Adani Green Energy Ltd. benchmarking: Perfomance to industry peers

Financial

	Adani Green Energy	Tata Power	JSW Energy
Operational Metrics
Power
Generation Capacity - Electricity	16680.0 MW	15953.0 MW	13211.0 MW
Renewable
Generation Capacity - Renewable	16680.0 MW	5770.0 MW	5922.0 MW
Generation Capacity - Solar	11593.0 MW	4736.0 MW	2213.0 MW
Capacity Utilization - Solar	22.41 %	18.0 %	n/a
Realization/Unit - Solar	3.02 Rs/Unit	n/a	n/a
Generation Capacity - Wind	2142.0 MW	1034.0 MW	3709.0 MW
Capacity Utilization - Wind	23.44 %	30.0 %	n/a
Realization/Unit - Wind	3.95 Rs/Unit	n/a	n/a
Financials
5 yr Average ROE	21.49 %	9.45 %	7.75 %
5yr average Equity Multiplier	22.68	4.57	2.58
5yr Average Asset Turnover Ratio	0.1	0.4	0.2
5yr Avg Net Profit Margin	10.72 %	5.13 %	15.71 %
Price to Book	8.6	3.22	2.75
P/E	83.16	29.97	39.54
5yr Avg Cash Conversion Cycle	53.29 Days	7361.76 Days	60.6 Days
Inventory Days	4.84 Days	24.67 Days	29.09 Days
Days Receivable	46.91 Days	36.54 Days	33.62 Days
Days Payable	115.58 Days	-1460.03 Days	9.45 Days
5yr Average Interest Coverage Ratio	1.28	2.02	2.69
5yr Avg ROCE	8.98 %	8.1 %	7.83 %
5yr Avg Operating Profit Margin	72.37 %	18.32 %	41.75 %
5 yr average Debt to Equity	19.6	1.82	1.15
5yr CAGR Net Profit	47.05 %	28.64 %	19.65 %
5yr Average Return on Assets	1.12 %	2.1 %	3.17 %
Shareholdings
Promoter Holding	62.43 %	46.86 %	69.27 %
Share Pledged by Promoters	0.0	0.0	11.6 %
Change in Promoter Holding (3 Yrs)	1.68 %	0.0	-5.42 %
Change in Mutual Fund Holding (3 Yrs)	1.53 %	5.25 %	4.42 %

Business

	Adani Green Energy	Tata Power	JSW Energy
Product Wise Break-Up	Product Wise Break-Up Power 85.44 Equipment`s and Related services 1.48 EPC 0 Thermal & Hydro 0 Transmission & Distribution 0 Distribution and Others. 0 Renewables 0 Operator Fees 0 Power Generation (Job Work) 0 Income from transmission 0 Sale of power 0 Others 13.08	Product Wise Break-Up EPC 0 Thermal & Hydro 25.96 Power Generation (Job Work) 0 transmission 54.02 Operator Fees 0 Power 0 Equipment`s and Related services 0 Distribution and Others. 0 Income from transmission 0 Sale of power 0 Renewable Energy 19.43 Others 0.59	Product Wise Break-Up EPC 0 Thermal & Hydro 0 Generation 7.57 Transmission & Distribution 0 Operator Fees 2.2 Power 0 Equipment`s and Related services 0 Distribution and Others. 0 Transmission 0.56 Power 86.54 Renewables 0 Others 3.13
Segment Break-Up	Segment Break-Up Renewable Energy 89.45 Construction Contracts 0 Others 10.55	-	Segment Break-Up Renewable Energy 0 Construction Contracts 0 Others 100
Location Wise Break-Up	Location Wise Break-Up India 100.0 Rest of the World 0	Location Wise Break-Up Rest of the World 0.16 India 99.84	Location Wise Break-Up Rest of the World 0.24 India 99.76
Operating Profit Break-Up	Operating Profit Break-Up Renewable Power Generation 67.99 Sale of Goods/ Equipments and Related Services 32.01 Thermal & Hydro 0 Transmission and Distribution 0 Renewables 0	Operating Profit Break-Up Thermal & Hydro 31.58 Renewable Power Generation 0 0 Transmission and Distribution 26.72 Renewables 41.67 Others 0.03	Operating Profit Break-Up Thermal & Hydro 0 Renewable Power Generation 0 0 Transmission and Distribution 0 Renewables 55.24 Others 44.76
Capacity Break-Up	Capacity Break-Up Solar Power 70.0 Wind 13.0 Others 17.0	Capacity Break-Up Wind 0 Solar Power 0 Others 100	-
Asset Break-Up	Asset Break-Up Thermal & Hydro 0 Transmission and Distribution 0 Renewables 0 India 0 Others 100	Asset Break-Up Transmission and Distribution 29.67 Thermal & Hydro 24.4 India 0 Renewables 33.48 Others 12.45	Asset Break-Up Transmission and Distribution 0 Thermal & Hydro 0 India 99.9 Renewables 0 Others 0.1

Adani Green Energy Ltd.

Adani Green Energy Ltd.

Financial

Business

SIGN UP FOR FREE