| Quarter | Sep 2023 | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 6,646 | 6,920 | 6,897 | 7,560 | 7,067 | 7,964 | 8,488 | 9,126 | 9,167 | 9,705 | 10,738 | 10,821 | |
Growth YoY Revenue Growth YoY% | 27.6 | 44.6 | 19.0 | 21.0 | 6.3 | 15.1 | 23.1 | 20.7 | 29.7 | 21.9 | 26.5 | 18.6 |
| 2,982 | 2,627 | 2,853 | 2,743 | 2,698 | 3,161 | 3,482 | 3,631 | 3,617 | 3,919 | 4,718 | 4,280 | |
| 3,664 | 4,293 | 4,044 | 4,817 | 4,369 | 4,802 | 5,006 | 5,495 | 5,550 | 5,786 | 6,020 | 6,541 | |
OPM OPM% | 55.1 | 62.0 | 58.6 | 63.7 | 61.8 | 60.3 | 59.0 | 60.2 | 60.5 | 59.6 | 56.1 | 60.4 |
| 351 | 409 | -105 | 272 | 252 | 247 | 426 | 453 | 626 | 189 | 900 | 565 | |
Interest Expense Interest ExpenseCr | 520 | 976 | 619 | 484 | 659 | 923 | 715 | 846 | 1,223 | 980 | 1,605 | 1,087 |
Depreciation DepreciationCr | 974 | 985 | 979 | 1,012 | 1,077 | 1,106 | 1,185 | 1,255 | 1,264 | 1,384 | 1,615 | 1,711 |
PBT PBTCr | 2,521 | 2,741 | 2,341 | 3,593 | 2,885 | 3,020 | 3,532 | 3,848 | 3,690 | 3,611 | 3,700 | 4,307 |
| 759 | 533 | 326 | 485 | 473 | 501 | 509 | 537 | 570 | 568 | 392 | 658 | |
| 1,762 | 2,208 | 2,015 | 3,107 | 2,413 | 2,518 | 3,023 | 3,311 | 3,120 | 3,043 | 3,308 | 3,650 | |
Growth YoY PAT Growth YoY% | 1.4 | 65.2 | 76.9 | 46.6 | 37.0 | 14.1 | 50.0 | 6.5 | 29.3 | 20.8 | 9.4 | 10.2 |
NPM NPM% | 26.5 | 31.9 | 29.2 | 41.1 | 34.1 | 31.6 | 35.6 | 36.3 | 34.0 | 31.4 | 30.8 | 33.7 |
| 8.1 | 10.2 | 9.4 | 14.4 | 11.3 | 11.7 | 13.9 | 15.3 | 14.4 | 14.0 | 14.4 | 15.7 |
| Quarter | Sep 2023 | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 6,646 | 6,920 | 6,897 | 7,560 | 7,067 | 7,964 | 8,488 | 9,126 | 9,167 | 9,705 | 10,738 | 10,821 | |
Growth YoY Revenue Growth YoY% | 27.6 | 44.6 | 19.0 | 21.0 | 6.3 | 15.1 | 23.1 | 20.7 | 29.7 | 21.9 | 26.5 | 18.6 |
| 2,982 | 2,627 | 2,853 | 2,743 | 2,698 | 3,161 | 3,482 | 3,631 | 3,617 | 3,919 | 4,718 | 4,280 | |
| 3,664 | 4,293 | 4,044 | 4,817 | 4,369 | 4,802 | 5,006 | 5,495 | 5,550 | 5,786 | 6,020 | 6,541 | |
OPM OPM% | 55.1 | 62.0 | 58.6 | 63.7 | 61.8 | 60.3 | 59.0 | 60.2 | 60.5 | 59.6 | 56.1 | 60.4 |
| 351 | 409 | -105 | 272 | 252 | 247 | 426 | 453 | 626 | 189 | 900 | 565 | |
Interest Expense Interest ExpenseCr | 520 | 976 | 619 | 484 | 659 | 923 | 715 | 846 | 1,223 | 980 | 1,605 | 1,087 |
Depreciation DepreciationCr | 974 | 985 | 979 | 1,012 | 1,077 | 1,106 | 1,185 | 1,255 | 1,264 | 1,384 | 1,615 | 1,711 |
PBT PBTCr | 2,521 | 2,741 | 2,341 | 3,593 | 2,885 | 3,020 | 3,532 | 3,848 | 3,690 | 3,611 | 3,700 | 4,307 |
| 759 | 533 | 326 | 485 | 473 | 501 | 509 | 537 | 570 | 568 | 392 | 658 | |
| 1,762 | 2,208 | 2,015 | 3,107 | 2,413 | 2,518 | 3,023 | 3,311 | 3,120 | 3,043 | 3,308 | 3,650 | |
Growth YoY PAT Growth YoY% | 1.4 | 65.2 | 76.9 | 46.6 | 37.0 | 14.1 | 50.0 | 6.5 | 29.3 | 20.8 | 9.4 | 10.2 |
NPM NPM% | 26.5 | 31.9 | 29.2 | 41.1 | 34.1 | 31.6 | 35.6 | 36.3 | 34.0 | 31.4 | 30.8 | 33.7 |
| 8.1 | 10.2 | 9.4 | 14.4 | 11.3 | 11.7 | 13.9 | 15.3 | 14.4 | 14.0 | 14.4 | 15.7 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | TTM |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue RevenueCr | 7,109 | 8,439 | 11,323 | 10,925 | 11,873 | 12,550 | 17,119 | 20,852 | 26,711 | 30,475 | 38,736 | 40,430 |
Growth Revenue Growth% | 15.6 | 18.7 | 34.2 | -3.5 | 8.7 | 5.7 | 36.4 | 21.8 | 28.1 | 14.1 | 27.1 | 23.9 |
| 2,535 | 3,025 | 4,178 | 4,334 | 5,934 | 3,851 | 7,594 | 9,905 | 10,959 | 12,054 | 15,884 | 16,534 | |
| 4,574 | 5,415 | 7,145 | 6,592 | 5,939 | 8,699 | 9,524 | 10,947 | 15,751 | 18,421 | 22,851 | 23,897 | |
OPM OPM% | 64.3 | 64.2 | 63.1 | 60.3 | 50.0 | 69.3 | 55.6 | 52.5 | 59.0 | 60.5 | 59.0 | 59.1 |
| 733 | 1,040 | 856 | 1,293 | 1,936 | 1,956 | 1,836 | 327 | 964 | 1,800 | 2,169 | 2,280 | |
Interest Expense Interest ExpenseCr | 1,124 | 1,116 | 1,579 | 1,385 | 1,951 | 2,255 | 2,544 | 2,363 | 2,733 | 2,813 | 4,654 | 4,895 |
Depreciation DepreciationCr | 1,063 | 1,160 | 1,188 | 1,373 | 1,680 | 2,107 | 3,099 | 3,425 | 3,888 | 4,379 | 5,517 | 5,974 |
PBT PBTCr | 3,119 | 4,179 | 5,234 | 5,126 | 4,244 | 6,292 | 5,717 | 5,487 | 10,094 | 13,030 | 14,849 | 15,308 |
| 283 | 287 | 1,544 | 1,081 | 459 | 1,243 | 764 | 96 | 1,535 | 1,968 | 2,067 | 2,187 | |
PAT PATCr | 2,837 | 3,892 | 3,690 | 4,045 | 3,785 | 5,049 | 4,953 | 5,391 | 8,559 | 11,061 | 12,782 | 13,121 |
Growth PAT Growth% | 22.0 | 37.2 | -5.2 | 9.6 | -6.4 | 33.4 | -1.9 | 8.8 | 58.8 | 29.2 | 15.6 | 16.5 |
NPM NPM% | 39.9 | 46.1 | 32.6 | 37.0 | 31.9 | 40.2 | 28.9 | 25.9 | 32.0 | 36.3 | 33.0 | 32.5 |
| 14.0 | 18.9 | 17.7 | 19.3 | 18.4 | 24.6 | 22.6 | 24.6 | 37.5 | 51.4 | 58.2 | 58.6 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | TTM |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue RevenueCr | 7,109 | 8,439 | 11,323 | 10,925 | 11,873 | 12,550 | 17,119 | 20,852 | 26,711 | 30,475 | 38,736 | 40,430 |
Growth Revenue Growth% | 15.6 | 18.7 | 34.2 | -3.5 | 8.7 | 5.7 | 36.4 | 21.8 | 28.1 | 14.1 | 27.1 | 23.9 |
| 2,535 | 3,025 | 4,178 | 4,334 | 5,934 | 3,851 | 7,594 | 9,905 | 10,959 | 12,054 | 15,884 | 16,534 | |
| 4,574 | 5,415 | 7,145 | 6,592 | 5,939 | 8,699 | 9,524 | 10,947 | 15,751 | 18,421 | 22,851 | 23,897 | |
OPM OPM% | 64.3 | 64.2 | 63.1 | 60.3 | 50.0 | 69.3 | 55.6 | 52.5 | 59.0 | 60.5 | 59.0 | 59.1 |
| 733 | 1,040 | 856 | 1,293 | 1,936 | 1,956 | 1,836 | 327 | 964 | 1,800 | 2,169 | 2,280 | |
Interest Expense Interest ExpenseCr | 1,124 | 1,116 | 1,579 | 1,385 | 1,951 | 2,255 | 2,544 | 2,363 | 2,733 | 2,813 | 4,654 | 4,895 |
Depreciation DepreciationCr | 1,063 | 1,160 | 1,188 | 1,373 | 1,680 | 2,107 | 3,099 | 3,425 | 3,888 | 4,379 | 5,517 | 5,974 |
PBT PBTCr | 3,119 | 4,179 | 5,234 | 5,126 | 4,244 | 6,292 | 5,717 | 5,487 | 10,094 | 13,030 | 14,849 | 15,308 |
| 283 | 287 | 1,544 | 1,081 | 459 | 1,243 | 764 | 96 | 1,535 | 1,968 | 2,067 | 2,187 | |
PAT PATCr | 2,837 | 3,892 | 3,690 | 4,045 | 3,785 | 5,049 | 4,953 | 5,391 | 8,559 | 11,061 | 12,782 | 13,121 |
Growth PAT Growth% | 22.0 | 37.2 | -5.2 | 9.6 | -6.4 | 33.4 | -1.9 | 8.8 | 58.8 | 29.2 | 15.6 | 16.5 |
NPM NPM% | 39.9 | 46.1 | 32.6 | 37.0 | 31.9 | 40.2 | 28.9 | 25.9 | 32.0 | 36.3 | 33.0 | 32.5 |
| 14.0 | 18.9 | 17.7 | 19.3 | 18.4 | 24.6 | 22.6 | 24.6 | 37.5 | 51.4 | 58.2 | 58.6 |
| Financial Year | 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 | 414 | 414 | 414 | 414 | 406 | 406 | 422 | 432 | 432 | 432 | 461 |
Reserves ReservesCr | 12,925 | 16,946 | 20,489 | 23,958 | 25,051 | 30,035 | 41,399 | 44,957 | 52,346 | 61,837 | 95,498 |
| 7,897 | 6,556 | 4,009 | 10,352 | 7,696 | 7,236 | 11,369 | 12,530 | 16,415 | 20,938 | 15,760 | |
| 17,079 | 19,364 | 22,148 | 21,428 | 28,664 | 36,155 | 45,936 | 55,316 | 47,959 | 49,420 | 70,573 | |
| 38,606 | 43,585 | 47,375 | 56,527 | 62,204 | 75,464 | 99,686 | 1,14,763 | 1,18,918 | 1,35,332 | 1,85,315 | |
| 7,060 | 11,907 | 14,287 | 14,631 | 14,820 | 12,908 | 18,088 | 17,596 | 17,286 | 18,757 | 21,975 | |
| 31,546 | 31,678 | 33,088 | 41,896 | 47,384 | 62,556 | 81,597 | 97,167 | 1,01,632 | 1,16,575 | 1,63,340 | |
| 38,606 | 43,585 | 47,375 | 56,527 | 62,204 | 75,464 | 99,686 | 1,14,763 | 1,18,918 | 1,35,332 | 1,85,315 |
| Financial Year | 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 | 414 | 414 | 414 | 414 | 406 | 406 | 422 | 432 | 432 | 432 | 461 |
Reserves ReservesCr | 12,925 | 16,946 | 20,489 | 23,958 | 25,051 | 30,035 | 41,399 | 44,957 | 52,346 | 61,837 | 95,498 |
| 7,897 | 6,556 | 4,009 | 10,352 | 7,696 | 7,236 | 11,369 | 12,530 | 16,415 | 20,938 | 15,760 | |
| 17,079 | 19,364 | 22,148 | 21,428 | 28,664 | 36,155 | 45,936 | 55,316 | 47,959 | 49,420 | 70,573 | |
| 38,606 | 43,585 | 47,375 | 56,527 | 62,204 | 75,464 | 99,686 | 1,14,763 | 1,18,918 | 1,35,332 | 1,85,315 | |
| 7,060 | 11,907 | 14,287 | 14,631 | 14,820 | 12,908 | 18,088 | 17,596 | 17,286 | 18,757 | 21,975 | |
| 31,546 | 31,678 | 33,088 | 41,896 | 47,384 | 62,556 | 81,597 | 97,167 | 1,01,632 | 1,16,575 | 1,63,340 | |
| 38,606 | 43,585 | 47,375 | 56,527 | 62,204 | 75,464 | 99,686 | 1,14,763 | 1,18,918 | 1,35,332 | 1,85,315 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 2,381 | 4,063 | 5,608 | 6,029 | 7,402 | 7,556 | 10,420 | 11,900 | 15,018 | 17,226 | 20,356 | |
| -4,153 | -2,639 | -3,846 | -4,424 | -750 | -14,143 | -5,282 | -19,560 | -6,947 | -9,787 | -13,191 | |
| 2,170 | -1,325 | -1,889 | 2,313 | -4,256 | 3,514 | -586 | -2,734 | -7,800 | -6,916 | -5,483 | |
Net Cash Flow Net Cash FlowCr | 398 | 98 | -127 | 3,919 | 2,396 | -3,073 | 4,553 | -10,394 | 271 | 523 | 1,682 |
Free Cash Flow Free Cash FlowCr | 270 | 315 | 2,910 | 3,143 | 3,843 | 5,208 | 6,774 | 2,962 | 7,628 | 9,228 | 5,074 |
CFO To PAT CFO To PAT% | 83.9 | 104.4 | 152.0 | 149.1 | 195.6 | 149.7 | 210.4 | 220.7 | 175.5 | 155.7 | 159.3 |
CFO To EBITDA CFO To EBITDA% | 52.0 | 75.0 | 78.5 | 91.5 | 124.6 | 86.9 | 109.4 | 108.7 | 95.3 | 93.5 | 89.1 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 2,381 | 4,063 | 5,608 | 6,029 | 7,402 | 7,556 | 10,420 | 11,900 | 15,018 | 17,226 | 20,356 | |
| -4,153 | -2,639 | -3,846 | -4,424 | -750 | -14,143 | -5,282 | -19,560 | -6,947 | -9,787 | -13,191 | |
| 2,170 | -1,325 | -1,889 | 2,313 | -4,256 | 3,514 | -586 | -2,734 | -7,800 | -6,916 | -5,483 | |
Net Cash Flow Net Cash FlowCr | 398 | 98 | -127 | 3,919 | 2,396 | -3,073 | 4,553 | -10,394 | 271 | 523 | 1,682 |
Free Cash Flow Free Cash FlowCr | 270 | 315 | 2,910 | 3,143 | 3,843 | 5,208 | 6,774 | 2,962 | 7,628 | 9,228 | 5,074 |
CFO To PAT CFO To PAT% | 83.9 | 104.4 | 152.0 | 149.1 | 195.6 | 149.7 | 210.4 | 220.7 | 175.5 | 155.7 | 159.3 |
CFO To EBITDA CFO To EBITDA% | 52.0 | 75.0 | 78.5 | 91.5 | 124.6 | 86.9 | 109.4 | 108.7 | 95.3 | 93.5 | 89.1 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Market Cap Market CapitalizationCr | 51,297 | 70,371 | 73,446 | 78,282 | 51,058 | 1,42,781 | 1,63,519 | 1,36,478 | 2,89,826 | 2,55,339 | 3,02,602 | 4,16,395 |
Price To Earnings Price To Earnings | 17.7 | 18.0 | 20.0 | 19.6 | 13.6 | 28.6 | 33.5 | 25.7 | 35.7 | 23.0 | 23.6 | 30.9 |
Price To Sales Price To Sales | 7.2 | 8.3 | 6.5 | 7.2 | 4.3 | 11.4 | 9.6 | 6.5 | 10.8 | 8.4 | 7.8 | 10.3 |
Price To Book Price To Book | 3.9 | 4.0 | 3.5 | 3.2 | 2.0 | 4.7 | 3.9 | 3.0 | 5.5 | 4.1 | 3.1 | 4.3 |
EV To EBITDA EV To EBITDA | 15.2 | 16.6 | 12.9 | 15.0 | 12.1 | 19.9 | 21.1 | 16.9 | 21.1 | 16.3 | 15.7 | 19.6 |
GPM GPM% | 73.6 | 73.8 | 71.0 | 74.2 | 73.3 | 73.5 | 71.1 | 72.4 | 72.8 | 73.0 | 70.5 | 70.5 |
OPM OPM% | 64.3 | 64.2 | 63.1 | 60.3 | 50.0 | 69.3 | 55.6 | 52.5 | 59.0 | 60.5 | 59.0 | 59.1 |
NPM NPM% | 39.9 | 46.1 | 32.6 | 37.0 | 31.9 | 40.2 | 28.9 | 25.9 | 32.0 | 36.3 | 33.0 | 32.5 |
ROCE ROCE% | 12.9 | 13.7 | 16.1 | 12.8 | 11.5 | 13.1 | 9.2 | 8.0 | 12.6 | 13.9 | 12.2 | 12.2 |
ROE ROE% | 21.3 | 22.4 | 17.6 | 16.6 | 14.9 | 16.6 | 11.8 | 11.9 | 16.2 | 17.8 | 13.3 | 13.3 |
ROA ROA% | 7.3 | 8.9 | 7.8 | 7.2 | 6.1 | 6.7 | 5.0 | 4.7 | 7.2 | 8.2 | 6.9 | 6.9 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Market Cap Market CapitalizationCr | 51,297 | 70,371 | 73,446 | 78,282 | 51,058 | 1,42,781 | 1,63,519 | 1,36,478 | 2,89,826 | 2,55,339 | 3,02,602 | 4,16,395 |
Price To Earnings Price To Earnings | 17.7 | 18.0 | 20.0 | 19.6 | 13.6 | 28.6 | 33.5 | 25.7 | 35.7 | 23.0 | 23.6 | 30.9 |
Price To Sales Price To Sales | 7.2 | 8.3 | 6.5 | 7.2 | 4.3 | 11.4 | 9.6 | 6.5 | 10.8 | 8.4 | 7.8 | 10.3 |
Price To Book Price To Book | 3.9 | 4.0 | 3.5 | 3.2 | 2.0 | 4.7 | 3.9 | 3.0 | 5.5 | 4.1 | 3.1 | 4.3 |
EV To EBITDA EV To EBITDA | 15.2 | 16.6 | 12.9 | 15.0 | 12.1 | 19.9 | 21.1 | 16.9 | 21.1 | 16.3 | 15.7 | 19.6 |
GPM GPM% | 73.6 | 73.8 | 71.0 | 74.2 | 73.3 | 73.5 | 71.1 | 72.4 | 72.8 | 73.0 | 70.5 | 70.5 |
OPM OPM% | 64.3 | 64.2 | 63.1 | 60.3 | 50.0 | 69.3 | 55.6 | 52.5 | 59.0 | 60.5 | 59.0 | 59.1 |
NPM NPM% | 39.9 | 46.1 | 32.6 | 37.0 | 31.9 | 40.2 | 28.9 | 25.9 | 32.0 | 36.3 | 33.0 | 32.5 |
ROCE ROCE% | 12.9 | 13.7 | 16.1 | 12.8 | 11.5 | 13.1 | 9.2 | 8.0 | 12.6 | 13.9 | 12.2 | 12.2 |
ROE ROE% | 21.3 | 22.4 | 17.6 | 16.6 | 14.9 | 16.6 | 11.8 | 11.9 | 16.2 | 17.8 | 13.3 | 13.3 |
ROA ROA% | 7.3 | 8.9 | 7.8 | 7.2 | 6.1 | 6.7 | 5.0 | 4.7 | 7.2 | 8.2 | 6.9 | 6.9 |
Documents — Adani Ports & Special Economic Zone Ltd
Concall Transcript Summaries — Adani Ports & Special Economic Zone Ltd