AnnualReportAI — Business Intelligence
Financial & Valuation Intelligence™

Adani Power Limited

NSE
ADANIPOWER
Sector: Power· Integrated Power Utilities
Current Price
₹176.5
Market Cap
₹3.93 L Cr
AI Financial Summary

Adani Power Limited demonstrates strong business quality, growth, and capital allocation, reflected in high CAGRs for revenue, PAT, and book value. While profitability and financial health scores are solid, the company exhibits excellent operational performance with robust operating and net margins. Recent free cash flow has been negative, primarily due to significant capital expenditure, yet the business generates strong operating cash flow. The current valuation suggests a considerable margin of safety relative to its calculated intrinsic value, making it an attractive consideration for long-term value creation.

Business Performance (CAGR)

10 Years
Revenue
10.2%
PAT
58.8%
EPS
58.8%
Book Value
40.7%
Free Cash Flow
17.9%

Valuation Snapshot

P/E22.6
P/B4.5
EV/EBITDA22.2
P/S7.2
Div Yield—

Financial Health

Debt to Equity0.84
Interest Coverage5.6x
Current Ratio1.02
Cash & Investments₹8.44K Cr

Profitability Metrics

ROE
19.8%
ROCE
15.8%
ROA
9.1%
EBITDA Mgn
36.5%
Op Margin
34.8%
Net Margin
23.7%

Cash Flow Intelligence

Operating Cash Flow₹20.51K Cr
Free Cash Flow₹-7.10K Cr
Cash Conversion159.8%
FCF Margin-13.1%

Intrinsic Value

Premium
Estimated Intrinsic Value
████████
Current Price₹176.5
Margin of Safety██.██%
Unlock with Premium

Estimated Intrinsic Value & DCF Fair Value are available with Premium plans.

AI Business Verdict

Adani Power Limited presents a compelling case for long-term value creation, driven by exceptional growth in profitability, robust operational margins, and strong operating cash flow. The company's disciplined capital allocation and attractive valuation, with a substantial margin of safety against its intrinsic value, position it favorably for future expansion, despite recent negative free cash flow due to high capital expenditure. The financial health is sound, and business quality scores are high.

  • Exceptional Net Profit CAGR of 58.82%, indicating rapid profit expansion.
  • High Operating Margin of 34.78% and Net Margin of 23.66%, showcasing strong operational efficiency.
  • Robust Operating Cash Flow of 20513.65 Cr and high OCF to PAT conversion at 159.83%.
  • Significant Margin of Safety of 40.74% against intrinsic value.

Balance Sheet

AI-Powered Analysis
Balance Sheet Strength™
64/100
Good

Adani Power Limited maintains a balanced sheet with adequate liquidity and manageable leverage.

AI Confidence
92%
Stability
57
Flexibility
59
Strength Factors
Liquidity53
Leverage68
Working Capital52
Asset Quality57
Shareholder Strength100
Financial Stability57
Financial Flexibility™
59/100
Adequate

Capacity to fund growth, withstand downturns and return capital.

Total Assets
₹1.41 L Cr
▲ 26.7% YoY
Total Liabilities
₹76.53K Cr
▲ 38.4% YoY
Shareholder Equity
₹64.94K Cr
▲ 15.2% YoY
Net Cash Position
₹-46.23K Cr
Monitor
Debt / Equity
0.84x
Manageable
Enterprise Value
₹4.39 L Cr
Capital Structure
Assets
₹1.41 L Cr
Equity
₹64.94K Cr (45.9%)
Liabilities
₹76.53K Cr (54.1%)
Debt Intelligence™
Debt vs Cash Trend
Debt / Equity0.84x
Interest Coverage5.6x
Debt / EBITDA4.26x
Net Debt₹46.23K Cr
Debt Trend (5Y)0.8%
Debt MaturityWell Staggered
Liquidity Intelligence™
Current Ratio1.02
Quick Ratio0.86
Cash Ratio0.09
Working Capital₹480 Cr
Operating Cash CoverageAdequate
Short-term LiquidityAdequate
Working Capital Intelligence™
CCC Trend
Receivable Days79
Inventory Days24
Payable DaysNot Available
Cash Conversion Cycle104 days
Asset Quality (% of Total Assets)
Cash & Investments4.9%
Property, Plant & Equip.49.1%
ReceivablesNot Available
InventoryNot Available
GoodwillNot Available
Intangible AssetsNot Available
Other Assets26.2%
Shareholder Strength™
Strength Radar
Book Value CAGR (5Y)40.7%
Net Worth CAGR (5Y)40.7%
Retained EarningsExcellent
Equity Dilution0.00%
Buyback EfficiencyStrong
Dividend Sustain.Strong
Balance Sheet Evolution
Annual
Balance Sheet Risk Monitor
Debt RiskModerate
Liquidity RiskElevated
Working Capital RiskElevated
Refinancing RiskModerate
Asset Quality RiskElevated
Dilution RiskLow
Contingent LiabilityLow
Overall Balance Sheet RiskElevated
Balance Sheet Stress Test™
Economic Slowdown58
Acquisition Capacity62
High Interest Rates78
Dividend Sustainability79
Revenue Decline56
Cash Flow Resilience58
Expansion Capacity75
Overall Resilience Score
67/100
Adequate Resilience
AI Balance Sheet Commentary
Overall Assessment
  • Adani Power Limited maintains a balanced sheet with adequate liquidity and manageable leverage.
What Stands Out
  • Strong shareholder equity growth
Areas To Monitor
  • Tight short-term liquidity cushion
  • Long working capital cycle
Financial data based on consolidated numbers and TTM · Source: Company Filings, Annual Report AI Analysis · Data as of: 31/03/2026