Quick Ratios
Quarterly Results
Profit & Loss
Balance Sheet
Cash Flow
Ratios
Mkt Cap
Market Capitalization
₹21Cr
Rev Gr TTM
Revenue Growth TTM
-93.09%
Peer Comparison
Compare up to 10 companies side by side across valuation, profitability, and growth.

FEL
VS
| Quarter | Jun 2020 | Sep 2020 | Dec 2020 | Jun 2021 | Sep 2021 | Dec 2021 | Jun 2022 | Sep 2022 | Dec 2022 |
|---|
|
Growth YoY Revenue Growth YoY% | -93.9 | -91.1 | -74.7 | 10.2 | 333.5 | 337.8 | 19.8 | -15.1 | -78.7 | -95.3 | -97.2 | -97.5 |
| 60 | 92 | 292 | 318 | 259 | 493 | 369 | 671 | 77 | 32 | 19 | 1,342 |
Operating Profit Operating ProfitCr |
| 10.8 | 21.6 | 9.9 | 15.9 | 10.6 | 4.2 | 4.8 | -108.8 | -24.8 | -32.4 | -73.8 | -16,906.5 |
Other Income Other IncomeCr | 115 | 13 | 5 | 0 | 5 | 7 | 5 | -856 | 1,040 | 0 | 4 | 1 |
Interest Expense Interest ExpenseCr | 175 | 175 | 185 | 183 | 179 | 154 | 172 | 177 | 3 | 5 | 4 | 3 |
Depreciation DepreciationCr | 226 | 121 | 132 | 130 | 133 | 133 | 131 | 127 | 86 | 86 | 86 | 86 |
| -279 | -258 | -280 | -252 | -276 | -259 | -280 | -1,510 | 935 | -98 | -94 | -1,422 |
| 0 | 0 | 0 | -18 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
|
Growth YoY PAT Growth YoY% | -2,078.2 | -1,689.9 | -9,306.9 | 20.7 | 1.1 | -0.3 | 0.1 | -545.5 | 438.7 | 62.2 | 66.5 | 5.8 |
| -417.8 | -219.6 | -86.4 | -61.8 | -95.3 | -50.3 | -72.0 | -469.7 | 1,512.8 | -408.3 | -862.1 | -18,024.2 |
| -5.7 | -5.2 | -5.7 | -4.7 | -5.6 | -5.2 | -5.7 | -30.6 | 18.9 | -2.0 | -1.9 | -28.8 |
| Financial Year | Jun 2011 | Dec 2012 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2023 |
|---|
|
| | | | -15.9 | -19.2 | -54.8 | 10.7 | 9.1 | -11.4 | -78.1 | |
| 3,683 | 6,211 | 11,253 | 9,226 | 7,335 | 2,829 | 3,121 | 3,243 | 2,914 | 761 | 1,470 |
Operating Profit Operating ProfitCr |
| 10.2 | 11.1 | 8.5 | 10.8 | 12.2 | 25.2 | 25.4 | 29.0 | 27.9 | 14.2 | -1,305.8 |
Other Income Other IncomeCr | 16 | 284 | 58 | 127 | 47 | 231 | 184 | 27 | 42 | 133 | |
Interest Expense Interest ExpenseCr | 174 | 460 | 693 | 669 | 497 | 508 | 568 | 578 | 636 | 717 | 15 |
Depreciation DepreciationCr | 146 | 312 | 404 | 513 | 547 | 633 | 698 | 769 | 861 | 610 | 343 |
| 115 | 288 | 1 | 61 | 27 | 44 | -19 | 2 | -325 | -1,068 | -678 |
| 39 | 15 | -2 | -13 | 6 | 0 | -6 | -22 | -37 | -18 | 0 |
|
| | | | 2,535.6 | -71.3 | 104.8 | -128.0 | 297.1 | -1,301.1 | -263.9 | |
| 1.9 | 3.9 | 0.0 | 0.7 | 0.3 | 1.1 | -0.3 | 0.5 | -7.1 | -118.4 | -648.6 |
| 3.5 | 12.1 | 0.0 | 0.4 | 0.1 | 0.9 | -0.3 | 0.5 | -5.8 | -21.2 | -13.7 |
| Financial Year | Jun 2011 | Dec 2012 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2023 |
|---|
Equity Capital Equity CapitalCr | 43 | 46 | 46 | 83 | 86 | 95 | 99 | 99 | 99 | 99 | 99 |
| 2,671 | 3,276 | 3,205 | 5,092 | 3,377 | 3,714 | 3,812 | 3,860 | 3,532 | 2,475 | -527 |
Current Liabilities Current LiabilitiesCr | 1,829 | 2,376 | 3,747 | 4,163 | 1,188 | 957 | 1,052 | 1,512 | 5,249 | 3,989 | 5,943 |
Non Current Liabilities Non Current LiabilitiesCr | 1,628 | 2,905 | 4,351 | 3,255 | 4,986 | 5,466 | 5,940 | 6,600 | 4,874 | 3,629 | 180 |
Total Liabilities Total LiabilitiesCr |
Current Assets Current AssetsCr | 2,168 | 3,066 | 4,925 | 5,737 | 2,075 | 2,268 | 2,368 | 2,759 | 3,675 | 4,126 | 122 |
Non Current Assets Non Current AssetsCr | 4,167 | 5,537 | 6,425 | 6,880 | 7,562 | 7,966 | 8,535 | 9,310 | 10,079 | 6,066 | 5,573 |
Total Assets Total AssetsCr |
| Financial Year | Jun 2011 | Dec 2012 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2023 |
|---|
Operating Cash Flow Operating Cash FlowCr | 142 | -5 | -72 | 966 | 979 | 782 | 862 | 1,089 | 2,826 | -3,368 | 1,072 |
Investing Cash Flow Investing Cash FlowCr | -780 | -1,036 | -1,691 | -793 | -1,176 | -664 | -1,034 | -1,271 | -1,540 | 3,556 | 552 |
Financing Cash Flow Financing Cash FlowCr | 662 | 997 | 1,889 | -226 | 341 | -140 | 157 | 178 | -1,297 | -160 | -1,625 |
|
Free Cash Flow Free Cash FlowCr | -392 | -1,272 | -2,743 | 5 | -238 | -420 | -657 | 30 | 1,864 | 234 | |
| 185.6 | -1.8 | -2,551.3 | 1,304.7 | 4,603.1 | 1,794.6 | -7,074.2 | 4,531.7 | -979.5 | 320.8 | -158.1 |
CFO To EBITDA CFO To EBITDA% | 34.0 | -0.6 | -6.9 | 86.6 | 95.8 | 82.0 | 81.0 | 82.3 | 250.3 | -2,671.5 | -78.5 |
| Financial Year | Jun 2011 | Dec 2012 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2023 |
|---|
Valuation Ratios Valuation Ratios |
Market Cap Market CapitalizationCr | 6,451 | 5,831 | 1,827 | 3,948 | 5,451 | 1,421 | 1,745 | 1,910 | 436 | 444 | 44 |
Price To Earnings Price To Earnings | 90.7 | 33.2 | 4,105.0 | 59.0 | 268.0 | 32.8 | 0.0 | 79.1 | 0.0 | 0.0 | -0.1 |
Price To Sales Price To Sales | 1.5 | 0.8 | 0.1 | 0.4 | 0.6 | 0.4 | 0.4 | 0.4 | 0.1 | 0.5 | 0.4 |
Price To Book Price To Book | 2.5 | 1.8 | 0.6 | 0.8 | 1.6 | 0.4 | 0.5 | 0.5 | 0.1 | 0.1 | -0.1 |
| 19.8 | 11.6 | 7.0 | 7.2 | 9.6 | 6.6 | 6.9 | 6.2 | 5.5 | 41.7 | -4.0 |
Profitability Ratios Profitability Ratios |
| 35.4 | 36.4 | 30.9 | 28.4 | 28.1 | 29.3 | 29.8 | 33.5 | 32.8 | 26.5 | -232.7 |
| 10.2 | 11.1 | 8.5 | 10.8 | 12.2 | 25.2 | 25.4 | 29.0 | 27.9 | 14.2 | -1,305.8 |
| 1.9 | 3.9 | 0.0 | 0.7 | 0.3 | 1.1 | -0.3 | 0.5 | -7.1 | -118.4 | -648.6 |
| 6.2 | 11.5 | 7.9 | 7.8 | 6.6 | 6.3 | 5.7 | 5.7 | 3.3 | -4.7 | -13.3 |
| 2.8 | 8.2 | 0.1 | 1.4 | 0.6 | 1.1 | -0.3 | 0.6 | -8.0 | -40.8 | 158.3 |
| 1.2 | 3.2 | 0.0 | 0.6 | 0.2 | 0.4 | -0.1 | 0.2 | -2.1 | -10.3 | -11.9 |
Operational Ratios Operational Ratios |
Solvency Ratios Solvency Ratios |
Liquidity Ratios Liquidity Ratios |
This investor profile provides a comprehensive analysis of the aviation infrastructure assets and the corporate insolvency status of the entities involved in the development of the Mumbai metropolitan aviation ecosystem.
---
### **I. Strategic Asset Portfolio: The Mumbai Aviation Hub**
The company’s core value proposition lies in its dominant position within the aviation infrastructure sector of the **Mumbai Metropolitan Region (MMR)**. The business is transitioning toward a "**hardcore infrastructure**" model, prioritizing digital integration, operational efficiency, and high-capacity throughput.
#### **Ownership and Corporate Structure**
The aviation assets are managed through a tiered subsidiary framework designed to facilitate large-scale infrastructure development:
* **MIAL (Mumbai International Airport Ltd):** The primary operating entity for the existing Mumbai hub.
* **Adani Airport:** Holds a controlling interest in the airport vertical.
* **NMIAL (Navi Mumbai International Airport Ltd):** A Joint Venture (JV) between **MIAL (74%)** and **CIDCO (26%)**, responsible for the development of the new greenfield international airport.
---
### **II. Operational Transition: MIAL to NMIAL**
The company is executing a critical "decongestion strategy" to shift air traffic demand from the saturated Mumbai international hub to the upcoming Navi Mumbai facility.
#### **Comparative Infrastructure Profile**
| Feature | Mumbai International (MIAL) | Navi Mumbai International (NMIAL) |
| :--- | :--- | :--- |
| **Current Status** | Operational (T2 opened **2014**) | Under Construction (Launch **Winter 2024**) |
| **Peak Capacity** | **6 Crore** passengers per annum | **2 Crore** (Initial Phase) |
| **Year 1 Target** | N/A | **1.2 Crore** passengers |
| **Design Philosophy** | Physical artifacts; Peacock-themed | **Digital art** focus; **Lotus-themed** |
| **Revenue Levers** | Traditional aeronautical/retail | **Higher fossil-fuel parking fees**; Private jet focus |
#### **Development Milestones & Construction Progress**
As of the latest reporting period, the **NMIAL** project is moving toward a commercial launch in **late 2024**:
* **Airfield Completion:** Currently **60%** complete; targeted for full completion by **September 2024**.
* **Runway Progress:** **70%** finished (**2.9 km** of the total **3.7 km**).
* **Terminal Infrastructure:** The outer structure of the first terminal is **nearly ready**.
* **Geological Works:** The flattening of the remaining hill (managed by **CIDCO**) is expected by **mid-January 2024**.
* **Regulatory Timeline:** **DGCA Inspections** are scheduled to commence in **September 2024** to facilitate the **Winter Schedule 2024** launch.
---
### **III. Strategic Growth Levers and Connectivity Risks**
The company’s strategy focuses on resolving the "parking crunch" at the existing Mumbai airport by providing expanded facilities for commercial and **private jets** at the Navi Mumbai site.
#### **Connectivity and External Dependencies**
* **Infrastructure Gaps:** Work on the **Ulwe Coastal Road**, a vital link connecting the **Mumbai Trans Harbour Link (MTHL)** to the airport, has not yet commenced.
* **Management Outlook:** While management acknowledges that delayed connectivity is "not ideal," they maintain that the airport can commence primary operations regardless of these external delays.
* **Aviation Partnerships:** Management is currently in "positive discussions" with major airlines to secure flight schedules and commitments for the **Phase 1** launch. Discussions for **Phase 2** expansion are already underway.
#### **Execution Risks**
* **Timeline Volatility:** While the company targets **December 2024**, external consultants (e.g., **CAPA India**) suggest potential slippage into **2025**.
* **Macro Factors:** Timelines remain sensitive to government-led demolition work and potential external shocks.
---
### **IV. Corporate Insolvency & Financial Restructuring (Future Enterprises Ltd)**
Parallel to the aviation developments, **Future Enterprises Limited (FEL)**—a stakeholder in the broader ecosystem—is undergoing a **Corporate Insolvency Resolution Process (CIRP)** following an **NCLT** order dated **February 27, 2023**.
#### **Liquidation and Recovery Progress**
* **Asset Monetization:** The Resolution Professional (RP) has generated **INR 508 Crores** through asset sales under **Regulation 29**.
* **Interim Distribution:** On **May 2, 2025**, the NCLT approved the distribution of these proceeds to creditors, following **Section 53** priority protocols.
* **Divestment of Insurance Assets:** On **June 4, 2025**, equity stakes in **Future Generali India Insurance (FGIICL)** and **Future Generali India Life Insurance (FGILICL)** were transferred to the **Central Bank of India**.
* **Resolution Status:** The Committee of Creditors (CoC) is currently evaluating a resolution plan submitted by **Jindal (India) Limited (JIL)**.
---
### **V. Financial Integrity and Audit Disclaimers**
The financial health of the corporate entity is currently obscured by significant accounting irregularities and a lack of internal controls.
#### **Critical Accounting Discrepancies (FY 2022-23)**
| Item | Value / Impact | Nature of Risk |
| :--- | :--- | :--- |
| **Provision for Bad Debts** | **INR 1,040.71 Crores** | No supporting documentation provided. |
| **Set-off Journal Entries** | **INR 1,606 Crores** | Adjustments made without ledger confirmation. |
| **GST Reconciliation Gap** | **INR 120 Crores** | Mismatch between internal books and GST returns. |
| **FRL Outstanding** | **INR 881.21 Crores** | High concentration risk; debtor is also insolvent. |
#### **Operational and Data Risks**
* **Audit Limitations:** Auditors have issued disclaimers due to "material misstatements" and non-cooperation from previous management.
* **Missing Records:** The company lacks statements for **70 bank accounts** and has failed to provide inventory records as of **March 31, 2023**.
* **Statutory Non-compliance:** There are significant gaps in filings for **TDS, TCS, PF, and ESIC**.
* **Inter-company Claims:** **FEL** has filed a claim of **INR 1,097.27 Crores** against **Future Retail Limited (FRL)**, which is also in insolvency, creating a complex web of unrecovered debt.