Interest
(14)
(93)
(114)
(123)
(102)
79
267
343
413
346
134
156
100
8
56
(112)
(163)
(162)
(246)
(280)
(545)
(541)
(505)
(445)
(214)
(150)
(166)
(274)
(544)
(897)
(1 379)
(911)
(672)
(514)
(568)
(1 095)
(826)
(681)
(215)
(3)
67
Equity Earnings Affiliates
0
0
0
0
0
47
75
75
193
194
180
183
93
92
31
28
0
(47)
0
0
(1)
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
Net Income (Common)
17 396
N/A
18 901
+9%
21 218
+12%
21 834
+3%
23 143
+6%
23 901
+3%
24 904
+4%
26 536
+7%
28 972
+9%
30 784
+6%
34 768
+13%
36 490
+5%
39 115
+7%
38 473
-2%
37 672
-2%
39 138
+4%
36 736
-6%
36 037
-2%
32 171
-11%
36 316
+13%
39 902
+10%
43 219
+8%
47 706
+10%
47 142
-1%
37 631
-20%
34 988
-7%
38 316
+10%
40 409
+5%
49 943
+24%
54 574
+9%
50 657
-7%
50 712
+0%
48 860
-4%
48 232
-1%
55 054
+14%
52 540
-5%
53 102
+1%
62 667
+18%
63 371
+1%
72 299
+14%
81 106
+12%
EPS (Diluted)
8.6
N/A
9.14
+6%
10.13
+11%
10.54
+4%
11.18
+6%
11.54
+3%
11.89
+3%
12.81
+8%
13.99
+9%
14.86
+6%
16.6
+12%
17.62
+6%
18.89
+7%
18.57
-2%
18.18
-2%
18.89
+4%
17.74
-6%
17.41
-2%
15.54
-11%
17.54
+13%
19.27
+10%
20.87
+8%
23.03
+10%
23.22
+1%
18.35
-21%
17.21
-6%
18.87
+10%
19.9
+5%
24.58
+24%
25.27
+3%
23.46
-7%
23.46
N/A
22.62
-4%
22.32
-1%
25.48
+14%
24.32
-5%
24.58
+1%
29.01
+18%
29.33
+1%
33.45
+14%
37.55
+12%

See Also

Summary
ADANIPORTS intrinsic value, competitors valuation, and company profile.
DCF Valuation
ADANIPORTS stock valuation using Discount Cash Flow valuation method.
Relative Valuation
ADANIPORTS stock valuation using valuation multiples.
Wall Street Estimates
ADANIPORTS 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
ADANIPORTS 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
Join more than 144,800+ value investors using Alpha Spread
Create a 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 High Profitability Stocks High Solvency Stocks Most Popular Stocks

© 2024 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.