Adani Power Ltd.

Financial

	Adani Power	Adani Green Energy	Tata Power
Operational Metrics
Power Generation Sector
Capacity Utilization - Electricity	64.7 %	n/a	55.55 %
Generation Capacity - Conventional Energy	15210.0 MW	n/a	10183.0 MW
Generation Capacity - Electricity	15250.0 MW	11609.0 MW	15221.0 MW
Generation Capacity - Thermal	15210.0 MW	n/a	9303.0 MW
Realization / Unit - Electricity	6.3 Rs/Unit	n/a	n/a
Financials
5 yr Average ROE	45.34 %	18.42 %	8.36 %
5yr average Equity Multiplier	-3.95	25.53	4.69
5yr Average Asset Turnover Ratio	0.4	0.11	0.38
5yr Avg Net Profit Margin	16.6 %	7.96 %	4.62 %
Price to Book	3.43	14.79	3.29
P/E	15.07	114.69	29.54
5yr Avg Cash Conversion Cycle	110.27 Days	77.02 Days	67.47 Days
Inventory Days	27.39 Days	7.0 Days	23.99 Days
Days Receivable	84.11 Days	70.23 Days	42.63 Days
Days Payable	32.18 Days	761.53 Days	0.0
5yr Average Interest Coverage Ratio	3.01	1.2	1.86
5yr Avg ROCE	16.76 %	9.2 %	7.9 %
5yr Avg Operating Profit Margin	30.4 %	67.87 %	19.5 %
5 yr average Debt to Equity	-4.22	22.46	2.05
5yr CAGR Net Profit	n/a	n/a	29.44 %
5yr Average Return on Assets	7.94 %	0.83 %	1.82 %
Shareholdings
Promoter Holding	74.96 %	60.94 %	46.86 %
Share Pledged by Promoters	1.81 %	0.0	0.0
Change in Promoter Holding (3 Yrs)	-0.01 %	-0.33 %	0.0
Change in Mutual Fund Holding (3 Yrs)	1.6 %	0.23 %	4.88 %

Business

	Adani Power	Adani Green Energy	Tata Power
Segment Break-Up	Segment Break-Up Power 100.0 Trading & Investment 0 Construction Contracts 0 Renewable Power Generation 0	Segment Break-Up Trading & Investment 0 Construction Contracts 0 Power 0 Renewable Energy 100.0	-
Location Wise Break-Up	Location Wise Break-Up India 85.36 Rest of the World 14.64	Location Wise Break-Up Rest of the World 0 India 100.0	Location Wise Break-Up Rest of the World 0.16 India 99.84
Operating Profit Break-Up	Operating Profit Break-Up Near Pit Head 52.85 Coastal 28.4 Hinterland 9.58 APL (Standalone ) 0 Regulated Utility 0 0 Renewable Power Generation 0 Transmission and Distribution 0 Renewables 0 Generation 0 Others 9.17	Operating Profit Break-Up APL (Standalone ) 0 Transmission and Distribution 0 Near Pit Head 0 Hinterland 0 Coastal 0 Generation 0 Renewables 0 Renewable Power Generation 0 Regulated Utility 0 0 Others 100	Operating Profit Break-Up APL (Standalone ) 0 Transmission and Distribution 33.52 Near Pit Head 0 Hinterland 0 Coastal 0 Generation 40.81 Renewables 25.68 Renewable Power Generation 0 Regulated Utility 0 0
Operating Profit Break-Up	Operating Profit Break-Up Near Pit Head 52.85 Coastal 28.4 Hinterland 9.58 APL (Standalone ) 0 Regulated Utility 0 0 Renewable Power Generation 0 Transmission and Distribution 0 Renewables 0 Generation 0 Others 9.17	Operating Profit Break-Up APL (Standalone ) 0 Transmission and Distribution 0 Near Pit Head 0 Hinterland 0 Coastal 0 Generation 0 Renewables 0 Renewable Power Generation 0 Regulated Utility 0 0 Others 100	Operating Profit Break-Up APL (Standalone ) 0 Transmission and Distribution 33.52 Near Pit Head 0 Hinterland 0 Coastal 0 Generation 40.81 Renewables 25.68 Renewable Power Generation 0 Regulated Utility 0 0
Capacity Break-Up	Capacity Break-Up Thermal and Hydro 100.0 Wind 0 Solar 0 Hydro 0	Capacity Break-Up Wind 15.0 Solar Power 66.0 Hydro 0 Thermal and Hydro 0 Others 19.0	Capacity Break-Up Wind 3.85 Solar Power 16.29 Hydro 4.06 Thermal and Hydro 0 Others 75.8
Capacity Break-Up	Capacity Break-Up Thermal and Hydro 100.0 Wind 0 Solar 0 Hydro 0	Capacity Break-Up Wind 15.0 Solar Power 66.0 Hydro 0 Thermal and Hydro 0 Others 19.0	Capacity Break-Up Wind 3.85 Solar Power 16.29 Hydro 4.06 Thermal and Hydro 0 Others 75.8
Plant Types	Plant Types Near Pit Head 47.89 Coastal 27.42 Hinterland 17.33 Regulated Utility 7.12 Solar Power 0.24	-	-
Asset Break-Up - Segment Wise	Asset Break-Up - Segment Wise Power Generation 99.48 TRADING & INVESTMENT 0.19 Others 0.33	-	-
Asset Break-Up - Geography Wise	Asset Break-Up - Geography Wise India 100.0	-	-

Adani Power Ltd.

SIGN UP FOR FREE