Adani Green Energy Ltd.

Financial

	Adani Green Energy	Tata Power	NHPC
Operational Metrics
Power Generation Sector
Generation Capacity - Electricity	14243.0 MW	15567.0 MW	n/a
Renewable
Generation Capacity - Renewable	14243.0 MW	5384.0 MW	n/a
Solar Power
Generation Capacity - Solar	10103.0 MW	4350.0 MW	n/a
Capacity Utilization - Solar	22.41 %	20.0 %	n/a
Realization/Unit - Solar	3.73 Rs/Unit	n/a	n/a
Wind
Generation Capacity - Wind	2000.0 MW	1034.0 MW	n/a
Capacity Utilization - Wind	23.44 %	11.0 %	n/a
Realization/Unit - Wind	3.45 Rs/Unit	n/a	n/a
Financials
5 yr Average ROE	18.42 %	8.36 %	9.82 %
5yr average Equity Multiplier	25.53	4.69	2.39
5yr Average Asset Turnover Ratio	0.11	0.38	0.12
5yr Avg Net Profit Margin	7.96 %	4.62 %	35.14 %
Price to Book	14.27	3.74	2.26
P/E	110.64	32.97	33.39
5yr Avg Cash Conversion Cycle	77.02 Days	67.47 Days	207.12 Days
Inventory Days	7.0 Days	23.99 Days	5.37 Days
Days Receivable	70.23 Days	42.63 Days	200.47 Days
Days Payable	761.53 Days	0.0	7.98 Days
5yr Average Interest Coverage Ratio	1.2	1.86	7.84
5yr Avg ROCE	9.2 %	7.9 %	7.23 %
5yr Avg Operating Profit Margin	67.87 %	19.5 %	53.68 %
5 yr average Debt to Equity	22.46	2.05	0.77
5yr CAGR Net Profit	n/a	29.44 %	4.67 %
5yr Average Return on Assets	0.83 %	1.82 %	4.11 %
Shareholdings
Promoter Holding	60.94 %	46.86 %	67.4 %
Share Pledged by Promoters	0.0	0.0	0.0
Change in Promoter Holding (3 Yrs)	-0.33 %	0.0	-3.55 %
Change in Mutual Fund Holding (3 Yrs)	0.87 %	4.8 %	-3.0 %

Business

	Adani Green Energy	Tata Power	NHPC
Product Wise Break-Up	Product Wise Break-Up Power 75.78 Trading 11.14 EPC 0 Transmission & Distribution 0 Distribution and Others. 0 Renewables 0 Generation 0 Energy (Hydro Power) 0 Others 13.08	Product Wise Break-Up Renewable Energy 13.26 EPC 0 Power 0 Energy (Hydro Power) 0 Trading 0 Generation 30.77 transmission 55.3 Distribution and Others. 0 Others 0.67	Product Wise Break-Up Renewables 0 EPC 0 Power 0 Energy (Hydro Power) 100.0 Trading 0 Generation 0 Transmission & Distribution 0 Distribution and Others. 0
Segment Break-Up	Segment Break-Up Renewable Energy 80.59 Construction 19.41	-	-
Location Wise Break-Up	Location Wise Break-Up India 100.0 Rest of the World 0 Bhutan 0	Location Wise Break-Up Bhutan 0 Rest of the World 0.16 India 99.84	Location Wise Break-Up Bhutan 0 Rest of the World 0 India 100.0
Operating Profit Break-Up	Operating Profit Break-Up 0 Renewable Power Generation 0 Transmission and Distribution 0 Renewables 0 Generation 0 Others 100	Operating Profit Break-Up Renewables 27.27 Renewable Power Generation 0 0 Generation 44.15 Transmission and Distribution 28.58	-
Capacity Break-Up	Capacity Break-Up Solar Power 66.0 Wind 15.0 Hydro 0 Thermal 0 Others 19.0	Capacity Break-Up Wind 3.63 Hydro 3.43 Solar Power 0 Thermal and Hydro 34.58 Others 58.36	Capacity Break-Up Wind 0 Hydro 100.0 Solar Power 0 Thermal 0