Adani Ports and Special Economic Zone Limited Website

Adani Ports and Special Economic Zone Limited

NSEI-ADANIPORTS

Basic

  • Market Cap

    ₹3,090.51B

  • EV

    ₹3,552.49B

  • Shares Out

    2,160.14M

  • Revenue

    ₹267.11B

  • Employees

    3,129

Margins

  • Gross

    65.61%

  • EBITDA

    58.64%

  • Operating

    45.03%

  • Pre-Tax

    37.79%

  • Net

    30.36%

  • FCF

    28.46%

Returns (5Yr Avg)

  • ROA

    6.35%

  • ROTA

    18.36%

  • ROE

    15.64%

  • ROCE

    10.36%

  • ROIC

    8.83%

Valuation (TTM)

  • P/E

  • P/B

  • EV/Sales

  • EV/EBITDA

  • P/FCF

  • EV/Gross Profit

Valuation (NTM)

  • Price Target

    ₹1,548.82

  • P/E

  • PEG

  • EV/Sales

  • EV/EBITDA

  • P/FCF

Financial Health

  • Cash

    ₹48.71B

  • Net Debt

    ₹444.33B

  • Debt/Equity

    0.9

  • EBIT/Interest

    4.44

Growth (CAGR)

  • Rev 3Yr

    28.63%

  • Rev 5Yr

    19.58%

  • Rev 10Yr

    18.65%

  • Dil EPS 3Yr

    15.17%

  • Dil EPS 5Yr

    14.27%

  • Dil EPS 10Yr

    16.08%

  • Rev Fwd 2Yr

    13.3%

  • EBITDA Fwd 2Yr

    15.06%

  • EPS Fwd 2Yr

    20.94%

  • EPS LT Growth Est

    19%

Dividends

  • Yield

  • Payout

    15.13%

  • DPS

    ₹6

  • DPS Growth 3Yr

    6.27%

  • DPS Growth 5Yr

    97.44%

  • DPS Growth 10Yr

    19.62%

  • DPS Growth Fwd 2Yr

    26.14%

Select a metric from the list below to chart it

Mar '15

Mar '16

Mar '17

Mar '18

Mar '19

Mar '20

Mar '21

Mar '22

Mar '23

Mar '24

Mar '25 (E)

Mar '26 (E)

Mar '27 (E)

Total Revenues

114,387.7

125,496

171,187.9

208,519.1

267,105.6

Total Revenues % Chg.

4.7%

9.7%

36.4%

21.8%

28.1%

Cost of Goods Sold, Total

37,107.6

39,449.6

57,244.4

69,711

91,853.6

Gross Profit

77,280.1

86,046.4

113,943.5

138,808.1

175,252

Selling General & Admin Expenses, Total

168.5

208.8

434.6

521.7

1,121.3

Depreciation & Amortization

16,802.8

21,073.4

30,993

34,247.1

38,884.6

Other Operating Expenses

5,603.1

5,726.1

8,490.4

9,387.9

14,964.1

Other Operating Expenses, Total

22,574.4

27,008.3

39,918

44,156.7

54,970

Operating Income

54,705.7

59,038.1

74,025.5

94,651.4

120,282

Interest Expense, Total

-19,089.8

-20,534.2

-25,212.8

-25,486.8

-27,062.4

Interest And Investment Income

16,777.4

17,651.8

19,447.3

12,466.3

9,971.7

Net Interest Expenses

-2,312.4

-2,882.4

-5,765.5

-13,020.5

-17,090.7

Income (Loss) On Equity Invest.

-43.9

-142.7

173.9

477.8

-1,616.9

Currency Exchange Gains (Loss)

-16,263.8

7,152.4

-8,720.7

-18,863.2

-1,128.2

Other Non Operating Income (Expenses)

2,703.4

-1,186.4

689.5

3,338.4

2,228.6

EBT, Excl. Unusual Items

38,789

61,979

60,402.7

66,583.9

102,674.8

Gain (Loss) On Sale Of Investments

4,343

54.1

207.1

194.1

Gain (Loss) On Sale Of Assets

-124.9

887.3

561.8

603.2

88.9

Asset Writedown

-12,733.8

Legal Settlements

-2,159

Other Unusual Items

-567.9

53.8

-3,847.2

208.5

138.5

EBT, Incl. Unusual Items

42,439.2

62,920.1

57,171.4

54,868.9

100,937.3

Income Tax Expense

4,593.9

12,432.7

7,639.6

960.4

15,345.8

Earnings From Continuing Operations

37,845.3

50,487.4

49,531.8

53,908.5

85,591.5

Extraordinary Item & Accounting Change

-4,551.6

Minority Interest

-214

-544.4

-671.5

-820

66.5

Net Income

37,631.3

49,943

48,860.3

53,088.5

81,106.4

Net Income to Common Incl Extra Items

37,631.3

49,943

48,860.3

53,088.5

81,106.4

Net Income to Common Excl. Extra Items

37,631.3

49,943

48,860.3

53,088.5

85,658

Total Shares Outstanding

2,031.8

2,031.8

2,112.4

2,160.1

2,160.1

Weighted Avg. Shares Outstanding

2,051.2

2,031.8

2,159.6

2,160.1

2,160.1

Weighted Avg. Shares Outstanding Dil

2,051.2

2,031.8

2,159.6

2,160.1

2,160.1

EPS

18.3

24.6

22.6

24.6

37.5

EPS Diluted

18.3

24.6

22.6

24.6

37.5

EBITDA

70,326.7

79,022.5

103,655.4

126,517.8

156,640.4

Effective Tax Rate

10.8%

19.8%

13.4%

1.8%

15.2%