Adani Green Energy Ltd.

Financial

	Adani Green Energy	Tata Power	JSW Energy
Operational Metrics
Power Generation Sector
Generation Capacity - Electricity	15816.0 MW	15827.0 MW	12768.0 MW
Renewable
Generation Capacity - Renewable	15816.0 MW	5644.0 MW	5719.0 MW
Generation Capacity - Solar	11156.0 MW	4610.0 MW	2157.0 MW
Capacity Utilization - Solar	22.41 %	24.0 %	n/a
Realization/Unit - Solar	3.45 Rs/Unit	n/a	n/a
Generation Capacity - Wind	1986.0 MW	1034.0 MW	3562.0 MW
Capacity Utilization - Wind	23.44 %	27.0 %	n/a
Realization/Unit - Wind	3.65 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	14.1	3.43	3.38
P/E	88.3	30.31	42.55
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	61.91 %	46.86 %	69.27 %
Share Pledged by Promoters	0.0	0.0	11.26 %
Change in Promoter Holding (3 Yrs)	1.41 %	0.0	-5.42 %
Change in Mutual Fund Holding (3 Yrs)	1.38 %	6.17 %	3.95 %

Business

	Adani Green Energy	Tata Power	JSW Energy
Product Wise Break-Up	Product Wise Break-Up Power 82.68 Equipment`s and Related services 10.71 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 6.61	Product Wise Break-Up Renewable Energy 19.43 Income from transmission 0 transmission 54.02 EPC 0 Thermal & Hydro 25.96 Power 0 Operator Fees 0 Sale of power 0 Equipment`s and Related services 0 Distribution and Others. 0 Power Generation (Job Work) 0 Others 0.59	Product Wise Break-Up Renewables 0 Transmission 0.56 Transmission & Distribution 0 EPC 0 Thermal & Hydro 0 Power 0 Operator Fees 2.2 Power 86.54 Equipment`s and Related services 0 Distribution and Others. 0 Generation 7.57 Others 3.13
Segment Break-Up	Segment Break-Up Renewable Energy 80.47 Construction Contracts 0 Others 19.53	-	Segment Break-Up Construction Contracts 0 Renewable Energy 0 Others 100
Location Wise Break-Up	Location Wise Break-Up India 100.0 Rest of the World 0	Location Wise Break-Up India 99.84 Rest of the World 0.16	Location Wise Break-Up India 99.76 Rest of the World 0.24
Operating Profit Break-Up	Operating Profit Break-Up Renewable Power Generation 86.36 Sale of Goods/ Equipments and Related Services 13.64 Thermal & Hydro 0 Transmission and Distribution 0 Renewables 0	Operating Profit Break-Up Renewables 41.67 Renewable Power Generation 0 Thermal & Hydro 31.58 Transmission and Distribution 26.72 0 Others 0.03	Operating Profit Break-Up Renewables 42.23 Renewable Power Generation 0 Thermal & Hydro 0 Transmission and Distribution 0 0 Others 57.77
Capacity Break-Up	Capacity Break-Up Solar Power 71.0 Wind 13.0 Others 16.0	Capacity Break-Up Solar Power 0 Wind 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 Renewables 33.48 Thermal & Hydro 24.4 India 0 Others 12.45	Asset Break-Up Transmission and Distribution 0 Renewables 0 Thermal & Hydro 0 India 99.9 Others 0.1

Adani Green Energy Ltd.

SIGN UP FOR FREE