Valuation ADAI POWE Bombay S.E.

Stocks

Market Closed - Bombay S.E. Other stock markets 13:27:47 31/07/2026 +03			5-day change	1st Jan Change
211.30 ^INR	+1.15%		-1.10%	+47.76%

07-31	India's Adani Energy plans another share sale by early next fiscal, sources say	RE
07-23	India's Adani Power evaluates nuclear technologies, awaits policy clarity	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	4,075,049	-	-
Change	-	-	-4.59%	47.68%	40.47%	-	-
Enterprise Value (EV) ¹	713,919	2,058,834	1,964,339	3,378,436	4,650,109	4,932,350	5,115,529
Change	-	-	-4.59%	71.99%	37.64%	6.07%	3.71%
P/E	-	10.3x	15.8x	22.7x	33.1x	26.1x	23.7x
PBR	-	-	3.49x	4.47x	5.14x	4.37x	3.82x
PEG	-	-	-0.4x	9.41x	-8.96x	1x	2.3x
Capitalization / Revenue	2.58x	-	3.5x	5.35x	6.5x	5.69x	4.78x
EV / Revenue	2.58x	-	3.5x	6.23x	7.42x	6.89x	6x
EV / EBITDA	7.27x	-	9.22x	17.1x	19.9x	17.1x	14.7x
EV / EBIT	10.7x	-	11.6x	22.2x	24.7x	21.8x	19.3x
EV / FCF	10.5x	-	19.8x	-119x	-90.5x	-37.1x	-41.3x
FCF Yield	9.52%	-	5.06%	-0.84%	-1.1%	-2.69%	-2.42%
Dividend per Share ²	-	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-	-
EPS ²	-	10.32	6.464	6.62	6.375	8.091	8.923
Distribution rate	-	-	-	-	-	-	-
Net sales ¹	277,112	-	562,031	542,405	626,731	716,205	852,209
EBITDA ¹	98,142	-	213,054	198,061	233,862	287,891	347,843
EBIT ¹	66,966	-	169,966	152,416	188,147	225,851	264,798
Net income ¹	49,116	208,288	129,388	128,343	123,203	154,100	167,164
Net Debt ¹	-	-	-	477,440	575,060	857,301	1,040,480
Reference price ²	37.02	106.76	101.86	150.43	211.31	211.31	211.31
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	16.21x	2.88x	10.95x	2.57%	35.27B
SDIC POWER HOLDINGS CO., LTD	16.47x	4.99x	9.03x	3.35%	18.07B
TALEN ENERGY CORPORATION	14.41x	5.34x	11.25x	0.02%	16B
CHINA RESOURCES POWER HOLDINGS COMPANY LIMITED	7.97x	2.92x	7.86x	5.12%	12.77B
HUADIAN POWER INTERNATIONAL CORPORATION LIMITED	10.69x	1.61x	8.29x	4.39%	7.96B
CAPITAL POWER CORPORATION	54.62x	4.23x	10.04x	4.23%	7.38B
GS HOLDINGS CORP.	5.65x	0.62x	3.72x	3.97%	5.82B
HUBEI ENERGY GROUP CO., LTD.	17.48x	-	-	-	4.95B
Average	17.94x	3.23x	8.74x	3.38%	13.53B
Weighted average by Cap.	16.72x	3.51x	9.60x	2.96%