Valuation ADAI POWE Bombay S.E.

Stocks

Market Closed - Bombay S.E. 08:22:41 11/09/26 pm AEST			5-day change	1st Jan Change
209.85 ^INR	-1.48%		+1.53%	+48.95%

09/09	Adani Energy Solutions Unit Signs 25-Year Deal for 2,500 MW RTC Power	MT
27/08	India's nuclear ambitions may be blunted by limits on foreign reactor technology	RE

Data adjusted to current consolidation scope

Fiscal Period: March	2022	2024	2025	2026	2027	2028	2029
Market Cap ¹	713,919	2,058,834	1,964,339	2,900,997	4,049,207	-	-
Change	-	-	-4.59%	47.68%	39.58%	-	-
Enterprise Value (EV) ¹	713,919	2,058,834	1,964,339	3,378,436	4,652,894	4,899,188	5,031,495
Change	-	-	-4.59%	71.99%	37.72%	5.29%	2.7%
P/E	-	10.3x	15.8x	22.7x	31.9x	26.3x	23.6x
PBR	-	-	3.49x	4.47x	5.11x	4.35x	3.78x
PEG	-	-	-0.4x	9.41x	-59.71x	1.2x	2x
Capitalization / Revenue	2.58x	-	3.5x	5.35x	6.42x	5.61x	4.72x
EV / Revenue	2.58x	-	3.5x	6.23x	7.38x	6.79x	5.86x
EV / EBITDA	7.27x	-	9.22x	17.1x	20x	17.1x	14.4x
EV / EBIT	10.7x	-	11.6x	22.2x	25x	21.7x	18.8x
EV / FCF	10.5x	-	19.8x	-119x	-91.4x	-40.8x	-49.6x
FCF Yield	9.52%	-	5.06%	-0.84%	-1.09%	-2.45%	-2.02%
Dividend per Share ²	-	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-	-
EPS ²	-	10.32	6.464	6.62	6.585	7.973	8.902
Distribution rate	-	-	-	-	-	-	-
Net sales ¹	277,112	-	562,031	542,405	630,698	721,724	858,745
EBITDA ¹	98,142	-	213,054	198,061	232,845	286,810	350,000
EBIT ¹	66,966	-	169,966	152,416	186,123	225,730	268,332
Net income ¹	49,116	208,288	129,388	128,343	124,288	152,178	166,936
Net Debt ¹	-	-	-	477,440	603,687	849,980	982,288
Reference price ²	37.02	106.76	101.86	150.43	209.97	209.97	209.97
Nbr of stocks (in thousands)	19,284,695	19,284,695	19,284,695	19,284,695	19,284,695	-	-
Announcement Date	5/5/22	1/5/24	30/4/25	29/4/26	-	-	-

¹INR in Million²INR

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
ADANI POWER LIMITED	32.42x	7.49x	20.28x	-.--%	43.06B
NTPC LTD	14.44x	2.84x	10.6x	2.86%	33.98B
SDIC POWER HOLDINGS CO., LTD	15.29x	4.95x	9.82x	3.67%	17.25B
TALEN ENERGY CORPORATION	16x	5.19x	10.85x	-.--%	14.93B
CHINA RESOURCES POWER HOLDINGS COMPANY LIMITED	7.82x	2.85x	7.71x	5.24%	12.42B
GS HOLDINGS CORP.	4.36x	0.63x	3.11x	2.94%	8.22B
HUADIAN POWER INTERNATIONAL CORPORATION LIMITED	11.48x	1.53x	8.18x	4.41%	8.09B
CAPITAL POWER CORPORATION	51.43x	4.1x	9.73x	4.49%	7.05B
Average	19.16x	3.70x	10.03x	2.95%	18.12B
Weighted average by Cap.	20.54x	4.58x	12.56x	2.19%