Adani Ports & Special Economic Zone Ltd
Adani Ports & Special Economic Zone Ltd
Transport F&OKey Fundamentals
LargecapPort & Port ServicesTransportInsights
BetaAI-extracted from concalls & annual reports · figures as reported, with sources
Log in to view Adani Ports & Special Economic Zone Ltd insights
55 extracted metrics + investor summaries across FY12–FY26.
Tapetide Score
Data-driven rating, 0–100. How it works →
Technical Indicators
Key Insights
Strengths
2- Company has delivered good profit growth of 21.0% CAGR over last 5 years
- Company's median sales growth is 20.3% of last 10 years
Weaknesses
3- Stock is trading at 4.06 times its book value
- Promoter holding has decreased over last quarter: -1.99%
- Tax rate seems low
Growth Rate
AI Analysis — Bull vs Bear
Adani Ports & SEZ (APSEZ) is India's largest integrated transport utility with a market cap of ~₹3.90 lakh crore, trading at a P/E of 29.8x and P/B of 4.07x. The company delivered FY25 PAT of ₹11,061 Cr (up 37% YoY) on cargo volumes of 450 MMT, while net debt-to-EBITDA improved to 1.9x from 2.3x in FY24, reflecting both strong operational momentum and deleveraging progress.
- Compounded profit growth of 21% CAGR over 5 years and FY25 PAT up 37% YoY to ₹11,061 Cr demonstrates consistent earnings expansion
- Revenue CAGR of 25% over 5 years and TTM sales growth of 24% shows sustained top-line momentum across cycles
- Net debt-to-EBITDA improved from 2.3x in FY24 to 1.9x in FY25 with cash balance of ₹8,991 Cr, indicating meaningful deleveraging
- Cargo volumes grew 7% YoY to 450 MMT in FY25 with FY26 EBITDA guidance raised to ₹21,000-22,000 Cr, signalling management confidence
- Median sales growth of 20.3% over the last 10 years with compounded sales CAGR of 18% over the same period reflects a durable structural growth franchise
- AAA credit rating from all four domestic agencies (CRISIL, ICRA, CARE, India Ratings) and average cost of debt declining to 7.9% in FY25 from 9% in FY24 lowers financing risk
- Stock CAGR of 20% over 10 years and 31% over 1 year indicates strong long-term wealth compounding alongside earnings growth
- All-India container market share reached 45.8% in Q3 FY26, reinforcing near-monopoly positioning in port logistics
- P/B ratio of 4.07x is elevated for an infrastructure business, implying significant growth expectations are already priced in
- Promoter holding decreased by 1.99% in the last quarter, which may signal insider liquidity needs or dilution concerns
- P/E of 29.8x is above the historical average for port operators and leaves limited margin of safety if growth slows
- ROE has slightly declined from 18% (3-year average) to 16% last year, suggesting diminishing marginal returns on equity as the asset base expands
- Dividend yield of only 0.44% offers minimal income return relative to the valuation, placing near-total reliance on capital appreciation
- Effective tax rate appears low, and any normalisation toward the statutory 25% rate could compress net profit margins
- Adani Group governance and related-party transaction risks remain an overhang, as highlighted by past short-seller reports and ongoing regulatory scrutiny
- Aggressive inorganic growth (Gopalpur, NQXT Australia, Colombo) carries integration risk and could pressure returns if synergies are slower than projected
This is AI-generated analysis, not financial advice. Do your own due diligence.
AI News Digest
- Q1 EBITDA beats guidance at 19% Jul 29
Q1FY27 EBITDA grew 19% YoY, significantly exceeding FY27 guidance of 9-14%. Revenue rose 19% and profit increased 10%, with S&P upgrading rating to BBB.
- Cargo volume surges 15% in July Aug 03
Handled 46.3 MMT cargo in July 2026, up 15% YoY. Dry cargo led growth with a 21% rise.
- Inaugural TNFD nature-positive report Jul 24
Published first TNFD report for FY26 with targets for No Net Loss by 2045 and Net Positive Impact by 2050, signaling ESG commitment.
- Heavy institutional block trade activity Aug 07
Multiple block trades executed between Jul 27 and Aug 7 totaling over ₹768 crore across NSE and BSE at prices ranging from ₹1689-₹1756 per share, reflecting sustained institutional interest.
- Investor meetings scheduled in August Aug 06
Company will meet institutional investors and analysts in Mumbai on August 12, 18, and 19, 2026.
- Denies UK port acquisition reports Jul 29
Refuted media reports of acquiring a stake in UK's Associated British Ports, stating it does not comment on speculation.
- Q4FY26 earnings call audio released Jul 29
Released audio recording of earnings call for quarter ended June 30, 2026, held on July 29.
TL;DR: Adani Ports is delivering strong operational and financial performance, with Q1FY27 EBITDA growth of 19% beating its own full-year guidance and cargo volumes up 15% YoY. S&P's upgrade to BBB reflects improving credit quality. No material headwinds are visible in recent news, and heavy block trade activity suggests sustained institutional confidence. The trend is clearly positive heading into FY27, though maintaining this growth pace against a higher base will be the key watch item.
Quarterly Results
| Jun 2023 | Sep 2023 | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Sales | 6,248 | 6,646 | 6,920 | 6,896 | 7,560 | 7,067 | 7,964 | 8,488 | 9,126 | 9,167 | 9,705 | 10,738 | 10,821 |
| Expenses | 2,558 | 2,982 | 2,724 | 2,887 | 2,820 | 2,700 | 3,161 | 3,482 | 3,631 | 3,827 | 3,919 | 4,718 | 4,568 |
| Operating Profit | 3,689 | 3,664 | 4,196 | 4,009 | 4,739 | 4,367 | 4,802 | 5,006 | 5,495 | 5,340 | 5,786 | 6,020 | 6,253 |
| OPM % | 59% | 55% | 61% | 58% | 63% | 62% | 60% | 59% | 60% | 58% | 60% | 56% | 58% |
| Other Income | 384 | 351 | 507 | -70 | 349 | 254 | 247 | 426 | 453 | 837 | 189 | 900 | 853 |
| Interest | 633 | 520 | 976 | 619 | 484 | 659 | 923 | 715 | 846 | 1,223 | 980 | 1,605 | 1,087 |
| Depreciation | 950 | 974 | 985 | 979 | 1,012 | 1,077 | 1,106 | 1,185 | 1,255 | 1,264 | 1,384 | 1,615 | 1,711 |
| PBT | 2,491 | 2,521 | 2,741 | 2,341 | 3,593 | 2,885 | 3,020 | 3,532 | 3,848 | 3,690 | 3,611 | 3,700 | 4,307 |
| Tax % | 15% | 30% | 19% | 14% | 14% | 16% | 17% | 14% | 14% | 15% | 16% | 11% | 15% |
| Net Profit | 2,119 | 1,762 | 2,208 | 2,015 | 3,107 | 2,413 | 2,518 | 3,023 | 3,311 | 3,120 | 3,043 | 3,308 | 3,650 |
| EPS in Rs | 9.79 | 8.09 | 10.22 | 9.44 | 14.41 | 11.32 | 11.67 | 13.95 | 15.34 | 14.39 | 13.25 | 14.45 | 15.71 |
Profit & Loss
| Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | TTM | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Sales | 6,152 | 7,109 | 8,439 | 11,323 | 10,925 | 11,873 | 12,550 | 17,119 | 20,852 | 26,711 | 30,475 | 38,736 | 40,430 |
| Expenses | 2,250 | 2,532 | 3,021 | 4,166 | 4,330 | 5,926 | 3,862 | 7,591 | 9,905 | 11,121 | 12,054 | 15,868 | 17,032 |
| Operating Profit | 3,902 | 4,577 | 5,418 | 7,157 | 6,596 | 5,947 | 8,688 | 9,528 | 10,947 | 15,589 | 18,421 | 22,868 | 23,399 |
| OPM % | 63% | 64% | 64% | 63% | 60% | 50% | 69% | 56% | 52% | 58% | 60% | 59% | 58% |
| Other Income | 686 | 730 | 1,037 | 844 | 1,289 | 1,928 | 1,967 | 1,832 | 327 | 671 | 1,800 | 2,152 | 2,778 |
| Interest | 1,175 | 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 | 912 | 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 | 2,501 | 3,119 | 4,179 | 5,234 | 5,126 | 4,244 | 6,292 | 5,717 | 5,487 | 9,639 | 13,030 | 14,849 | 15,308 |
| Tax % | 7% | 9% | 7% | 30% | 21% | 11% | 20% | 13% | 2% | 16% | 15% | 14% | — |
| Net Profit | 2,324 | 2,856 | 3,902 | 3,690 | 4,045 | 3,785 | 5,049 | 4,953 | 5,391 | 8,104 | 11,061 | 12,782 | 13,121 |
| EPS in Rs | 11.18 | 13.99 | 18.89 | 17.74 | 19.27 | 18.52 | 24.58 | 23.13 | 24.58 | 37.55 | 51.35 | 55.58 | 57.8 |
| Div. Payout % | 10% | 8% | 7% | 11% | 1% | 17% | 20% | 22% | 20% | 16% | 14% | 13% | — |
Balance Sheet
| 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 | 414 | 414 | 414 | 414 | 414 | 406 | 406 | 422 | 432 | 432 | 432 | 461 |
| Reserves | 10,351 | 13,091 | 17,112 | 20,489 | 23,958 | 25,051 | 30,035 | 41,399 | 44,957 | 52,346 | 61,837 | 95,498 |
| Borrowings | 17,776 | 22,342 | 22,214 | 22,370 | 27,712 | 30,242 | 35,855 | 47,935 | 53,434 | 49,470 | 51,621 | 63,566 |
| Other Liabilities | 3,541 | 2,538 | 3,629 | 3,960 | 4,228 | 6,217 | 8,285 | 8,572 | 13,740 | 14,751 | 19,553 | 23,574 |
| Total Liabilities | 32,082 | 38,385 | 43,369 | 47,233 | 56,311 | 61,917 | 74,582 | 98,328 | 1,12,563 | 1,16,999 | 1,33,443 | 1,83,099 |
| Fixed Assets | 20,527 | 20,883 | 21,054 | 22,670 | 28,121 | 32,715 | 48,291 | 62,553 | 72,224 | 75,148 | 89,616 | 1,31,652 |
| CWIP | 1,276 | 1,967 | 4,514 | 4,545 | 4,483 | 3,216 | 3,697 | 4,023 | 6,637 | 10,936 | 11,706 | 12,689 |
| Investments | 260 | 545 | 1,161 | 1,079 | 782 | 1,178 | 2,236 | 3,161 | 7,432 | 4,289 | 4,659 | 5,449 |
| Other Assets | 10,020 | 14,990 | 16,641 | 18,938 | 22,924 | 24,808 | 20,358 | 28,591 | 26,271 | 26,627 | 27,461 | 33,308 |
| Total Assets | 32,082 | 38,385 | 43,369 | 47,233 | 56,311 | 61,917 | 74,582 | 98,328 | 1,12,563 | 1,16,999 | 1,33,443 | 1,83,099 |
Cash Flow
| 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 | 3,057 | 2,381 | 4,063 | 5,608 | 6,029 | 7,402 | 7,556 | 10,420 | 11,900 | 15,018 | 17,226 | 20,356 |
| Investing | -2,485 | -4,153 | -2,629 | -3,846 | -4,368 | -749 | -14,064 | -5,493 | -16,716 | -6,947 | -9,788 | -13,191 |
| Financing | -237 | 2,170 | -1,325 | -1,889 | 2,313 | -4,256 | 3,514 | -586 | -2,734 | -7,800 | -6,916 | -5,483 |
| Net Cash Flow | 335 | 398 | 109 | -127 | 3,975 | 2,397 | -2,994 | 4,341 | -7,550 | 271 | 523 | 1,682 |
| Free Cash Flow | 1,828 | 270 | 315 | 2,910 | 3,143 | 3,843 | 5,208 | 6,774 | 2,962 | 7,628 | 9,228 | 5,074 |
| CFO/OP | 91 | 68 | 88 | 92 | 108 | 139 | 97 | 119 | 116 | 104 | 101 | 96 |
Ratios
| Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Debtor Days | 76 | 125 | 116 | 139 | 93 | 98 | 85 | 54 | 69 | 50 | 53 | 60 |
| Cash Conversion Cycle | 76 | 125 | 116 | 139 | 93 | 98 | 85 | 54 | 69 | 50 | 53 | 60 |
| Working Capital Days | 29 | -116 | 107 | 219 | -74 | -6 | -5 | -85 | -56 | -101 | -114 | -33 |
| ROCE % | 14% | 13% | 14% | 17% | 14% | 12% | 14% | 11% | 10% | 13% | 15% | 14% |
Documents
Frequently Asked Questions about Adani Ports & Special Economic Zone Ltd
What does Adani Ports & Special Economic Zone Ltd do?
Where is Adani Ports & Special Economic Zone Ltd (ADANIPORTS) listed?
Which sector does Adani Ports & Special Economic Zone Ltd belong to?
What is the market capitalisation of Adani Ports & Special Economic Zone Ltd?
What is the PE ratio of Adani Ports & Special Economic Zone Ltd?
What is the 52-week high and low of Adani Ports & Special Economic Zone Ltd?
Does Adani Ports & Special Economic Zone Ltd pay dividends?
What is the Return on Equity (ROE) of Adani Ports & Special Economic Zone Ltd?
How can I research Adani Ports & Special Economic Zone Ltd on Tapetide?
Company Information
Adani Ports & Special Economic Zone is in the business of development, operations and maintenance of port infrastructure (port services and related infrastructure development) and has linked multi product Special Economic Zone (SEZ) and related infrastructure contiguous to Port at Mundra.