ADANI ENERGY SOLUTIONS
|
ADANI ENERGY SOLUTIONS Last 5 Year Balance Sheet History
[Consolidated]
Mar2024 | Mar2023 | Mar2022 | Mar2021 | Mar2020 | |
---|---|---|---|---|---|
EQUITY AND LIABILITIES | |||||
Share Capital | ₹1,115 Cr | ₹1,115 Cr | ₹1,100 Cr | ₹1,100 Cr | ₹1,100 Cr |
Equity - Authorised | ₹1,500 Cr | ₹1,500 Cr | ₹1,500 Cr | ₹1,500 Cr | ₹1,500 Cr |
Equity - Issued | ₹1,115 Cr | ₹1,115 Cr | ₹1,100 Cr | ₹1,100 Cr | ₹1,100 Cr |
Equity Paid Up | ₹1,115 Cr | ₹1,115 Cr | ₹1,100 Cr | ₹1,100 Cr | ₹1,100 Cr |
Equity Shares Forfeited | - | - | - | - | - |
Adjustments to Equity | - | - | - | - | - |
Preference Capital Paid Up | - | - | - | - | - |
Face Value | ₹10.00 | ₹10.00 | ₹10.00 | ₹10.00 | ₹10.00 |
Share Warrants & Outstandings | - | - | - | - | - |
Total Reserves | ₹11,526 Cr | ₹10,634 Cr | ₹5,757 Cr | ₹4,990 Cr | ₹4,120 Cr |
Securities Premium | ₹3,834 Cr | ₹3,834 Cr | - | - | - |
Capital Reserves | ₹209 Cr | ₹209 Cr | ₹209 Cr | ₹209 Cr | ₹209 Cr |
Profit & Loss Account Balance | ₹4,265 Cr | ₹3,149 Cr | ₹1,955 Cr | ₹1,009 Cr | ₹578 Cr |
General Reserves | ₹1,152 Cr | ₹1,177 Cr | ₹1,202 Cr | ₹1,208 Cr | ₹1,221 Cr |
Other Reserves | ₹2,065 Cr | ₹2,264 Cr | ₹2,391 Cr | ₹2,564 Cr | ₹2,112 Cr |
Reserve excluding Revaluation Reserve | ₹11,526 Cr | ₹10,634 Cr | ₹5,757 Cr | ₹4,990 Cr | ₹4,120 Cr |
Revaluation reserve | - | - | - | - | - |
Shareholder's Funds | ₹12,642 Cr | ₹11,749 Cr | ₹6,857 Cr | ₹6,090 Cr | ₹5,220 Cr |
Minority Interest | ₹1,062 Cr | ₹1,127 Cr | ₹1,094 Cr | ₹1,104 Cr | ₹1,062 Cr |
Long-Term Borrowings | - | - | - | - | - |
Secured Loans | ₹29,924 Cr | ₹27,847 Cr | ₹25,451 Cr | ₹21,782 Cr | ₹20,194 Cr |
Non Convertible Debentures | ₹21,028 Cr | ₹21,178 Cr | ₹19,850 Cr | ₹17,273 Cr | ₹18,476 Cr |
Converible Debentures & Bonds | - | - | - | - | - |
Packing Credit - Bank | - | - | - | - | - |
Inter Corporate & Security Deposit | - | - | - | - | - |
Term Loans - Banks | ₹6,302 Cr | ₹4,531 Cr | ₹3,354 Cr | ₹3,585 Cr | ₹1,334 Cr |
Term Loans - Institutions | ₹3,396 Cr | ₹2,070 Cr | ₹2,437 Cr | ₹1,877 Cr | ₹1,040 Cr |
Other Secured | ₹-801 Cr | ₹69 Cr | ₹-190 Cr | ₹-953 Cr | ₹-655 Cr |
Unsecured Loans | ₹3,635 Cr | ₹3,483 Cr | ₹5,379 Cr | ₹4,857 Cr | ₹5,375 Cr |
Fixed Deposits - Public | - | - | - | - | - |
Loans and advances from subsidiaries | - | - | - | - | - |
Inter Corporate Deposits (Unsecured) | - | - | - | - | - |
Foreign Currency Convertible Notes | - | - | - | - | - |
Long Term Loan in Foreign Currency | - | - | - | - | - |
Loans - Banks | - | - | - | - | - |
Loans - Govt. | - | - | - | - | - |
Loans - Others | ₹1,307 Cr | ₹230 Cr | ₹217 Cr | - | - |
Other Unsecured Loan | ₹2,328 Cr | ₹3,253 Cr | ₹5,162 Cr | ₹4,857 Cr | ₹5,375 Cr |
Deferred Tax Assets / Liabilities | ₹1,612 Cr | ₹1,424 Cr | ₹1,414 Cr | ₹1,186 Cr | ₹971 Cr |
Deferred Tax Assets | ₹2,509 Cr | ₹2,106 Cr | ₹1,662 Cr | ₹248 Cr | ₹1,208 Cr |
Deferred Tax Liability | ₹4,121 Cr | ₹3,530 Cr | ₹3,077 Cr | ₹1,434 Cr | ₹2,179 Cr |
Other Long Term Liabilities | ₹979 Cr | ₹723 Cr | ₹691 Cr | ₹910 Cr | ₹698 Cr |
Long Term Trade Payables | ₹37 Cr | ₹33 Cr | ₹32 Cr | ₹32 Cr | ₹29 Cr |
Long Term Provisions | ₹630 Cr | ₹528 Cr | ₹617 Cr | ₹585 Cr | ₹276 Cr |
Total Non-Current Liabilities | ₹36,819 Cr | ₹34,039 Cr | ₹33,585 Cr | ₹29,352 Cr | ₹27,543 Cr |
Current Liabilities | - | - | - | - | - |
Trade Payables | ₹1,722 Cr | ₹1,800 Cr | ₹1,608 Cr | ₹1,241 Cr | ₹1,752 Cr |
Sundry Creditors | ₹1,722 Cr | ₹1,800 Cr | ₹1,608 Cr | ₹1,241 Cr | ₹1,752 Cr |
Acceptances | - | - | - | - | - |
Due to Subsidiaries- Trade Payables | - | - | - | - | - |
Other Current Liabilities | ₹3,645 Cr | ₹2,903 Cr | ₹2,782 Cr | ₹3,413 Cr | ₹2,796 Cr |
Bank Overdraft / Short term credit | - | - | - | - | - |
Advances received from customers | ₹212 Cr | ₹111 Cr | ₹102 Cr | ₹81 Cr | ₹87 Cr |
Interest Accrued But Not Due | ₹291 Cr | ₹273 Cr | ₹212 Cr | ₹197 Cr | ₹203 Cr |
Share Application Money | - | - | - | - | - |
Current maturity of Debentures & Bonds | ₹491 Cr | ₹384 Cr | ₹328 Cr | ₹313 Cr | ₹604 Cr |
Current maturity - Others | - | - | - | - | - |
Other Liabilities | ₹2,652 Cr | ₹2,136 Cr | ₹2,140 Cr | ₹2,822 Cr | ₹1,902 Cr |
Short Term Borrowings | ₹2,548 Cr | ₹2,187 Cr | ₹1,455 Cr | ₹1,966 Cr | ₹1,236 Cr |
Secured ST Loans repayable on Demands | ₹2,432 Cr | ₹1,761 Cr | ₹998 Cr | ₹956 Cr | ₹1,170 Cr |
Working Capital Loans- Sec | ₹2,432 Cr | ₹1,761 Cr | ₹997 Cr | ₹864 Cr | ₹1,037 Cr |
Buyers Credits - Unsec | - | - | - | - | - |
Commercial Borrowings- Unsec | - | - | - | - | - |
Other Unsecured Loans | ₹-2,316 Cr | ₹-1,335 Cr | ₹-540 Cr | ₹146 Cr | ₹-971 Cr |
Short Term Provisions | ₹102 Cr | ₹127 Cr | ₹83 Cr | ₹68 Cr | ₹103 Cr |
Proposed Equity Dividend | - | - | - | - | - |
Provision for Corporate Dividend Tax | - | - | - | - | - |
Provision for Tax | ₹3.18 Cr | ₹8.01 Cr | ₹12 Cr | ₹6.48 Cr | ₹40 Cr |
Provision for post retirement benefits | - | - | - | ₹2.98 Cr | ₹2.65 Cr |
Preference Dividend | - | - | - | - | - |
Other Provisions | ₹99 Cr | ₹119 Cr | ₹71 Cr | ₹59 Cr | ₹60 Cr |
Total Current Liabilities | ₹8,017 Cr | ₹7,017 Cr | ₹5,928 Cr | ₹6,689 Cr | ₹5,886 Cr |
Total Liabilities | ₹58,538 Cr | ₹53,932 Cr | ₹47,464 Cr | ₹43,234 Cr | ₹39,711 Cr |
ASSETS | |||||
Gross Block | ₹48,781 Cr | ₹40,733 Cr | ₹36,766 Cr | ₹32,072 Cr | ₹28,653 Cr |
Less: Accumulated Depreciation | ₹9,861 Cr | ₹8,088 Cr | ₹6,494 Cr | ₹5,086 Cr | ₹3,729 Cr |
Less: Impairment of Assets | - | - | - | - | - |
Net Block | ₹38,920 Cr | ₹32,645 Cr | ₹30,272 Cr | ₹26,987 Cr | ₹24,924 Cr |
Lease Adjustment A/c | - | - | - | - | - |
Capital Work in Progress | ₹3,003 Cr | ₹6,200 Cr | ₹5,060 Cr | ₹5,240 Cr | ₹2,209 Cr |
Non Current Investments | ₹324 Cr | ₹313 Cr | ₹264 Cr | ₹267 Cr | - |
Long Term Investment | ₹324 Cr | ₹313 Cr | ₹264 Cr | ₹267 Cr | - |
Quoted | ₹324 Cr | ₹313 Cr | ₹264 Cr | ₹267 Cr | - |
Unquoted | - | - | - | - | - |
Long Term Loans & Advances | ₹1,525 Cr | ₹1,782 Cr | ₹2,872 Cr | ₹2,023 Cr | ₹757 Cr |
Other Non Current Assets | ₹5,149 Cr | ₹4,084 Cr | ₹3,519 Cr | ₹3,702 Cr | ₹3,132 Cr |
Total Non-Current Assets | ₹48,920 Cr | ₹45,025 Cr | ₹41,986 Cr | ₹38,234 Cr | ₹31,026 Cr |
Current Assets Loans & Advances | - | - | - | - | - |
Currents Investments | ₹443 Cr | ₹1,057 Cr | ₹296 Cr | ₹175 Cr | ₹313 Cr |
Quoted | ₹50 Cr | ₹36 Cr | ₹36 Cr | - | - |
Unquoted | ₹392 Cr | ₹1,020 Cr | ₹261 Cr | ₹175 Cr | ₹313 Cr |
Inventories | ₹255 Cr | ₹152 Cr | ₹250 Cr | ₹234 Cr | ₹541 Cr |
Raw Materials | - | - | - | - | - |
Work-in Progress | - | - | - | - | - |
Finished Goods | - | - | - | - | - |
Packing Materials | - | - | - | - | - |
Stores  and Spare | ₹118 Cr | ₹95 Cr | ₹87 Cr | ₹87 Cr | ₹121 Cr |
Other Inventory | ₹137 Cr | ₹57 Cr | ₹163 Cr | ₹147 Cr | ₹420 Cr |
Sundry Debtors | ₹1,565 Cr | ₹1,438 Cr | ₹1,071 Cr | ₹1,014 Cr | ₹1,000 Cr |
Debtors more than Six months | ₹185 Cr | ₹48 Cr | ₹111 Cr | ₹119 Cr | ₹77 Cr |
Debtors Others | ₹1,404 Cr | ₹1,415 Cr | ₹972 Cr | ₹906 Cr | ₹1,000 Cr |
Cash and Bank | ₹2,228 Cr | ₹1,704 Cr | ₹1,393 Cr | ₹1,290 Cr | ₹2,297 Cr |
Cash in hand | ₹1.38 Cr | ₹0.43 Cr | ₹0.80 Cr | ₹2.40 Cr | ₹0.42 Cr |
Balances at Bank | ₹2,213 Cr | ₹1,690 Cr | ₹1,383 Cr | ₹1,263 Cr | ₹2,290 Cr |
Other cash and bank balances | ₹14 Cr | ₹14 Cr | ₹9.12 Cr | ₹25 Cr | ₹6.19 Cr |
Other Current Assets | ₹1,780 Cr | ₹2,184 Cr | ₹1,419 Cr | ₹585 Cr | ₹703 Cr |
Interest accrued on Investments | - | - | - | - | - |
Interest accrued on Debentures | - | - | - | - | - |
Deposits with Government | - | - | - | - | - |
Interest accrued and or due on loans | ₹85 Cr | ₹45 Cr | ₹20 Cr | ₹10 Cr | ₹44 Cr |
Prepaid Expenses | ₹40 Cr | ₹46 Cr | ₹60 Cr | ₹36 Cr | ₹20 Cr |
Other current_assets | ₹1,655 Cr | ₹2,092 Cr | ₹1,339 Cr | ₹539 Cr | ₹639 Cr |
Short Term Loans and Advances | ₹3,347 Cr | ₹2,372 Cr | ₹1,048 Cr | ₹1,703 Cr | ₹3,831 Cr |
Advances recoverable in cash or in kind | ₹2,770 Cr | ₹1,860 Cr | ₹1,024 Cr | ₹1,646 Cr | ₹1,413 Cr |
Advance income tax and TDS | - | - | - | - | - |
Amounts due from directors | - | - | - | - | - |
Due From Subsidiaries | - | - | - | - | - |
Inter corporate deposits | - | - | - | - | - |
Corporate Deposits | - | - | - | - | - |
Other Loans & Advances | ₹577 Cr | ₹512 Cr | ₹24 Cr | ₹57 Cr | ₹2,418 Cr |
Total Current Assets | ₹9,618 Cr | ₹8,907 Cr | ₹5,478 Cr | ₹4,999 Cr | ₹8,685 Cr |
Net Current Assets (Including Current Investments) | ₹1,601 Cr | ₹1,890 Cr | ₹-451 Cr | ₹-1,689 Cr | ₹2,799 Cr |
Miscellaneous Expenses not written off | - | - | - | - | - |
Total Assets | ₹58,538 Cr | ₹53,932 Cr | ₹47,464 Cr | ₹43,234 Cr | ₹39,711 Cr |
Contingent Liabilities | ₹2,368 Cr | ₹2,185 Cr | ₹1,940 Cr | ₹1,942 Cr | ₹2,037 Cr |
Total Debt | ₹37,009 Cr | ₹34,199 Cr | ₹32,870 Cr | ₹29,791 Cr | ₹27,525 Cr |
Book Value | - | 104.55 | 62.35 | 55.37 | 47.46 |
Adjusted Book Value | 113.33 | 105.33 | 62.35 | 55.37 | 47.46 |
Compare Balance Sheet of peers of ADANI ENERGY SOLUTIONS
Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
ADANI ENERGY SOLUTIONS | ₹96,320.2 Cr | 21.3% | -17.8% | -8% | Stock Analytics | |
NTPC | ₹356,352.0 Cr | -0.5% | -10% | 38.6% | Stock Analytics | |
POWER GRID CORPORATION OF INDIA | ₹306,687.0 Cr | -2.7% | 2.7% | 55.4% | Stock Analytics | |
ADANI POWER | ₹209,914.0 Cr | 3.9% | -8.2% | 26.6% | Stock Analytics | |
ADANI GREEN ENERGY | ₹207,896.0 Cr | 32.7% | -17.9% | 27.6% | Stock Analytics | |
TATA POWER COMPANY | ₹137,016.0 Cr | 2.6% | -2.6% | 52.3% | Stock Analytics |
ADANI ENERGY SOLUTIONS Share Price vs Sensex
Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
ADANI ENERGY SOLUTIONS | 21.3% |
-17.8% |
-8% |
SENSEX | 1.1% |
1.1% |
22.2% |
You may also like the below Video Courses