Adani Power Peer Comparison

NSE: ADANIPOWER | BSE: 533096

₹196.21

₹-7.79 (-3.82%)

As on 01-Oct-2026IST

Market cap

₹3,79,812 Cr

Revenue (TTM)

₹59,033 Cr

P/E Ratio

26.6

P/B Ratio

5.5

Div. Yield

0 %

Edit

	Adani Power	NTPC	JSW Energy	NHPC	NLC India
Market cap (₹ Cr)	3,79,812	3,07,093	88,924	72,264	35,082
Revenue (₹ Cr)	59,033	1,91,060	18,965	12,210	18,381
Net Profit (₹ Cr)	14,414.86	25,317.98	2,448.37	4,264.33	3,366.31
Net Margin (%)	23.02	15.16	12.30	24.32	17.52
RoE (%)	23.11	16.05	6.05	6.63	15.47
Price to Earnings	26.64	11.06	45.20	19.03	10.93
Price-To-Book	5.45	1.47	2.58	1.71	1.60

Income Statement (₹ Cr)

	Adani Power	NTPC	JSW Energy	NHPC	NLC India
Operating Revenue	59,033.26	1,91,060.23	18,964.89	12,209.83	18,380.67
Total Income	62,613.88	1,93,118.96	19,903.05	13,203.05	19,218.89
Total Expenditure	36,963.75	1,32,123.83	8,815.99	6,423.24	11,475.72
EBITDA	22,069.51	58,936.40	10,148.90	5,786.59	6,904.95
Depreciation	4,643.17	20,276.03	3,336.32	2,139.73	2,505.18
EBIT	17,426.34	38,660.37	6,812.58	3,646.86	4,399.77
Interest	3,411.27	13,719.41	6,030.21	1,767.98	1,304.91
Other Income	3,580.62	2,058.73	938.16	993.22	838.22
Exceptional Items	0.00	0.00	-65.19	0.00	0.00
Profit before Tax	17,595.69	26,999.69	1,655.34	2,872.10	3,933.08
Provision for Tax	3,180.83	-2,269.77	-793.03	-338.32	566.77
Profit after Tax	14,414.86	29,269.46	2,448.37	3,210.42	3,366.31

	Adani Power	NTPC	JSW Energy	NHPC	NLC India
Shareholder's Funds	64,936.88	2,03,175.67	30,751.51	41,437.18	21,524.76
Minority Interest	-277.42	-570.77	-492.09	-470.80	-157.71
Non-Current Liabilities	55,549.79	2,32,985.08	70,374.31	56,058.28	29,365.69
Current Liabilities	20,328.21	1,14,505.42	20,230.02	15,547.76	10,562.56
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	1,03,037.17	4,29,139.34	1,01,043.76	82,134.75	51,142.24
Current Assets	28,688.08	94,345.08	15,406.67	23,083.32	8,443.54
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	8,359.87	-20,160.34	-4,823.35	7,535.56	-2,119.02
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 (%)	23.11	16.05	6.05	6.63	15.47
ROA (%)	11.30	5.41	2.29	2.88	5.47
EBIT Margin (%)	29.52	20.23	35.92	29.87	23.94
Net Margin (%)	23.02	15.16	12.30	24.32	17.52
Cash Profit Margin (%)	0.00	0.00	0.00	0.00	0.00

	Adani Power	NTPC	JSW Energy	NHPC	NLC India
Revenue Growth (%)	6.64	2.35	35.37	12.02	16.85
EBIT Growth (%)	6.29	10.78	48.94	-18.85	52.89
Net Profit Growth (%)	18.72	79.54	8.21	4.76	12.74
EPS Growth (%)	-70.62	79.56	-17.69	2.51	12.22
Book Value Growth (%)	21.86	10.38	9.96	4.46	14.96

	Adani Power	NTPC	JSW Energy	NHPC	NLC India
Price / Earnings	26.64	9.68	47.41	26.35	10.93
Price / Book Value	5.45	1.47	2.58	1.71	1.60
Dividend Yield (%)	0.00	2.84	0.41	2.24	1.52
EV/EBITDA	19.26	9.61	15.35	20.86	8.99
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	0.66	1.02	2.11	1.11	1.07
Short term debt to equity ratio	0.14	0.29	0.19	0.04	0.18
Current Ratio	1.41	0.82	0.76	1.48	0.80
Quick Ratio	1.23	0.66	0.71	1.47	0.58
Interest Coverage	6.16	2.97	1.27	2.62	4.01

	Adani Power	NTPC	JSW Energy	NHPC	NLC India
Debtors to sales (%)	19.97	19.16	15.68	21.54	18.16
Asset Turnover	0.46	0.35	0.18	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.