Valuation ADAI POWE Bombay S.E.

Stocks

Market Closed - Bombay S.E. Other stock markets 13:26:35 11/06/2026 +03			5-day change	1st Jan Change
215.65 ^INR	-2.22%		-5.14%	+54.23%

05-21	Adani Power Ltd enters share purchase agreement for acquisition of 24% shares of Jaiprakash Power Ventures Limited	RE
05-21	Adani Power Limited entered into a business transfer agreement to acquire an unknown minority stake in Prayagraj Power Generation Company Limited/180 MW Power Generation plant at Tehsil - Robertsganj from Jaiprakash Associates Limited for INR 12.0 billion.	CI

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	4,156,045	-	-
Change	-	-	-4.59%	47.68%	43.26%	-	-
Enterprise Value (EV) ¹	713,919	2,058,834	1,964,339	3,378,436	4,728,717	4,990,877	5,082,150
Change	-	-	-4.59%	71.99%	39.97%	5.54%	1.83%
P/E Ratio	-	10.3x	15.8x	22.7x	31.2x	25.8x	23.4x
PBR	-	-	3.49x	4.47x	5.14x	4.33x	3.9x
PEG	-	-	-0.4x	9.41x	7.13x	1.2x	2.3x
Capitalization / Revenue	2.58x	-	3.5x	5.35x	6.61x	5.69x	4.47x
EV / Revenue	2.58x	-	3.5x	6.23x	7.52x	6.83x	5.46x
EV / EBITDA	7.27x	-	9.22x	17.1x	19.2x	16.4x	13.6x
EV / EBIT	10.7x	-	11.6x	22.2x	23.7x	20.6x	18.9x
EV / FCF	10.5x	-	19.8x	-119x	-117x	-84.2x	-77x
FCF Yield	9.52%	-	5.06%	-0.84%	-0.86%	-1.19%	-1.3%
Dividend per Share ²	-	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-	-
EPS ²	-	10.32	6.464	6.62	6.91	8.349	9.205
Distribution rate	-	-	-	-	-	-	-
Net sales ¹	277,112	-	562,031	542,405	628,637	731,046	929,970
EBITDA ¹	98,142	-	213,054	198,061	246,660	303,576	372,486
EBIT ¹	66,966	-	169,966	152,416	199,104	242,480	269,581
Net income ¹	49,116	208,288	129,388	128,343	133,500	161,207	164,866
Net Debt ¹	-	-	-	477,440	572,672	834,832	926,105
Reference price ²	37.02	106.76	101.86	150.43	215.51	215.51	215.51
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 A	5/1/24 A	4/30/25 A	4/29/26 A	-	-	-

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.($)
NTPC LTD	16.42x	2.9x	11.04x	2.54%	35.79B
SDIC POWER HOLDINGS CO., LTD	14.71x	4.66x	8.41x	3.69%	16.1B
TALEN ENERGY CORPORATION	15.79x	5.25x	10.84x	0.02%	15.28B
CHINA RESOURCES POWER HOLDINGS COMPANY LIMITED	7.98x	2.96x	7.92x	5.11%	12.99B
HUADIAN POWER INTERNATIONAL CORPORATION LIMITED	10.98x	1.48x	8.85x	4.93%	8.39B
CAPITAL POWER CORPORATION	31.02x	4.46x	10.33x	4.08%	7.68B
HUBEI ENERGY GROUP CO., LTD.	17.67x	-	-	2.52%	4.98B
FUJIAN FUNENG CO., LTD.	11.55x	-	-	3.21%	4.86B
Average	15.77x	3.62x	9.56x	3.26%	13.26B
Weighted average by Cap.	15.50x	3.58x	9.90x	3%