Adani Power Peer Comparison

NSE: ADANIPOWER | BSE: 533096

₹205.67

₹-2.23 (-1.07%)

As on 13-Nov-2026IST

Market cap

₹3,97,072 Cr

Revenue (TTM)

₹65,015 Cr

P/E Ratio

21.8

P/B Ratio

5.2

Div. Yield

0 %

Edit

	Adani Power	NTPC	JSW Energy	NHPC	NLC India
Market cap (₹ Cr)	3,97,072	3,09,130	94,058	76,242	32,995
Revenue (₹ Cr)	65,015	2,00,544	20,156	13,327	18,935
Net Profit (₹ Cr)	18,527.72	27,398.53	2,767.88	4,701.76	3,969.54
Net Margin (%)	27.14	15.35	13.06	24.82	20.15
RoE (%)	25.72	16.04	6.41	7.41	17.47
Price to Earnings	21.79	10.40	40.56	17.63	8.41
Price-To-Book	5.17	1.45	2.56	1.74	1.41

Income Statement (₹ Cr)

	Adani Power	NTPC	JSW Energy	NHPC	NLC India
Operating Revenue	65,015.10	2,00,544.36	20,155.94	13,327.12	18,934.61
Total Income	68,256.69	2,02,572.55	21,199.69	14,242.65	19,698.78
Total Expenditure	39,864.58	1,38,796.85	9,385.99	6,691.63	12,083.32
EBITDA	25,150.52	61,747.51	10,769.95	6,635.49	6,851.29
Depreciation	4,640.99	20,790.31	3,470.66	2,308.30	2,685.77
EBIT	20,509.53	40,957.20	7,299.29	4,327.19	4,165.52
Interest	3,329.87	14,373.38	6,227.40	2,046.46	1,453.30
Other Income	3,241.59	2,028.19	1,043.75	915.53	764.17
Exceptional Items	-3.04	0.00	-65.19	0.00	0.00
Profit before Tax	20,418.21	28,612.01	2,050.45	3,196.26	3,476.39
Provision for Tax	1,890.49	-2,478.95	-717.43	-338.32	-493.15
Profit after Tax	18,527.72	31,090.96	2,767.88	3,534.58	3,969.54

	Adani Power	NTPC	JSW Energy	NHPC	NLC India
Shareholder's Funds	76,757.63	2,13,471.44	36,709.91	43,740.96	23,401.02
Minority Interest	-423.61	-733.48	-457.17	-381.44	-45.37
Non-Current Liabilities	59,640.62	2,44,787.46	75,153.59	62,464.10	28,419.69
Current Liabilities	27,622.09	1,10,728.42	22,144.45	15,289.95	11,912.13
Total Liabilities	1,41,468.53	5,72,960.46	1,27,659.78	1,23,142.47	65,559.73

	Adani Power	NTPC	JSW Energy	NHPC	NLC India
Non-Current Assets	1,15,909.28	4,40,582.04	1,05,812.30	86,733.80	52,260.02
Current Assets	36,819.07	97,901.21	22,580.37	16,878.87	10,191.44
Total Assets	1,41,468.53	5,72,960.46	1,27,659.78	1,23,142.47	65,559.73
Total Debt*	53,555.54	2,67,514.25	75,846.14	52,133.94	27,801.94
Net Current Assets	9,196.98	-12,827.21	435.92	1,588.92	-1,720.69
Contingent Liabilities	707.26	31,842.52	7,128.63	10,300.92	13,000.10

	Adani Power	NTPC	JSW Energy	NHPC	NLC India
Cash From Operating Activities	20,513.65	50,901.81	9,898.31	3,293.62	5,166.07
Cash Flow from Investing Activities	-26,460.56	-37,578.38	-20,270.80	-11,138.97	-7,548.52
Cash from Financing Activities	6,554.93	-11,328.36	10,617.45	8,927.58	2,906.97
Net Cash Inflow / Outflow	608.02	1,995.07	244.96	1,082.23	524.52

	Adani Power	NTPC	JSW Energy	NHPC	NLC India
ROCE (%)	17.79	8.52	8.50	6.16	11.27
ROE (%)	25.72	16.04	6.41	7.41	17.47
ROA (%)	12.73	5.57	2.21	2.94	6.19
EBIT Margin (%)	31.55	20.42	36.21	32.47	22.00
Net Margin (%)	27.14	15.35	13.06	24.82	20.15
Cash Profit Margin (%)	0.00	0.00	0.00	0.00	0.00

	Adani Power	NTPC	JSW Energy	NHPC	NLC India
Revenue Growth (%)	17.20	7.39	26.38	18.86	16.51
EBIT Growth (%)	27.12	15.55	33.48	-5.10	25.36
Net Profit Growth (%)	57.67	87.11	24.87	12.42	45.50
EPS Growth (%)	-47.64	84.49	3.29	16.18	50.20
Book Value Growth (%)	21.86	10.38	9.96	4.46	14.96

	Adani Power	NTPC	JSW Energy	NHPC	NLC India
Price / Earnings	21.79	9.25	42.89	24.15	8.41
Price / Book Value	5.17	1.45	2.56	1.74	1.41
Dividend Yield (%)	0.00	2.82	0.39	2.12	1.62
EV/EBITDA	17.58	9.21	14.94	18.79	8.75
Market Cap (₹ Cr)	2,90,235.60	3,59,705.23	82,953.28	74,011.47	37,245.70

	Adani Power	NTPC	JSW Energy	NHPC	NLC India
Debt to Equity	0.62	1.02	1.88	1.15	1.01
Short term debt to equity ratio	0.14	0.27	0.33	0.04	0.18
Current Ratio	1.33	0.88	1.02	1.10	0.86
Quick Ratio	1.19	0.76	0.99	1.08	0.70
Interest Coverage	7.13	2.99	1.33	2.56	3.39

	Adani Power	NTPC	JSW Energy	NHPC	NLC India
Debtors to sales (%)	20.33	20.57	21.68	32.14	19.75
Asset Turnover	0.45	0.36	0.16	0.11	0.30
Receivable days	83.49	69.48	28.48	81.74	77.84
Inventory Days	23.35	36.41	18.02	8.66	43.76
Payable days	--	--	--	--	0.00
Cash Conversion Cycle	--	--	--	--	121.60

*TTM (Trailing Twelve Months) data based on income statement of last 4 quarters and interim half yearly balance sheet.