Adani Energy Solutions Limited
ADANIENSOL · Regulated Utility · NSE
₹1,536
Current Market Price
Fair Value (DCF)
₹525
Discount to FV
-65.8%
Updated just now
YieldIQ Score
17/100
Piotroski F-Score
3/9
Economic Moat
None
Confidence
75%
ROE
9.0%
Debt/Equity
1.93
WACC
12.0%
Market Cap
₹1.84 Lakh Cr
Quality & Valuation
Neutral model outputs — no recommendations.
ROCE
11.7%
Return on capital employed
EV / EBITDA
26.8×
Enterprise multiple
Debt / EBITDA
4.9×
Leverage vs earnings
Interest Coverage
1.3×
EBIT covers interest
Current Ratio
1.37×
Short-term liquidity
Asset Turnover
0.34×
Revenue per ₹ of assets
Revenue CAGR (3Y)
16.0%
3-year revenue growth
Revenue CAGR (5Y)
17.8%
5-year revenue growth
DCF Scenario Analysis
vs CMP ₹1,535.6
Bear case
Discount -290.1%
Base case
Discount -192.6%
Bull case
Discount -134.0%
Ratio Trends
ADANIENSOL · last 9 annual periods
ROE
9.0%
ROCE
11.7%
Operating Margin
—
Debt / Equity
1.93×
PE
—
EV / EBITDA
—
Historical Financials
ADANIENSOL · Annual, last 5 years· amounts in ₹Cr unless noted
| Metric | 2022 NSE_XBRL | 2023 NSE_XBRL | 2024 NSE_XBRL | 2025 yfinance | 2026 yfinance | CAGR |
|---|---|---|---|---|---|---|
| Revenue | ₹11.3K Cr | ₹13.1K Cr | ₹16.4K Cr | ₹23.8K Cr | ₹27.6K Cr | +25.1% |
| EBITDA | ₹5474 Cr | ₹6066 Cr | ₹6264 Cr | ₹6240 Cr | ₹8726 Cr | +12.4% |
| EBIT | ₹4065 Cr | ₹4493 Cr | ₹4546 Cr | — | — | +2.8% |
| PAT | ₹1947 Cr | ₹1256 Cr | ₹1137 Cr | ₹1060 Cr | ₹2283 Cr | +4.1% |
| EPS (diluted) | ₹8.90 | ₹11.10 | ₹12.87 | — | — | +9.7% |
| CFO | ₹4097 Cr | ₹3777 Cr | ₹6038 Cr | ₹9045 Cr | ₹11.0K Cr | +28.0% |
| CapEx | — | ₹-4702 Cr | ₹-5430 Cr | ₹-9378 Cr | ₹-14.4K Cr | — |
| FCF | — | ₹-925 Cr | ₹608 Cr | ₹-334 Cr | ₹-3435 Cr | — |
| Total Assets | ₹47.5K Cr | ₹53.9K Cr | ₹58.6K Cr | ₹74.0K Cr | ₹92.8K Cr | +18.3% |
| Total Debt | — | ₹34.3K Cr | ₹37.1K Cr | ₹40.3K Cr | ₹49.2K Cr | +9.4% |
| Shareholders' Equity | — | ₹11.7K Cr | ₹12.6K Cr | ₹22.1K Cr | ₹25.4K Cr | +21.3% |
CAGR computed across the visible window. Signs reverse if start value is zero or negative.
Peer Comparison
ADANIENSOL vs 5 closest peers by market-cap band
| Peer | MoS | Score | Verdict | ROE | PE |
|---|---|---|---|---|---|
 POWERINDIA POWERINDIA | — | — | Pending | 9.1% | — |
 IOC IOC | — | — | Pending | 19.2% | 4.5× |
 ABB ABB | — | — | Pending | 21.3% | 65.7× |
 BHEL BHEL | — | — | Pending | 6.1% | 53.4× |
 CGPOWER CGPOWER | — | — | Pending | 15.1% | — |
Click a ticker to view its fair-value analysis.
Dividend History
No dividend events recorded for ADANIENSOL in the last 10 years.
AI Analysis Summary
Model-generated description of metrics. Not investment advice. Adani Energy Solutions Limited (ADANIENSOL.NS) trades at 1535.60 vs a model fair value of 524.89, a gap of -65.8%. Piotroski F-score: 3/9...
Read full AI analysis →Reverse DCF
Market-implied growth
What FCF growth is priced in →
Risk Analysis
Volatility & drawdown
Risk profile of ADANIENSOL →
DuPont
ROE decomposition
Why ROE is what it is →
Technicals
RSI, MACD, MAs
Reference indicators →
News & Filings
Recent activity
BSE filings + news for ADANIENSOL →
Compare
Head-to-head with peers
Compare ADANIENSOL side by side →
Run Full Interactive Analysis
Interactive DCF sliders, sensitivity heatmap, peer comparison, and more.
Analyse ADANIENSOLNow →Model estimates using publicly available data. Not investment advice. YieldIQ is not registered with SEBI as an investment adviser or research analyst. Past performance does not guarantee future results.