Adani Ports and Special Economic Zone Limited (ADANIPORTS)

Basic

  • Market Cap

    ₹2,890.91B

  • EV

    ₹3,336.76B

  • Shares Out

    2,160.14M

  • Revenue

    ₹256.11B

  • Employees

    2,959

Margins

  • Gross

    64.68%

  • EBITDA

    57.61%

  • Operating

    44.49%

  • Pre-Tax

    33.86%

  • Net

    28.23%

  • FCF

    13.47%

Returns (5Yr Avg)

  • ROA

    5.76%

  • ROTA

    17.58%

  • ROE

    14.9%

  • ROCE

    10.53%

  • ROIC

    8.82%

Valuation (TTM)

  • P/E

  • P/B

  • EV/Sales

  • EV/EBITDA

  • P/FCF

  • EV/Gross Profit

Valuation (NTM)

  • Price Target

    ₹1,367.53

  • P/E

  • PEG

  • EV/Sales

  • EV/EBITDA

  • P/FCF

Financial Health

  • Cash

    ₹70.45B

  • Net Debt

    ₹430.15B

  • Debt/Equity

    1

  • EBIT/Interest

    4.03

Growth (CAGR)

  • Rev 3Yr

    29.24%

  • Rev 5Yr

    18.36%

  • Rev 10Yr

    19.04%

  • Dil EPS 3Yr

    21.38%

  • Dil EPS 5Yr

    15.19%

  • Dil EPS 10Yr

    16.48%

  • Rev Fwd 2Yr

    19.84%

  • EBITDA Fwd 2Yr

    19.05%

  • EPS Fwd 2Yr

    26.61%

  • EPS LT Growth Est

    16.1%

Dividends

  • Yield

  • Payout

    20.34%

  • DPS

    ₹5

  • DPS Growth 3Yr

    16.04%

  • DPS Growth 5Yr

    20.11%

  • DPS Growth 10Yr

    17.46%

  • DPS Growth Fwd 2Yr

    29.63%

Select a metric from the list below to chart it

Mar '14

Mar '15

Mar '16

Mar '17

Mar '18

Mar '19

Mar '20

Mar '21

Mar '22

Mar '23

LTM

Total Revenues

109,254.4

114,387.7

125,496

171,187.9

208,519.1

256,109.1

Total Revenues % Chg.

-3.5%

4.7%

9.7%

36.4%

21.8%

42.2%

Cost of Goods Sold, Total

33,523.2

37,107.6

39,449.6

57,244.4

69,711

90,462.2

Gross Profit

75,731.2

77,280.1

86,046.4

113,943.5

138,808.1

165,646.9

Selling General & Admin Expenses, Total

519.5

168.5

208.8

434.6

521.7

521.7

Depreciation & Amortization

13,734.8

16,802.8

21,073.4

30,993

34,232.4

37,542.6

Other Operating Expenses

4,290.3

5,603.1

5,726.1

8,490.4

9,387.9

13,647.1

Other Operating Expenses, Total

18,544.6

22,574.4

27,008.3

39,918

44,142

51,711.4

Operating Income

57,186.6

54,705.7

59,038.1

74,025.5

94,666.1

113,935.5

Interest Expense, Total

-14,159.8

-19,089.8

-20,534.2

-25,212.8

-25,486.8

-28,259.7

Interest And Investment Income

12,271.9

16,777.4

17,651.8

19,447.3

12,466.3

12,466.3

Net Interest Expenses

-1,887.9

-2,312.4

-2,882.4

-5,765.5

-13,020.5

-15,793.4

Income (Loss) On Equity Invest.

-0.6

-43.9

-142.7

173.9

477.8

-1,196

Currency Exchange Gains (Loss)

-4,759.2

-16,263.8

7,152.4

-8,720.7

-18,863.2

-989.7

Other Non Operating Income (Expenses)

834.3

2,703.4

-1,186.4

689.5

3,346.1

2,480.8

EBT, Excl. Unusual Items

51,373.2

38,789

61,979

60,402.7

66,606.3

98,437.2

Gain (Loss) On Sale Of Investments

430.2

4,343

54.1

207.1

207.1

Gain (Loss) On Sale Of Assets

-41.4

-124.9

887.3

561.8

603.2

603.2

Asset Writedown

529.5

-12,733.8

-12,733.8

Other Unusual Items

-1,029.3

-567.9

53.8

-3,847.2

208.5

208.5

EBT, Incl. Unusual Items

51,262.2

42,439.2

62,920.1

57,171.4

54,891.3

86,722.2

Income Tax Expense

10,814.7

4,593.9

12,432.7

7,639.6

963.8

9,868.7

Earnings From Continuing Operations

40,447.5

37,845.3

50,487.4

49,531.8

53,927.5

76,853.5

Extraordinary Item & Accounting Change

-4,551.6

Minority Interest

-545.3

-214

-544.4

-671.5

-825.7

-3.3

Net Income

39,902.2

37,631.3

49,943

48,860.3

53,101.8

72,298.6

Net Income to Common Incl Extra Items

39,902.2

37,631.3

49,943

48,860.3

53,101.8

72,298.6

Net Income to Common Excl. Extra Items

39,902.2

37,631.3

49,943

48,860.3

53,101.8

76,850.2

Total Shares Outstanding

2,071

2,031.8

2,031.8

2,112.4

2,160.1

2,160.9

Weighted Avg. Shares Outstanding

2,071

2,051.2

2,031.8

2,159.6

2,160.1

2,160.6

Weighted Avg. Shares Outstanding Dil

2,071

2,051.2

2,031.8

2,159.6

2,160.1

2,160.6

EPS

19.3

18.3

24.6

22.6

24.6

33.5

EPS Diluted

19.3

18.3

24.6

22.6

24.6

33.5

EBITDA

70,722.1

70,326.7

79,022.5

103,655.4

126,566.3

147,538.4