Adani Green Energy Ltd - Stock Valuation and Financial Performance

BSE: 541450 | NSE: ADANIGREEN | Power Generation/Distribution | Large Cap

Adani Green Energy Share Price

1,754 -47.85 -2.66%
as on 07-Oct'24 16:01

DeciZen - make an informed investing decision on Adani Green Energy

Overall Rating
Bole Toh

1. Quality

2. Valuation

Fair

3. Price Trend

Adani Green Energy stock performance -

mw4me loader
P/E Ratio (CD):
233.19
Market Cap:
2,85,418.9 Cr.
52-wk low:
816
52-wk high:
2,173.7

Is Adani Green Energy Ltd an attractive stock to invest in?

1. Is Adani Green Energy Ltd a good quality company?

Past 10 year’s financial track record analysis by Moneyworks4me indicates that Adani Green Energy Ltd is a below average quality company.

2. Is Adani Green Energy Ltd undervalued or overvalued?

The key valuation ratios of Adani Green Energy Ltd's currently when compared to its past seem to suggest it is in the Fair zone.

3. Is Adani Green Energy Ltd a good buy now?

The Price Trend analysis by MoneyWorks4Me indicates it is Weak which suggest that the price of Adani Green Energy Ltd is likely to Fall in the short term. However, please check the rating on Quality and Valuation before investing.

10 Year X-Ray of Adani Green Energy:

Analysis of Financial Track Record

Data adjusted to bonus, split, extra-ordinary income, rights issue and change in financial year end
Data adjusted to bonus, split, extra-ordinary income, rights issue and change in financial year end

Data adjusted to bonus, split, extra-ordinary income, rights issue and change in financial year end.

Financial track record gives insight into the company's performance on key parameters over the past ten years. MoneyWorks4me’s proprietary colour codes make it easy for retail investors to gauge the company’s past performance.
Adani Green Energy Ltd has not performed well majority of the past ten years indicating its past ten year financial track record is not good

Value Creation

Value Creation Index Colour Code Guide

Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24TTM
ROCE % 0%0.3%4.4%4.1%4.8%8.4%10.7%7.8%8.5%10%-
Value Creation
Index
NA-1.0-0.6-0.6-0.7-0.3-0.1-0.3-0.3-0.1-

Growth Parameters

Growth Parameters Colour Code Guide

Sales 027.65021,4802,0582,5493,1245,1337,7769,2209,755
Sales YoY Gr.-NA1,716.9%195.1%39%23.9%22.6%64.3%51.5%18.6%-
Adj EPS 0-1.5-1.1-1-2.22.20.72.77.38.27.7
YoY Gr.-NANANANANA-68%288.6%169.1%12.3%-
BVPS (₹) 08.59.48.45.44.95.57.637.138.341.2
Adj Net
Profit
0-24.5-141-139-3453431094251,1591,3021,224
Cash Flow from Ops. 0-97.827.86491,6251,9651,6013,1277,2657,713-
Debt/CF from Ops. 0-42.2156.515.27.58.215.817.17.58.4-

CAGR

CAGR Colour Code Guide

9 Years 5 Years 3 Years 1 Years
Sales NA35%43.4%18.6%
Adj EPS NANA127.3%12.3%
BVPSNA48.2%90.9%3.3%
Share Price - 91.6% 13.3% 82.6%

Key Financial Parameters

Performance Ratio Colour Code Guide

Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24TTM
Return on
Equity %
0-18.1-21.1-11-31.642.813.541.532.818.219.5
Op. Profit
Mgn %
048.380.45783.169.971.768.471.179.680.1
Net Profit
Mgn %
0-88.7-28.1-9.4-16.6122.68.314.915.912.6
Debt to
Equity
030.53.67.414.621.129.345.19.210.6-
Working Cap
Days
00696650602418501460399358203
Cash Conv.
Cycle
002873382656691986739-201

Recent Performance Summary

Sales growth is growing at healthy rate in last 3 years 43.44%

Net Profit is growing at healthy rate in last 3 years 127.30%

Debt to equity has declined versus last 3 years average to 10.62

Sales growth is good in last 4 quarters at 23.22%

Return on Equity has declined versus last 3 years average to 19.40%

Latest Financials - Adani Green Energy Ltd.

Standalone Consolidated
TTM EPS (₹) -2.7 7.7
TTM Sales (₹ Cr.) 14,693 9,755
BVPS (₹.) 27.3 41.2
Reserves (₹ Cr.) 2,739 4,937
P/BV 66.02 43.77
PE 0.00 233.19
From the Market
52 Week Low / High (₹) 816.00 / 2173.65
All Time Low / High (₹) 22.75 / 3048.00
Market Cap (₹ Cr.) 2,85,419
Equity (₹ Cr.) 1,584
Face Value (₹) 10
Industry PE 27.9

Management X-Ray of Adani Green Energy:

Shareholding Pattern

Promoter's Holding & Share Pledging

Pledged *2.194.274.363.503.843.351.671.021.000.00
* Pledged shares as % of Promoter's holding (%)

Event Update

Login/Register to view analysis.

Analyst's Notes

Key Ratios of Adani Green Energy

Adj EPS (Rs.)

Sales (Cr.)

ROE (%)

ROCE (%)

Profit And Loss

(All Figures are in Crores.)
PARTICULARSMar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24
Sales285021,4802,0582,5493,1245,1337,7769,220
Operating Expenses 14986475331,0998891,6232,8451,923
Manufacturing Costs712541665486241,4632,0221,552
Material Costs0001291996000
Employee Cost 039446010738344077
Other Costs 74862277425131126783294
Operating Profit 134038341,5251,4502,2353,5104,9317,297
Operating Profit Margin (%) 48.3%80.4%56.3%74.1%56.9%71.5%68.4%63.4%79.1%
Other Income 7144511133946304441,3691,240
Interest 393975521,1611,3092,1082,6173,4395,006
Depreciation 63335431,0623944868491,3001,903
Exceptional Items 0000-191-8464-194-246
Profit Before Tax -24-184-210-585-501935531,4261,671
Tax 0-138-73-113111164453411
Profit After Tax -24-46-137-471-611824899731,260
PAT Margin (%) -88.7%-9.2%-9.3%-22.9%-2.4%5.8%9.5%12.5%13.7%
Adjusted EPS (₹)-1.5-0.4-1.0-3.0-0.21.33.16.26.9
Dividend Payout Ratio (%)0%0%0%0%0%0%0%0%0%

Balance Sheet

(All Figures are in Crores.)
PARTICULARSMar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24

Equity and Liabilities

Shareholders Fund 1361,2031,3418407638611,1905,8806,072
Share Capital 1601,2741,5641,5641,5641,5641,5641,5841,584
Reserves -24-71-223-724-801-703-3744,2964,488
Minority Interest000-1-46-740467614
Debt4,1294,2989,72411,78415,31824,77852,32552,04446,873
Long Term Debt3,5413,6638,37311,04114,20321,08544,14150,05641,927
Short Term Debt5876351,3517421,1153,6938,1841,9884,946
Trade Payables1898161175129145391354
Others Liabilities 1,2855134,2991,4981,8652,6074,9458,54127,173
Total Liabilities 5,5516,02215,46314,28218,07528,30158,60566,90288,086

Fixed Assets

Gross Block2,7874,6719,99512,32914,88919,24632,10553,26169,064
Accumulated Depreciation123308751,9412,3352,8173,6534,9256,780
Net Fixed Assets2,7754,3419,12010,38812,55416,42928,45248,33662,284
CWIP 1,9502671,7257431,2084,45219,8995,2916,427
Investments 72687774775025741,1491,515
Inventories40101,692136104291752291
Trade Receivables643368487587401,4941,8092,2061,342
Cash Equivalents 1061874573616951,0191,5931,9848,764
Others Assets2498641,5341,8182,2974,3766,2617,8847,463
Total Assets 5,5516,02215,46314,28218,07528,30158,60566,90288,086

Cash Flow

(All Figures are in Crores.)
PARTICULARSMar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24
Cash Flow From Operating Activity -98286491,6251,9651,6013,1277,2657,713
PBT -24-184-210-585-501875521,3671,382
Adjustment 445891,0702,1461,8262,0573,0204,2045,964
Changes in Working Capital -117-375-20592207-629-4251683417
Tax Paid 0-2-6-29-18-14-2011-50
Cash Flow From Investing Activity -4,197-1,510-4,428-2,666-3,743-9,225-19,348-3,857-21,060
Capex -4,092-917-4,412-2,868-3,396-6,130-14,855-3,338-15,700
Net Investments -103-72-108-9-692-1,101172-1,235-6,184
Others -2-52292211345-1,994-4,665716824
Cash Flow From Financing Activity 4,3041,5593,9421,0452,1617,08315,986-2,97313,953
Net Proceeds from Shares 1611,11410300503,8980
Net Proceeds from Borrowing 3,5606323,9962,9112,9235,56815,7774,80910,977
Interest Paid -4-370-404-1,257-1,109-1,589-3,202-5,139-4,601
Dividend Paid 000000000
Others 587183247-6093473,0993,411-6,5417,577
Net Cash Flow 9771623383-541-235435606
PARTICULARSMar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24
Ratios
ROE (%)-18.07-6.91-11.67-47.29-7.6122.4147.6827.5221.08
ROCE (%)0.344.354.084.758.4110.727.848.4610.04
Asset Turnover Ratio00.090.140.140.160.130.120.120.12
PAT to CFO Conversion(x)N/AN/AN/AN/AN/A8.86.397.476.12
Working Capital Days
Receivable Days8501461461421071311179470
Inventory Days5,297146209162178227
Payable Days0003663,230578000

Adani Green Energy Ltd Stock News

Adani Green Energy Ltd FAQs

Company share prices are keep on changing according to the market conditions. The closing price of Adani Green Energy on 07-Oct-2024 16:01 is ₹1,754.
Market capitalization or market cap is determined by multiplying the current market price of a company's shares with the total number of shares outstanding. As of 07-Oct-2024 16:01 the market cap of Adani Green Energy stood at ₹2,85,418.9.
The latest P/E ratio of Adani Green Energy as of 07-Oct-2024 16:01 is 0.00.
The latest P/B ratio of Adani Green Energy as of 07-Oct-2024 16:01 is 66.02.
The 52-week high of Adani Green Energy is ₹2,173.7 and the 52-week low is ₹816.0.
The TTM revenue is Trailing Twelve Months sales. The TTM revenue/sales of Adani Green Energy is ₹14,693 ( Cr.) .

About Adani Green Energy Ltd

Adani Green Energy Limited is a public limited company domiciled in India and incorporated on January 23, 2015 under the provisions of Indian Companies Act, 2013 and forms part of the Adani group Adani Green Energy Limited (AGEL) is one of the largest renewable companies in India. AGEL is part of the Adani Group’s promise to provide a better, cleaner and greener future for India. Driven by the Group’s philosophy of ‘Growth with Goodness’, the company develops, builds, owns, operates and maintains utility-scale grid-connected solar and wind farm projects. The electricity generated is supplied to central and state government entities and government-backed corporations.

On the back of long-term Power Purchase Agreements (PPAs) of 25 years with central and state government entities, AGEL has leveraged its capabilities and expanded its presence across many Indian states. The company deploys the latest technologies in its projects. With a portfolio of many operational projects and various projects under construction, AGEL is driving India on its renewable energy journey.

Business area of the company

Adani Green Energy is a holding company of several subsidiaries carrying business of renewable power generation within the Group. The Group is primarily involved in renewable power generation and other ancillary and related activities

Products and services offered by the company

  • Solar Power
  • Wind Power
  • Hybrid Power
  • Solar Parks
  • Operational Excellence

Awards and recognitions

Financial Year 2018-19

  • Adani Skill Development Centre received the Special Jury Recognition Award at the Indian Chamber of Commerce Social Impact Awards in Kolkata.
  • Dr. Priti Adani received the Banas Ratna Award. The award, held each year, is given to people belonging to or having roots in Banaskantha region and having worked in the area’s community service and nation-building process.
  • GAIMS, Bhuj, received the Kayakalp Award by the Health and Family Welfare Department, Government of Gujarat.
  • Adani Vizhinjam Port won the TMA - Terumo Penpol CSR Award 2018 in recognition of its CSR excellence.
  • SuPoshan won the BSNL Dainik Jagran CSR Awards in the Health category.
  • SuPoshan has been awarded with the esteemed Public Affairs Asia (PAA) Gold Standard Award for Corporate Citizenship (Community Relations).
  • Adani Vizhinjam Port won the Indywood CSR Award.
  • Ek Kaam Desh ke Naam organisation in Delhi was awarded the Platinum Award to Senior Citizen’s Health Card Scheme of Adani Foundation at Mundra.
  • Adani Skill Development Centre received a commemoration certificate on November  1, 2018 in recognition of its outstanding contribution and a certificate of merit for Best Vocational Training Provider (VTP) -Training by ASSOCHAM.

Financial Year 2019-20

  • Won Sustainability Award under the Gold Category” in Apex India Excellence Award Renewable Energy Sector for sustainable development and its implementation with visible leadership demonstration at workplace.
  • Rajeshwar Cluster of AGEL won OSH India Award 2019 in Employee Awareness Campaign Category from OSH India.
  • Kamuthi Site Team got rated 3 Star by CII - SR EHS Excellence Award for the Year 2019.
  • AGEL became UNGC signatory member.

Milestones

2018

  • 49% of Equity Shares of Kodangal Solar Parks (KSPPL) were acquired by the Company on March 22, 2018. Accordingly, KSPPL became an joint venture of the Company.
  • 50,000 Equity Shares of Zemira Renewable Energy Limited (Zemira) (erstwhile known as Adani Wind Energy (AP) constituting 100% of paid-up share capital, were disposed off by the Company on December 20, 2017. Accordingly, Zemira ceased to be subsidiary of the Company.

2019

  • Won new projects for 925 MW wind and 675 MW solar.
  • Won 390 MW hybrid power project in India’s first tender for renewable power projects.
  • Implemented RONC adopting cutting-edge technology enabling operational excellence for various projects.
  • Bhadla solar park with capacity of 500 MW commissioned.
  • Fatehgarh solar park of 1,500 MW construction started.

2020

  • Adani Green Energy’s arm commissions 75 MW wind power project.
  • Adani Green Energy’s arm bags 700 MW wind-solar hybrid power project.
  • TOTAL invests Rs 3,707 crore for 50% partnership with Adani Green Energy in JV.
  • Adani Green Energy wins manufacturing linked solar agreement from SECI.
Read More Read Less
You have 2 views remaining as a Guest User. To get DeciZen Rating of 3,500+ Stocks based on their Quality, Valuation and Price Trend Login Now
© 2024 The Alchemists Ark Pvt. Ltd. All rights reserved. MoneyWorks4Me ® is a registered trademark of The Alchemists Ark Pvt.Ltd.