First Time Loading...

Adani Power Ltd
NSE:ADANIPOWER

Watchlist Manager
Adani Power Ltd Logo
Adani Power Ltd
NSE:ADANIPOWER
Watchlist
Price: 593 INR 0.11%
Updated: Apr 29, 2024
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

472.3B
+12%
Revenue
Growth Rates:
1 Year
+21%
3 Years
+82%
5 Years
+123%
7 Years
+96%
10 Years
+305%
114.8B
+36%
Operating Income
Growth Rates:
1 Year
+14%
3 Years
+182%
5 Years
+304%
7 Years
+114%
10 Years
+2 479%
233.3B
+13%
Net Income
Growth Rates:
1 Year
+130%
3 Years
-
5 Years
-
7 Years
-
10 Years
-

Earnings Waterfall
Adani Power Ltd

Revenue
472.3B INR
Cost of Revenue
-294.3B INR
Gross Profit
178B INR
Operating Expenses
-63.2B INR
Operating Income
114.8B INR
Other Expenses
118.5B INR
Net Income
233.3B INR

Income Statement
Adani Power Ltd

Rotate your device to view
Income Statement
Currency: INR
Dec-2013 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
Revenue
Revenue
116 607
N/A
154 639
+33%
181 526
+17%
192 559
+6%
205 697
+7%
188 237
-8%
195 439
+4%
211 466
+8%
218 336
+3%
255 322
+17%
249 728
-2%
247 987
-1%
240 391
-3%
226 155
-6%
228 509
+1%
234 335
+3%
228 465
-3%
203 043
-11%
185 907
-8%
196 131
+5%
211 489
+8%
238 842
+13%
278 592
+17%
265 934
-5%
267 879
+1%
264 677
-1%
238 667
-10%
257 002
+8%
260 202
+1%
262 215
+1%
275 865
+5%
250 209
-9%
234 870
-6%
277 112
+18%
348 654
+26%
367 255
+5%
391 290
+7%
380 789
-3%
360 558
-5%
420 026
+16%
472 296
+12%
Gross Profit
Cost of Revenue
(80 253)
(100 193)
(109 910)
(114 393)
(118 790)
(125 583)
(126 104)
(136 199)
(140 965)
(155 013)
(142 118)
(141 631)
(140 944)
(155 831)
(151 803)
(152 725)
(151 503)
(137 265)
(115 450)
(121 968)
(134 997)
(173 510)
(192 902)
(191 823)
(190 003)
(189 215)
(172 990)
(164 745)
(166 085)
(160 986)
(168 902)
(171 942)
(155 045)
(162 958)
(187 703)
(206 173)
(231 467)
(265 965)
(257 880)
(273 865)
(294 300)
Gross Profit
36 355
N/A
54 446
+50%
71 616
+32%
78 167
+9%
86 908
+11%
62 654
-28%
69 334
+11%
75 265
+9%
77 369
+3%
100 309
+30%
107 610
+7%
106 356
-1%
99 447
-6%
70 324
-29%
76 706
+9%
81 610
+6%
76 962
-6%
65 777
-15%
70 457
+7%
74 164
+5%
76 494
+3%
65 332
-15%
85 692
+31%
74 112
-14%
77 876
+5%
75 462
-3%
65 679
-13%
92 259
+40%
94 119
+2%
101 229
+8%
106 963
+6%
78 267
-27%
79 825
+2%
114 154
+43%
160 951
+41%
161 082
+0%
159 824
-1%
114 823
-28%
102 678
-11%
146 161
+42%
177 997
+22%
Operating Income
Operating Expenses
(31 904)
(27 888)
(35 105)
(37 683)
(40 356)
(28 853)
(35 660)
(34 962)
(33 295)
(38 746)
(45 212)
(45 711)
(45 784)
(37 247)
(86 782)
(87 479)
(89 480)
(37 254)
(47 613)
(49 435)
(48 051)
(38 539)
(48 508)
(47 422)
(48 576)
(46 227)
(52 776)
(53 043)
(53 416)
(46 364)
(49 617)
(49 287)
(49 113)
(46 074)
(53 685)
(56 451)
(58 737)
(52 694)
(58 509)
(61 470)
(63 195)
Selling, General & Administrative
(2 087)
(7 615)
(2 582)
(2 740)
(3 010)
(10 189)
(7 224)
(7 405)
(7 505)
(11 383)
(3 772)
(3 824)
(3 851)
(9 908)
(3 533)
(3 722)
(3 643)
(9 472)
(3 855)
(3 517)
(3 504)
(9 950)
(3 681)
(3 836)
(4 048)
(15 165)
(4 362)
(4 370)
(4 351)
(12 806)
(4 354)
(4 442)
(4 545)
(13 058)
(4 942)
(5 245)
(5 504)
(16 800)
(5 868)
(5 944)
(6 034)
Depreciation & Amortization
(20 378)
(19 375)
(21 133)
(22 096)
(23 815)
(18 182)
(19 847)
(18 993)
(17 739)
(26 658)
(26 998)
(27 037)
(26 959)
(26 724)
(27 400)
(28 205)
(28 858)
(26 987)
(27 119)
(27 312)
(27 404)
(27 506)
(27 611)
(28 289)
(29 299)
(30 065)
(30 995)
(31 620)
(31 885)
(32 017)
(31 934)
(31 506)
(31 253)
(31 175)
(31 593)
(32 073)
(32 606)
(33 037)
(34 222)
(35 937)
(37 583)
Other Operating Expenses
(9 441)
(898)
(11 392)
(12 849)
(13 531)
(483)
(8 589)
(8 564)
(8 053)
(704)
(14 444)
(14 851)
(14 974)
(616)
(55 849)
(55 552)
(56 979)
(794)
(16 639)
(18 608)
(17 145)
(1 082)
(17 218)
(15 298)
(15 230)
(996)
(17 420)
(17 054)
(17 181)
(1 541)
(13 331)
(13 340)
(13 316)
(1 840)
(17 150)
(19 134)
(20 626)
(2 858)
(18 418)
(19 590)
(19 579)
Operating Income
4 451
N/A
26 558
+497%
36 510
+37%
40 483
+11%
46 551
+15%
33 801
-27%
33 674
0%
40 304
+20%
44 075
+9%
61 563
+40%
62 398
+1%
60 645
-3%
53 663
-12%
33 077
-38%
(10 077)
N/A
(5 871)
+42%
(12 520)
-113%
28 524
N/A
22 844
-20%
24 729
+8%
28 443
+15%
26 793
-6%
37 184
+39%
26 691
-28%
29 301
+10%
29 236
0%
12 901
-56%
39 214
+204%
40 702
+4%
54 865
+35%
57 347
+5%
28 981
-49%
30 712
+6%
68 080
+122%
107 266
+58%
104 630
-2%
101 087
-3%
62 129
-39%
44 169
-29%
84 691
+92%
114 801
+36%
Pre-Tax Income
Interest Income Expense
(36 241)
(37 622)
(42 263)
(44 008)
(50 033)
(41 373)
(51 130)
(54 012)
(52 414)
(50 717)
(59 674)
(57 506)
(58 624)
(49 357)
(58 573)
(58 124)
(57 934)
(45 875)
(55 255)
(55 434)
(56 630)
(35 109)
(56 161)
(55 357)
(54 277)
(39 359)
(53 849)
(54 226)
(52 232)
(33 631)
(47 827)
(43 951)
(41 864)
(1 016)
(38 499)
(36 916)
(36 228)
13 309
(33 936)
(34 639)
(33 145)
Non-Reccuring Items
20
0
(1 264)
(1 284)
(1 284)
(169)
1 095
1 095
1 095
0
0
0
0
(40 767)
0
0
0
0
0
0
0
0
(10 042)
(10 030)
(10 030)
(10 030)
12
0
0
0
0
0
0
0
0
0
0
0
0
0
0
Gain/Loss on Disposition of Assets
0
0
0
0
0
(5)
0
0
0
(200)
0
0
0
(84)
0
0
0
(351)
0
0
0
(296)
0
0
0
(483)
0
0
0
(196)
0
0
0
(468)
0
0
0
(309)
0
0
0
Total Other Income
2 388
(1 686)
2 217
1 838
1 645
(5 232)
2 529
2 586
2 469
(6 899)
1 967
2 573
2 968
(5 471)
4 451
6 069
6 196
(3 088)
8 610
10 811
12 960
(1 147)
25 575
29 813
28 042
(2 013)
13 167
14 603
15 550
1 849
24 203
17 653
17 936
(825)
51 169
61 310
64 241
1 618
95 848
101 276
99 657
Pre-Tax Income
(29 382)
N/A
(12 749)
+57%
(4 801)
+62%
(2 972)
+38%
(3 122)
-5%
(12 978)
-316%
(13 831)
-7%
(10 025)
+28%
(4 774)
+52%
3 747
N/A
4 690
+25%
5 710
+22%
(1 993)
N/A
(62 602)
-3 041%
(64 198)
-3%
(57 925)
+10%
(64 258)
-11%
(20 789)
+68%
(23 802)
-14%
(19 895)
+16%
(15 228)
+23%
(9 759)
+36%
(3 445)
+65%
(8 884)
-158%
(6 965)
+22%
(22 649)
-225%
(27 768)
-23%
(409)
+99%
4 019
N/A
22 887
+469%
33 720
+47%
2 682
-92%
6 783
+153%
65 771
+870%
119 936
+82%
129 024
+8%
129 100
+0%
76 747
-41%
106 081
+38%
151 328
+43%
181 313
+20%
Net Income
Tax Provision
(4 624)
10 790
11 791
12 694
14 006
0
2 225
2 359
2 490
1 761
153
50
(21)
861
254
257
235
52
(681)
(3 865)
(7 306)
(85)
(781)
828
3 692
(99)
829
(4 289)
(4 580)
(10 188)
(11 415)
(4 963)
(3 991)
(16 656)
(25 804)
(25 631)
(27 803)
30 519
40 981
54 720
52 027
Income from Continuing Operations
(34 005)
(1 959)
6 991
9 723
10 884
(12 978)
(11 606)
(7 666)
(2 284)
5 508
4 844
5 760
(2 014)
(61 741)
(63 943)
(57 666)
(64 022)
(20 738)
(24 484)
(23 761)
(22 534)
(9 844)
(4 227)
(8 057)
(3 273)
(22 748)
(26 939)
(4 697)
(560)
12 700
22 307
(2 280)
2 792
49 116
94 132
103 394
101 296
107 266
147 062
206 048
233 340
Income to Minority Interest
(198)
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
Equity Earnings Affiliates
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
(103)
(292)
(292)
(292)
(189)
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
Net Income (Common)
(34 203)
N/A
(2 906)
+92%
6 045
N/A
8 777
+45%
9 938
+13%
(8 156)
N/A
(6 784)
+17%
(2 844)
+58%
2 538
N/A
5 508
+117%
4 844
-12%
5 760
+19%
(2 014)
N/A
(61 741)
-2 966%
(63 943)
-4%
(57 665)
+10%
(64 123)
-11%
(21 030)
+67%
(24 775)
-18%
(24 053)
+3%
(22 724)
+6%
(9 844)
+57%
(4 227)
+57%
(8 057)
-91%
(3 273)
+59%
(22 748)
-595%
(26 939)
-18%
(4 697)
+83%
(560)
+88%
12 700
N/A
22 307
+76%
(2 280)
N/A
2 792
N/A
49 116
+1 659%
94 132
+92%
103 394
+10%
101 296
-2%
107 266
+6%
147 062
+37%
206 048
+40%
233 340
+13%
EPS (Diluted)
-11.92
N/A
-1.03
+91%
2.1
N/A
3.05
+45%
3.46
+13%
-2.83
N/A
-2.36
+17%
-0.96
+59%
0.86
N/A
1.84
+114%
1.45
-21%
1.68
+16%
-0.57
N/A
-17.82
-3 026%
-16.57
+7%
-14.8
+11%
-16.64
-12%
-5.45
+67%
-6.42
-18%
-6.21
+3%
-6.54
-5%
-2.55
+61%
-1.92
+25%
-2.08
-8%
-0.84
+60%
-5.9
-602%
-9.39
-59%
-1.21
+87%
-0.14
+88%
3.29
N/A
5.78
+76%
-0.6
N/A
0.72
N/A
12.73
+1 668%
24.41
+92%
26.81
+10%
26.26
-2%
27.81
+6%
36.76
+32%
51.49
+40%
56.33
+9%

See Also

Summary
ADANIPOWER intrinsic value, competitors valuation, and company profile.
DCF Valuation
ADANIPOWER stock valuation using Discount Cash Flow valuation method.
Relative Valuation
ADANIPOWER stock valuation using valuation multiples.
Wall Street Estimates
ADANIPOWER 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
ADANIPOWER 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 132,300+ 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.