Adani Ports and Special Economic Zone Limited (ADANIPORTS)

Basic

  • Market Cap

    ₹1,804.9B

  • EV

    ₹2,250.75B

  • Shares Out

    2,160.14M

  • Revenue

    ₹234.77B

  • Employees

    2,959

Margins

  • Gross

    64.82%

  • EBITDA

    58.53%

  • Operating

    43.96%

  • Pre-Tax

    31.92%

  • Net

    26.99%

  • FCF

    17.88%

Returns (5Yr Avg)

  • ROA

    5.76%

  • ROE

    14.9%

  • ROCE

    10.53%

  • ROIC

    8.82%

Valuation (TTM)

  • P/E

  • P/B

  • EV/Sales

  • EV/EBITDA

  • EV/FCF

  • EV/Gross Profit

Valuation (NTM)

  • Price Target

    ₹929.22

  • P/E

  • EV/Sales

  • EV/EBITDA

  • EV/FCF

Per Share

  • Rev

    ₹108.67

  • Earnings (Dil)

    ₹29.33

  • FCF

    ₹19.43

  • Book Value

    ₹225.38

Growth (CAGR)

  • Rev 3Yr

    28.68%

  • Rev 5Yr

    16.6%

  • Rev 10Yr

    18.02%

  • Dil EPS 3Yr

    15.86%

  • Dil EPS 5Yr

    13.55%

  • Dil EPS 10Yr

    14.31%

  • Rev Fwd 2Yr

    17.81%

  • EBITDA Fwd 2Yr

    16.48%

  • EPS Fwd 2Yr

    22.86%

  • EPS LT Growth Est

    15.63%

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

    25.24%

Select a metric from the list below to chart it

Mar '14
Mar '16
Mar '18
Mar '20
Mar '22
LTM

Total Revenues

109,254.4

114,387.7

125,496.0

171,187.9

208,519.1

234,769.8

Total Revenues % Chg.

-3.5%

4.7%

9.7%

36.4%

21.8%

35.7%

Cost of Goods Sold, Total

33,523.2

37,107.6

39,449.6

57,244.4

69,711.0

82,587.5

Gross Profit

75,731.2

77,280.1

86,046.4

113,943.5

138,808.1

152,182.3

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

30,993.0

34,232.4

36,525.7

Other Operating Expenses

4,290.3

5,603.1

5,726.1

8,490.4

9,387.9

11,928.3

Other Operating Expenses, Total

18,544.6

22,574.4

27,008.3

39,918.0

44,142.0

48,975.7

Operating Income

57,186.6

54,705.7

59,038.1

74,025.5

94,666.1

103,206.6

Interest Expense, Total

-14,159.8

-19,089.8

-20,534.2

-25,212.8

-25,486.8

-26,844.1

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

-14,377.8

Income (Loss) On Equity Invest.

-0.6

-43.9

-142.7

173.9

477.8

-21.7

Currency Exchange Gains (Loss)

-4,759.2

-16,263.8

7,152.4

-8,720.7

-18,863.2

-5,210.9

Other Non Operating Income (Expenses)

834.3

2,703.4

-1,186.4

689.5

3,346.1

3,066.7

EBT, Excl. Unusual Items

51,373.2

38,789.0

61,979.0

60,402.7

66,606.3

86,662.9

Gain (Loss) On Sale Of Investments

430.2

4,343.0

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

74,947.9

Income Tax Expense

10,814.7

4,593.9

12,432.7

7,639.6

963.8

11,363.0

Earnings From Continuing Operations

40,447.5

37,845.3

50,487.4

49,531.8

53,927.5

63,584.9

Minority Interest

-545.3

-214.0

-544.4

-671.5

-825.7

-215.0

Net Income

39,902.2

37,631.3

49,943.0

48,860.3

53,101.8

63,369.9

Net Income to Common Incl Extra Items

39,902.2

37,631.3

49,943.0

48,860.3

53,101.8

63,369.9

Net Income to Common Excl. Extra Items

39,902.2

37,631.3

49,943.0

48,860.3

53,101.8

63,369.9

Total Shares Outstanding

2,071.0

2,031.8

2,031.8

2,112.4

2,160.1

2,160.5

Weighted Avg. Shares Outstanding

2,071.0

2,051.2

2,031.8

2,159.6

2,160.1

2,160.4

Weighted Avg. Shares Outstanding Dil

2,071.0

2,051.2

2,031.8

2,159.6

2,160.1

2,160.4

EPS

19.3

18.3

24.6

22.6

24.6

29.3

EPS Diluted

19.3

18.3

24.6

22.6

24.6

29.3

EBITDA

70,722.1

70,326.7

79,022.5

103,655.4

126,566.3

137,400.1