Quick Ratios
Quarterly Results
Profit & Loss
Balance Sheet
Cash Flow
Ratios
Mkt Cap
Market Capitalization
₹3,13,310Cr
Rev Gr TTM
Revenue Growth TTM
2.63%
Peer Comparison
Compare up to 10 companies side by side across valuation, profitability, and growth.

ADANIENT
VS
| Quarter | Jun 2023 | Sep 2023 | Dec 2023 | Jun 2024 | Sep 2024 | Dec 2024 | Jun 2025 | Sep 2025 | Dec 2025 |
|---|
|
Growth YoY Revenue Growth YoY% | -44.6 | -48.8 | -5.9 | 0.8 | 12.5 | 15.7 | -8.8 | -7.6 | -13.8 | -6.0 | 8.6 | 20.3 |
| 20,119 | 17,116 | 21,824 | 25,985 | 21,767 | 18,842 | 19,778 | 23,256 | 18,651 | 17,942 | 21,178 | 28,709 |
Operating Profit Operating ProfitCr |
| 11.2 | 12.4 | 12.9 | 10.9 | 14.6 | 16.7 | 13.4 | 13.8 | 15.1 | 15.6 | 14.7 | 11.5 |
Other Income Other IncomeCr | 371 | 461 | 490 | -177 | 594 | 588 | 652 | 4,582 | 475 | 4,179 | 6,288 | 748 |
Interest Expense Interest ExpenseCr | 1,103 | 1,343 | 597 | 1,513 | 1,130 | 910 | 2,141 | 1,796 | 1,035 | 1,711 | 1,626 | 1,646 |
Depreciation DepreciationCr | 714 | 757 | 760 | 811 | 934 | 1,035 | 1,006 | 1,236 | 1,284 | 1,377 | 1,372 | 2,103 |
| 1,080 | 791 | 2,360 | 694 | 2,236 | 2,409 | 576 | 5,259 | 1,466 | 4,398 | 6,932 | 729 |
| 361 | 398 | 443 | 430 | 584 | 512 | 588 | 1,284 | 571 | 1,001 | 1,405 | 854 |
|
Growth YoY PAT Growth YoY% | 74.8 | -10.4 | 201.2 | -63.3 | 129.5 | 380.9 | -100.9 | 1,396.6 | -45.7 | 79.6 | 33,514.9 | -103.1 |
| 3.2 | 2.0 | 7.7 | 0.9 | 6.5 | 8.4 | -0.1 | 14.7 | 4.1 | 16.0 | 22.3 | -0.4 |
| 5.7 | 1.9 | 15.6 | 3.4 | 11.9 | 14.4 | 0.0 | 32.0 | 5.8 | 26.5 | 46.8 | -1.7 |
| Financial Year | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|
|
| | -47.3 | 7.4 | -1.7 | 12.4 | 7.5 | -8.9 | 75.6 | 83.7 | -24.4 | 1.5 | 2.6 |
| 52,136 | 32,342 | 34,604 | 33,890 | 38,410 | 41,118 | 37,032 | 65,707 | 1,18,722 | 85,044 | 83,643 | 86,479 |
Operating Profit Operating ProfitCr |
| 19.3 | 4.9 | 5.3 | 5.7 | 4.9 | 5.3 | 6.3 | 5.3 | 6.9 | 11.8 | 14.6 | 13.9 |
Other Income Other IncomeCr | 796 | 1,060 | 761 | 319 | 414 | 882 | 495 | 1,013 | 825 | 1,145 | 6,416 | 11,690 |
Interest Expense Interest ExpenseCr | 7,056 | 1,357 | 1,257 | 1,250 | 1,625 | 1,572 | 1,377 | 2,526 | 3,969 | 4,555 | 5,978 | 6,019 |
Depreciation DepreciationCr | 3,522 | 314 | 315 | 664 | 390 | 472 | 537 | 1,248 | 2,436 | 3,042 | 4,211 | 6,135 |
| 2,663 | 1,056 | 1,118 | 439 | 368 | 1,122 | 1,086 | 952 | 3,238 | 4,925 | 10,479 | 13,525 |
| 365 | 78 | 271 | 112 | 145 | 324 | 340 | 477 | 1,038 | 1,632 | 2,969 | 3,831 |
|
| | -57.5 | -13.4 | -61.4 | -31.7 | 257.2 | -6.5 | -36.3 | 362.8 | 49.7 | 128.0 | 29.1 |
| 3.6 | 2.9 | 2.3 | 0.9 | 0.6 | 1.8 | 1.9 | 0.7 | 1.7 | 3.4 | 7.7 | 9.7 |
| 11.1 | 5.5 | 5.4 | 4.2 | 6.3 | 10.0 | 8.1 | 6.8 | 21.2 | 26.4 | 58.7 | 75.7 |
| Financial Year | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|
Equity Capital Equity CapitalCr | 110 | 110 | 110 | 110 | 110 | 110 | 110 | 110 | 114 | 114 | 115 | 129 |
| 25,618 | 13,268 | 14,026 | 14,979 | 14,646 | 16,837 | 17,049 | 20,329 | 31,760 | 35,161 | 46,397 | 80,797 |
Current Liabilities Current LiabilitiesCr | 42,875 | 19,971 | 22,227 | 34,300 | 22,509 | 23,289 | 21,483 | 43,850 | 44,803 | 44,058 | 47,383 | 58,912 |
Non Current Liabilities Non Current LiabilitiesCr | 58,154 | 8,322 | 10,764 | 6,328 | 4,883 | 5,400 | 11,250 | 30,982 | 58,795 | 72,487 | 94,282 | 1,13,510 |
Total Liabilities Total LiabilitiesCr |
Current Assets Current AssetsCr | 32,725 | 21,337 | 22,159 | 35,456 | 23,128 | 24,183 | 19,963 | 30,945 | 37,022 | 36,526 | 40,726 | 60,959 |
Non Current Assets Non Current AssetsCr | 98,133 | 20,419 | 25,531 | 21,038 | 19,408 | 22,715 | 31,680 | 70,815 | 1,04,466 | 1,24,206 | 1,57,410 | 2,00,627 |
Total Assets Total AssetsCr |
| Financial Year | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|
Operating Cash Flow Operating Cash FlowCr | 8,532 | 5,112 | 774 | 2,942 | 3,236 | 2,454 | 4,043 | 1,385 | 17,626 | 10,312 | 4,513 | 2,357 |
Investing Cash Flow Investing Cash FlowCr | -11,760 | -2,320 | -1,229 | -7,706 | 1,809 | -2,323 | -7,902 | -17,487 | -16,860 | -19,082 | -26,259 | -28,438 |
Financing Cash Flow Financing Cash FlowCr | 3,445 | -3,448 | 716 | 5,120 | -6,158 | -221 | 3,109 | 15,901 | -1,198 | 8,879 | 21,947 | 28,484 |
|
Free Cash Flow Free Cash FlowCr | 8,937 | 5,142 | 794 | 2,953 | 3,243 | 2,633 | 4,823 | 1,387 | 17,696 | 10,432 | 4,877 | |
| 371.3 | 522.8 | 91.4 | 899.5 | 1,448.5 | 307.5 | 541.8 | 291.4 | 801.2 | 313.1 | 60.1 | 24.3 |
CFO To EBITDA CFO To EBITDA% | 68.5 | 306.7 | 40.1 | 144.7 | 164.4 | 107.4 | 161.4 | 37.3 | 199.9 | 90.6 | 31.7 | 16.9 |
| Financial Year | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|
Valuation Ratios Valuation Ratios |
Market Cap Market CapitalizationCr | 67,682 | 8,100 | 11,905 | 17,207 | 16,206 | 15,128 | 1,13,374 | 2,21,689 | 1,99,500 | 3,64,065 | 2,67,972 | 2,27,283 |
Price To Earnings Price To Earnings | 35.5 | 8.0 | 12.1 | 22.7 | 22.6 | 13.3 | 122.9 | 285.5 | 81.0 | 112.4 | 37.7 | 24.3 |
Price To Sales Price To Sales | 1.1 | 0.2 | 0.3 | 0.5 | 0.4 | 0.3 | 2.9 | 3.2 | 1.6 | 3.8 | 2.7 | 2.3 |
Price To Book Price To Book | 2.6 | 0.6 | 0.8 | 1.1 | 1.1 | 0.9 | 6.6 | 10.8 | 6.3 | 10.3 | 5.8 | 2.8 |
| 11.2 | 14.7 | 15.6 | 15.8 | 12.4 | 10.3 | 51.0 | 69.8 | 28.1 | 37.1 | 24.8 | 21.6 |
Profitability Ratios Profitability Ratios |
| 33.7 | 16.4 | 15.2 | 16.5 | 17.5 | 20.1 | 23.5 | 22.6 | 26.7 | 47.7 | 47.5 | 46.1 |
| 19.3 | 4.9 | 5.3 | 5.7 | 4.9 | 5.3 | 6.3 | 5.3 | 6.9 | 11.8 | 14.6 | 13.9 |
| 3.6 | 2.9 | 2.3 | 0.9 | 0.6 | 1.8 | 1.9 | 0.7 | 1.7 | 3.4 | 7.7 | 9.7 |
| 9.7 | 7.7 | 7.0 | 5.3 | 8.1 | 9.4 | 7.4 | 5.6 | 8.5 | 9.4 | 11.9 | 11.7 |
| 8.9 | 7.3 | 6.0 | 2.2 | 1.5 | 4.7 | 4.3 | 2.3 | 6.9 | 9.3 | 16.1 | 12.0 |
| 1.8 | 2.3 | 1.8 | 0.6 | 0.5 | 1.7 | 1.4 | 0.5 | 1.6 | 2.0 | 3.8 | 3.7 |
Operational Ratios Operational Ratios |
Solvency Ratios Solvency Ratios |
Liquidity Ratios Liquidity Ratios |
### **Key Highlights (2024–2025)**
#### **1. Strategic Incubation & Value Unlocking**
- AEL operates as India’s **largest listed business incubator**, with a proven model of developing infrastructure ventures from inception and spinning them off as independent, listed entities.
- Successfully incubated major businesses such as **Adani Ports & SEZ, Adani Green Energy, Adani Transmission, Adani Power, Adani Total Gas, and Adani Wilmar**.
- Currently incubating high-potential verticals in **green hydrogen, airports, data centers, roads, copper, PVC, water infrastructure, and defense**, with expectations of significant value realization over the next decade.
---
### **Core Business Verticals & Strategic Focus Areas**
#### **2. New Energy & Green Hydrogen (ANIL – Adani New Industries Limited)**
- **ANIL** is spearheading the development of a **fully integrated green hydrogen ecosystem** targeting **1 million metric tonnes per annum (MMTPA)** capacity by 2030.
- The ecosystem in **Mundra, Gujarat**, includes:
- 10 GW of solar PV manufacturing
- 5 GW wind turbine generator (WTG) capacity
- 5 GW electrolyser manufacturing (Alkaline & AEM)
- Green ammonia, methanol, and nitrogenous fertilizer plants
- ANIL has secured a **SECI PLI award for 300 MW of electrolyser manufacturing**.
- A **1.5 MMTPA green hydrogen pipeline** from Khavda (renewable hub) to Mundra (industrial zone) is under development — India’s first hydrogen transport corridor.
- ANIL is investing **$50 billion** over the next 10 years to become a **global leader in cost-competitive green hydrogen**.
#### **3. Solar & Wind Manufacturing**
- **Adani Solar** is India's largest **vertically integrated solar manufacturer**, with a **4 GW cell and module plant** in Mundra’s EMC.
- Plans to scale to **10 GW integrated solar capacity** by 2030, making it the **world’s largest single-location solar manufacturing ecosystem**.
- Offers **TOPCon, bifacial, and MonoPERC modules**, targeting KUSUM, rooftop, and utility-scale markets.
- Wind Turbine business (ANIL WTG):
- Launched **3.0 MW and 3.3 MW models** optimized for low-wind regions.
- Commercial operation of **5.2 MW wind turbine** — **India’s largest**.
- Expanding into the US market via a **German R&D hub** in partnership with W2E and Windnovation.
- Target: Top 3 supplier in India, Top 10 globally within 5 years.
#### **4. Copper & Aluminum**
- **Kutch Copper Limited (KCL)**:
- Commissioned a **500 KTPA copper smelter** in **Mundra** (March 2024), expandable to **1 MTPA** — **world’s largest single-location plant**.
- Produces **gold (25 TPA), silver (250 TPA), sulphuric acid**, with plans to produce **phosphoric acid**.
- **Kutch Copper Tubes Limited (KCTL)**:
- JV with **MetTube** (global copper tubes player) for domestic manufacturing of **HVACR copper tubes**.
- Commissioned a **30,000 TPA facility** in Mundra, BIS-certified, aligning with **energy efficiency and decarbonization goals**.
- **Kalinga Alumina Limited (KAL)**:
- Secured **two bauxite blocks** in Odisha (Ballada, Kutrumali).
- Plans a **2–4 MTPA greenfield alumina refinery**, leveraging Adani’s port, power, and logistics synergy.
#### **5. Petrochemicals & PVC**
- **Mundra Petrochemicals Limited (MPL)** is implementing a **1 MMTPA PVC project** (phase 1), expandable to **2 MMTPA**, using a **low-carbon acetylene-based calcium carbide route**.
- Designed as a **"green PVC" initiative** with carbon capture.
- Scheduled commissioning: **FY2026–27**.
- Aims to reduce India's **$2.5 billion annual PVC import dependency**.
#### **6. Digital Infrastructure (AdaniConneX)**
- **AdaniConneX** – 50:50 **joint venture with EdgeConneX (US)** – is building a **1 GW sustainable data center platform** across India by 2030.
- **Operational capacity**: 36.6 MW; **tied-up capacity**: 210+ MW with expansion plans to 1 GW.
- Flagship data centers:
- **Chennai 1 (Siruseri)**: 17 MW (expandable to 33 MW), India’s **first pre-certified IGBC Platinum-rated data center**, powered **100% by renewables**.
- Other sites under development in **Pune, Noida, Hyderabad**.
- Offers **Build-to-Suit (BTS), Build-to-Density, and Edge/Free-Scale solutions**.
- First-in-India **Energy-as-a-Solution (EaaS)** model — guarantees reliable, carbon-neutral power via renewable integration.
- Recognized as **Frost & Sullivan’s 2024 Company of the Year** (Asia Pacific Data Center Operation & Infrastructure).
#### **7. Defense & Aerospace**
- **India’s first private-sector company** to manufacture:
- **Military UAVs** (e.g., Drishti-10 for Indian Navy),
- **Small arms** (assault rifles, sniper rifles),
- **Surface-to-air missile (SAM) complexes**,
- **MRO facilities** for civil & defense aviation.
- Key Projects:
- **Hyderabad Aerospace Park**: India’s **first private UAV final assembly line** and **SAM complex**.
- **South Asia’s largest ammunition complex** in **Kanpur** (investment: ₹1,500+ crore), producing **300 million small-caliber rounds/year**.
- Partnerships with **DRDO** as a **Development-Cum-Production Partner (DcPP)** for long-range guided munitions.
- Advanced R&D in:
- **AI/ML-driven Swa-Rakshak™ security systems**,
- **Swarm drones** (GPS-denied environments),
- **Counter-drone systems** — demonstrated at Ahmedabad Airport.
- **Exports to global markets**, with DRDO-certified defect-free fuselage manufacturing.
#### **8. Infrastructure (Roads, Rail, Metro)**
- Through **Adani Road Transport Limited (ARTL)**:
- Portfolio of **14 road projects** (5,000+ lane-km), valued at **₹41,000+ crore**.
- Projects under **BOT, TOT, and HAM** models with NHAI and MoRTH.
- **Ganga Expressway (464 km)** – India’s **longest expressway**, under construction.
- Focus on **PPP models**, M&A, and inorganic growth to build a **national-scale infrastructure network**.
- Exploring **railway station development** and **Dedicated Freight Corridor (DFC)** opportunities.
#### **9. Mining & Integrated Resource Management (IRM)**
- **India’s largest private mine developer and operator (MDO)**, managing **11 coal and 2 iron ore blocks**.
- Plan to increase **coal production to 60 MMTPA** (25% growth in 18 months) via **digitalization**.
- **KCL** aims to become a **global leader in copper**, building the world’s largest smelter by 2030.
- **IRM Business**:
- One of India’s **largest suppliers of imported natural resources** (coal, bunker fuel, LPG, rock phosphate).
- Sourcing from **Indonesia, South Africa, Australia, USA, Egypt, Morocco**.
- **Door-to-door delivery model** with e-portal for online trading.
- **Rock phosphate business** supports fertilizer security; imports supply **90% of India’s needs**.
#### **10. Airports & Airports Development**
- Through **Adani Airports Holding Limited (AAHL)**:
- Manages **7 operational airports** (Ahmedabad, Lucknow, Mangaluru, Jaipur, Guwahati, Thiruvananthapuram, Mumbai) and **Navi Mumbai International Airport (NMIA)** — greenfield project launching in FY25.
- India’s **largest private airport operator**, handling **23.5% of air traffic** and **33% of cargo**.
- NMIA initial capacity: **20 million passengers/year**, expandable to **90 million**.
- Revenue mix: **70% aeronautical, 30% non-aero** (duty-free, lounges, F&B, parking).
- **Airport Villages** concept — integrated commercial, retail, and lifestyle zones for non-passenger visitors.
- **Digital transformation** via **Adani One App**, offering **pre-booking of services, loyalty rewards, and digital payments**.
#### **11. FMCG & Agriculture (Adani Wilmar, AAFL, FarmPik)**
- **Adani Wilmar (AWL)**:
- Market leader in **edible oils** (Fortune brand), with **80–90 million household reach** and **1.8 million retail outlets**.
- Strong growth in **non-basmati rice, pulses, atta, khichdi**.
- **Adani Agri Fresh (AAFL)**:
- Operates **22,500+ MT of CA storage** — **India’s largest cold chain for apples**.
- Sources apples from **Himachal, Kashmir**; expanding to **grapes, pomegranates, IQF peas**.
- **FarmPik**: India’s **only organized multi-fruit brand**, with Pan-India distribution.
#### **12. Australian Operations (Carmichael Mine)**
- Through **Bravus Mining & Resources**:
- Operates **Carmichael coal mine (15 MTPA)** and **600-km rail network** in Queensland.
- Supplies **thermal coal to global seaborne markets**.
- Achieved **47% production and 52% shipment growth** (2023–24).
---
### **Technology & Digital Transformation**
- **Adani Digital Labs (ADL)**:
- Developing **Adani One** — a **super-app** to integrate all B2C businesses (airports, gas, water, solar, food).
- Target: **500 million users by 2030**; 30 million alpha users in 2024.
- Focus on **travel, utility payments, loyalty, and digital services**.
- **Coredge.io**:
- A **sovereign AI cloud platform** under a JV with **Sirius International**, targeting **government and enterprise cloud security**.
- **Digital-first operations**:
- Use of **AI/VR/AR** in construction, **EdgeOS** (in-house DCIM), **SAP, RFID, FASTag** for asset management.
---
### **Environmental, Social & Governance (ESG) & Sustainability**
- Committed to **net-zero by 2040**.
- Green investments in **renewables, hydrogen, sustainable agriculture, and water conservation**.
- Projects designed with **zero liquid discharge, carbon capture, and renewable integration**.
---
### **Financial & Operational Highlights (FY24–25 Estimates)**
- **Emerging businesses (green hydrogen, data centers, roads)** contributed **25% of revenue, 45% of EBITDA**.
- **Order book**: Over ₹41,000 crore in infrastructure; 210+ MW in data centers.
- **Winds of change**: Green energy, digitalization, and industrial self-reliance driving next-gen growth.