sharesgurusharesguru
  • Stocks
  • Ai Screener
  • Sectors
  • Watchlist
LoginSign Up
sharesguru
  • Home
  • Stocks
  • Ai Screener
  • Sectors
  • Watchlist
  • Profile
  • Contact Us
LoginSign Up
sharesguru

Discover the joy of investing.

All the financial data and tools you need, at one place.

Navigation

  • Home
  • Stocks
  • Sectors

Tools

  • Ai Screener
  • Watchlists

Company

  • Contact

Legal

  • Privacy Policy
  • Terms of Service
Copyright © 2025 Knowtilus Technologies Pvt. Ltd.
SummaryLatest NewsSector ComparisonEarnings ReportRevenue & GrowthPeersIncome StatementBalance SheetCash Flow
ADANIPORTS logo

ADANIPORTS - Adani Ports and Special Economic Zone Ltd Share Price

Transport Infrastructure

₹1511.50-1.80(-0.12%)
Market Closed as of Feb 20, 2026, 15:30 IST

Valuation

Market Cap3.48 LCr
Price/Earnings (Trailing)26.19
Price/Sales (Trailing)9.13
EV/EBITDA16.98
Price/Free Cashflow34.77
MarketCap/EBT24.08
Enterprise Value3.96 LCr

Fundamentals

Growth & Returns

Price Change 1W-0.50%
Price Change 1M9.6%
Price Change 6M12.7%
Price Change 1Y36%
3Y Cumulative Return37.4%
5Y Cumulative Return18.3%
7Y Cumulative Return23%
10Y Cumulative Return22.2%
Revenue (TTM)
38.13 kCr
Rev. Growth (Yr)21.4%
Earnings (TTM)12.5 kCr
Earnings Growth (Yr)20.8%

Profitability

Operating Margin38%
EBT Margin38%
Return on Equity17.93%
Return on Assets8.49%
Free Cashflow Yield2.88%

Cash Flow & Liquidity

Cash Flow from Investing (TTM)-8.48 kCr
Cash Flow from Operations (TTM)17.23 kCr
Cash Flow from Financing (TTM)-6.92 kCr
Cash & Equivalents3.38 kCr
Free Cash Flow (TTM)9.18 kCr
Free Cash Flow/Share (TTM)42.49

Balance Sheet

Total Assets1.47 LCr
Total Liabilities77.5 kCr
Shareholder Equity69.71 kCr
Current Assets24.96 kCr
Current Liabilities22.54 kCr
Net PPE75.32 kCr
Inventory541.02 Cr
Goodwill7.12 kCr

Capital Structure & Leverage

Debt Ratio0.35
Debt/Equity0.73
Interest Coverage2.84
Interest/Cashflow Ops6.48

Dividend & Shareholder Returns

Dividend/Share (TTM)7
Dividend Yield0.48%
Shares Dilution (1Y)6.7%
Shares Dilution (3Y)6.7%
Pros

Past Returns: Outperforming stock! In past three years, the stock has provided 37.4% return compared to 12.4% by NIFTY 50.

Balance Sheet: Strong Balance Sheet.

Smart Money: Smart money has been increasing their position in the stock.

Size: It is among the top 200 market size companies of india.

Growth: Awesome revenue growth! Revenue grew 23.8% over last year and 88.6% in last three years on TTM basis.

Technicals: Bullish SharesGuru indicator.

Profitability: Very strong Profitability. One year profit margin are 33%.

Cons

No major cons observed.

Price to Sales Ratio

Latest reported: 9.1

Revenue (Last 12 mths)

Latest reported: 38.1 kCr

Net Income (Last 12 mths)

Latest reported: 12.5 kCr
Pros

Past Returns: Outperforming stock! In past three years, the stock has provided 37.4% return compared to 12.4% by NIFTY 50.

Balance Sheet: Strong Balance Sheet.

Smart Money: Smart money has been increasing their position in the stock.

Size: It is among the top 200 market size companies of india.

Growth: Awesome revenue growth! Revenue grew 23.8% over last year and 88.6% in last three years on TTM basis.

Technicals: Bullish SharesGuru indicator.

Profitability: Very strong Profitability. One year profit margin are 33%.

Cons

No major cons observed.

Investor Care

Dividend Yield0.48%
Dividend/Share (TTM)7
Shares Dilution (1Y)6.7%
Earnings/Share (TTM)57.72

Financial Health

Current Ratio1.11
Debt/Equity0.73

Technical Indicators

RSI (14d)63.08
RSI (5d)37.84
RSI (21d)61.73
MACD SignalBuy
Stochastic Oscillator SignalSell
SharesGuru SignalBuy
RSI SignalHold
RSI5 SignalHold
RSI21 SignalHold
SMA 5 SignalSell
SMA 10 Signal

Latest News and Updates from Adani Ports and Special Economic Zone

Updated Feb 20, 2026

The Bad News

The Economic Times

Despite reaching a new 52-week high in February, ADANIPORTS could not maintain its upward momentum, leading to concerns among investors.

The Hindu BusinessLine

APSEZ dismissed concerns regarding the impact of the Western Dedicated Freight Corridor on its volumes, but the competitive landscape remains challenging.

CNBCTV18

ADANIPORTS' margins have slightly contracted to 59.6%, raising some concerns about the sustainability of its recent growth.

Summary of Latest Earnings Report from Adani Ports and Special Economic Zone

Summary of Adani Ports and Special Economic Zone's latest earnings call, featuring management's outlook on business performance, financial results, and analyst Q&A sessions that highlight key strategic initiatives and market challenges.

Share Holdings

Understand Adani Ports and Special Economic Zone ownership landscape with insights into key distribution patterns, offering investors a clear view of stakeholder dynamics.

Holding Pattern

Share Holding Details

Shareholder NameHolding %
Gautambhai Shantilal Adani & Rajeshbhai Shantilal Adani (on behalf of S. B. Adani Family Trust)30.85%
Life Insurance Corporation Of India6.79%
Carmichael Rail And Port Singapore Holding Pte. Ltd.6.24%
Adani Tradeline Private Limited6%
Emerging Market Investment DMCC5.91%
Flourishing Trade And Investment Ltd5.4%

Is Adani Ports and Special Economic Zone Better than it's peers?

Detailed comparison of Adani Ports and Special Economic Zone against industry peers, highlighting key financial metrics, valuation ratios, and performance indicators to provide competitive context within the sector.

Ticker
Name
Mkt Cap
Revenue
Price %, 1M
Returns, 1Y
P/E
P/S
Rev 1-Yr
Inc 1-Yr
JSWINFRAJSW Infrastructure53.13 kCr5.47 kCr-5.30%+6.20%32.569.72--
CONCORContainer Corp Of India38.37 kCr

Sector Comparison: ADANIPORTS vs Transport Infrastructure

Comprehensive comparison against sector averages

Comparative Metrics

ADANIPORTS metrics compared to Transport

CategoryADANIPORTSTransport
PE26.2227.20
PS9.148.76
Growth23.8 %19.6 %
33% metrics above sector average
Key Insights
  • 1. ADANIPORTS is among the Top 3 Transport Infrastructure companies by market cap.
  • 2. The company holds a market share of 80.9% in Transport Infrastructure.
  • 3. In last one year, the company has had an above average growth that other Transport Infrastructure companies.

What does Adani Ports and Special Economic Zone Ltd do?

Port & Port services•Services•Large Cap

Adani Ports and Special Economic Zone is a prominent player in the port and port services industry, with the stock ticker ADANIPORTS.

With a substantial market capitalization of Rs. 261,355.3 Crores, the company operates and maintains port infrastructure facilities across India, including various types of terminals for bulk, break bulk, container, liquid, LPG, LNG, and crude cargos.

In addition to port operations, Adani Ports is involved in infrastructure development activities, particularly in the contiguous Special Economic Zone at Mundra. The company also provides a range of logistics services, encompassing logistic parks, container rail, warehousing, and specialized services for auto, road, and agriculture logistics.

The operational capabilities of Adani Ports extend to a fleet of dredging and reclamation equipment, which includes a variety of specialized dredgers and barges. Furthermore, the company offers non-scheduled passenger airline services, hospital services, and marine services such as pilotage and maintenance of buoys.

Established in 1998 and headquartered in Ahmedabad, India, Adani Ports has shown impressive financial performance, with a trailing 12-month revenue of Rs. 30,813.4 Crores and a profit of Rs. 10,052.9 Crores over the last four quarters.

The company shares a commitment to its investors by distributing dividends, achieving a dividend yield of 0.9% per year and distributing Rs. 11 per share in the last 12 months. Although it has diluted shareholder holdings by 5.8% in the past three years, it is worth noting that the company has experienced a remarkable revenue growth of 76.1% during the same period, establishing itself as a profitable enterprise in the industry.

Industry Group:Transport Infrastructure
Employees:3,129
Website:www.adaniports.com

Important Disclosure & Data Context

This is an informational page just to provide a quick 'first look' at the stock. You must do your own deeper research. Know your risk appetite. Consult a SEBI-registered financial advisor before making any investment decisions.

The Good, Bad and Ugly
Growth
Measures how quickly a company is expanding through metrics like revenue growth, earnings growth, and cash flow growth over time. Strong growth can indicate future potential.
Profitability
Shows how efficiently a company turns business activities into profit, using metrics like profit margins, return on equity (ROE), and return on assets (ROA).
Sell
SMA 20 SignalBuy
SMA 50 SignalBuy
SMA 100 SignalBuy
Size
Indicates the company's market presence through metrics like market capitalization, total assets, and revenue. Size can influence stability and market influence.
Dilution Rank
Tracks how much the company's shares have increased or decreased over time. Lower dilution means existing shareholders maintain stronger ownership stakes.
Balance Sheet
Evaluates the company's financial health by analyzing assets, debts, and equity. A strong balance sheet indicates financial stability and flexibility.
Momentum
Measures the strength and speed of price movements, showing whether the stock is gaining or losing market favor over different time periods.
Technicals
Analyzes price patterns, trading volumes, and other market indicators to identify potential trading opportunities and market trends.
Smart Money
Tracks the investment activities of institutional investors, hedge funds, and other large financial players who often have deep research capabilities.
Insider Trading
Monitors buying and selling of company shares by executives, directors, and other insiders who may have unique insights into the company's prospects.

Performance Comparison

ADANIPORTS vs Transport (2021 - 2026)

Although ADANIPORTS is underperforming relative to the broader Transport sector, it has achieved a 16.6% year-over-year increase.

Sharesguru Stock Score

ADANIPORTS

75/100

High Scoring Large Cap stocks have outperformed low scoring stocks by 90% over last 4 years

Sharesguru Stock Score

ADANIPORTS

75/100

High Scoring Large Cap stocks have outperformed low scoring stocks by 90% over last 4 years

The Good News

Fortune India

Adani Ports has formed a partnership with the Port of Marseille Fos to develop a green maritime corridor, enhancing trade between India and Europe.

CNBCTV18

APSEZ reported strong third-quarter earnings, with net profit increasing by 21.2% and revenue up 22%, reflecting robust growth.

Malaysia Sun

The partnership aligns with India's growing strategic relationship with France and aims to bolster economic cooperation.

Updates from Adani Ports and Special Economic Zone

General • 18 Feb 2026
Media Release
Analyst / Investor Meet • 16 Feb 2026
Intimation of Analysts /Investor Meeting
Acquisition • 16 Feb 2026
Incorporation of Step down subsidiaries.
General • 10 Feb 2026
Outcome of Finance Committee Meeting held on February 10, 2026
Press Release / Media Release • 10 Feb 2026
Press release regarding commencement of its tender offer for its Senior Notes
Analyst / Investor Meet • 09 Feb 2026
Transcript of Earnings Call for the quarter and nine months ended December 31, 2025

This information is AI-generated and may contain inaccuracies. Please verify from multiple sources.

Afro Asia Trade And Investments Limited3.9%
Worldwide Emerging Market Holding Limited3.74%
Adani Rail Infra Private Limited3.07%
Resurgent Trade And Investment Ltd2.3%
Goldman Sachs Trust Ii - Goldman Sachs Gqg Partners International Opportunities Fund2.27%
Sbi Nifty 50 Etf1.51%
Spitze Trade And Investment Limited0.54%
Adani Properties Private Limited0.07%
Body Corp-Ltd Liability Partnership0.07%
Foreign Institutional Investors0.01%
Infinite Trade and Investment Limited0%
Gautambhai Shantilal Adani & Pritiben Gautambhai Adani (on behalf of Gautam S. Adani Family Trust)0%
Rajeshbhai Shantilal Adani & Shilin Rajeshbhai Adani (on behalf of Rajesh S. Adani Family Trust)0%
Gautambhai Shantilal Adani0%

Overall Distribution

Distribution across major stakeholders

Ownership Distribution

Distribution across major institutional holders

9.51 kCr
+1.50%
-8.80%
31.24
4.04
-
-
SCIShipping Corp Of India11.92 kCr5.97 kCr+26.30%+58.30%10.532--
GPPLGujarat Pipavav Port8.49 kCr1.17 kCr+3.70%+28.40%17.517.26--
GATEWAYGateway Distriparks2.98 kCr2.24 kCr+6.70%-13.40%1990.331.33--
ALLCARGOAllcargo Logistics1.31 kCr16.24 kCr-4.10%-74.00%34.880.06--

Income Statement for Adani Ports and Special Economic Zone

Consolidated figures (in Rs. Crores) /
Description(%) Q/QMar-2025Mar-2024Mar-2023Mar-2022Mar-2021Mar-2020
Revenue From Operations16.4%31,07926,71120,85215,93412,55011,873
Other Income-13%1,3041,4991,5532,1551,9701,861
Total Income14.8%32,38328,21022,40518,08914,52013,734
Employee Expense6%2,0091,8961,178664615547
Finance costs-1.2%2,8132,8462,3632,5412,2551,813
Depreciation and Amortization12.6%4,3793,8883,4232,7402,1071,680
Other expenses12.2%10,0458,9508,7276,3913,2365,388
Total Expenses9.5%19,24617,58115,69112,3358,2149,427
Profit Before exceptional items and Tax23.6%13,13810,6296,7155,7546,3064,307
Exceptional items before tax33.2%-249.46-373.7-1,273.38-405.190-58.63
Total profit before tax25.7%12,88810,2555,4415,3486,3064,248
Current tax122.5%2,2229999788001,272604
Deferred tax-125.7%-253.51990-881.52-54.34-28.24-144.6
Total tax-1.1%1,9681,990967461,243459
Total profit (loss) for period36.5%11,0618,1045,3934,7955,0493,785
Other comp. income net of taxes-845%-305.64-31.45-531-74-15.9237
Total Comprehensive Income33.2%10,7568,0734,8624,7215,0333,821
Earnings Per Share, Basic37.8%51.3537.54724.58222.38824.58118.346
Earnings Per Share, Diluted37.8%51.3537.54724.58222.38824.58118.346
Debt equity ratio-0.1%0730870.01090-0
Debt service coverage ratio-2.3%0.03190.05380.05090-0
Interest service coverage ratio1.5%0.06870.05470.0520-0
Description(%) Q/QDec-2025Sep-2025Jun-2025Mar-2025Dec-2024Sep-2024
Revenue From Operations5.9%9,7059,1679,1268,4887,9647,067
Other Income-72.1%234837296281223305
Total Income-0.6%9,93910,0049,4228,7708,1877,372
Employee Expense-3.9%563586569530503506
Finance costs-19.9%9801,223846715923659
Depreciation and Amortization9.5%1,3841,2641,2551,1851,1061,077
Other expenses10.7%3,3553,0323,0622,9522,6582,192
Total Expenses2.9%6,2836,1045,7325,3825,1914,434
Profit Before exceptional items and Tax-6.3%3,6563,9003,6903,3882,9962,938
Standalone figures (in Rs. Crores) /
Description(%) Q/QMar-2025Mar-2024Mar-2023Mar-2022Mar-2021Mar-2020
Revenue From Operations17.6%8,0056,8075,2374,2064,3774,643
Other Income21.8%2,4081,9772,9992,5192,2662,903
Total Income18.5%10,4138,7848,2366,7266,6437,546
Employee Expense-9.9%300333295238235225
Finance costs11.7%3,5913,2142,6802,4942,3271,752
Depreciation and Amortization

Balance Sheet for Adani Ports and Special Economic Zone

Consolidated figures (in Rs. Crores) /
Description(%) Q/QSep-2025Mar-2025Sep-2024Mar-2024Sep-2023Mar-2023
Cash and cash equivalents-0.8%3,3783,4067141,576836932
Current investments83.6%1,3807527136621,3604,029
Loans, current5.2%182173115269332408
Total current financial assets32.7%21,80216,43515,03715,67113,67513,890
Inventories3.6%541522541438478452
Total current assets33.1%24,96218,75717,07517,28615,48315,506
Property, plant and equipment9.8%75,31568,57259,69655,61353,84051,956
Capital work-in-progress-12.8%10,10411,59213,32810,9368,7796,814
Investment property16.3%1,6971,4591,3971,3451,3102,473
Goodwill0.3%7,1177,0946,9076,9076,8926,963
Non-current investments0.2%8278259229209261,059
Loans, non-current-4.7%694728863601871,589
Total non-current financial assets5.4%6,8636,5106,3595,6705,3138,769
Total non-current assets4.9%122,058116,388108,754101,44698,45397,458
Total assets8.8%147,207135,332126,015118,918114,123114,905
Borrowings, non-current12.7%40,37435,83137,84937,66341,37346,517
Total non-current financial liabilities11%45,97341,42844,56140,97644,56749,522
Provisions, non-current11.4%1,2801,1491,1381,1011,1121,202
Total non-current liabilities11.2%54,91349,37351,73747,91251,32955,058
Borrowings, current7.3%10,7089,9796,2098,6165,8034,001
Total current financial liabilities8.6%19,88518,31412,76114,35610,2468,512
Provisions, current-3%230237328193315548
Current tax liabilities-61.1%571451763393528
Total current liabilities7.6%22,53920,93815,14916,41512,48411,403
Total liabilities10.1%77,50070,35966,93364,37563,86067,983
Equity share capital0%432432432432432432
Non controlling interest3.6%2,6302,5381,9061,5981,5701,339
Total equity7.3%69,70764,97359,08254,54350,26346,922
Total equity and liabilities8.8%147,207135,332126,015118,918114,123114,905
Standalone figures (in Rs. Crores) /
Description(%) Q/QSep-2025Mar-2025Sep-2024Mar-2024Sep-2023Mar-2023
Cash and cash equivalents-98.3%8.924648034722565
Current investments313.4%5261288081031811,162
Loans, current-54.5%1373001,1761,129213794
Total current financial assets65.8%7,5414,5486,5737,2353,9866,367
Inventories-31.5%629094888079
Total current assets60.5%8,1795,0977,2657,6414,5756,779
Property, plant and equipment-4.8%10,72411,2619,7139,93610,14810,079
Capital work-in-progress

Cash Flow for Adani Ports and Special Economic Zone

Consolidated figures (in Rs. Crores) /
Description(%) Q/QMar-2025Mar-2024Mar-2023Mar-2022Mar-2021Mar-2020
Finance costs-7.4%2,5322,7332,3632,541--
Change in inventories-640.9%-37.358.09-66.66609--
Depreciation12.6%4,3793,8883,4232,740--
Dividend income20.1%2522100.354.01--
Adjustments for interest income-20%6888601,2461,880--
Net Cashflows from Operations14.7%18,69116,29012,76710,649--
Income taxes paid (refund)15.2%1,4651,272834848--
Net Cashflows From Operating Activities14.7%17,22615,01811,9339,800--
Cashflows used in obtaining control of subsidiaries40%4,0932,92310,3442,624--
Proceeds from sales of PPE92.3%512720413--
Purchase of property, plant and equipment8.5%8,0497,4169,1253,749--
Cash receipts from repayment of advances and loans made to other parties59%32720621,36641,067--
Dividends received19.7%2562140.354.01--
Interest received-37%6119691,4611,717--
Other inflows (outflows) of cash-1.4%2,4242,4591,151-2,599.7--
Net Cashflows From Investing Activities-25.3%-8,480.17-6,767.56-16,938.8-7,422.92--
Proceeds from changes in ownership interests in subsidiaries65%3872359460--
Payments from changes in ownership interests in subsidiaries-00252,802--
Proceeds from issuing shares-000800--
Proceeds from borrowings102.8%3,9131,9307,4467,244--
Repayments of borrowings11.8%6,7746,0597,101-283.28--
Payments of lease liabilities-102.1%0485360--
Dividends paid-74%2821,0801,0931,027--
Interest paid-51.9%1,3362,7792,8542,507--
Income taxes paid (refund)-2,823000--
Other inflows (outflows) of cash-000109--
Net Cashflows from Financing Activities11.3%-6,915.52-7,800.11-2,733.82,042--
Net change in cash and cash eq.307.6%1,831450-7,739.354,419--
Standalone figures (in Rs. Crores) /
Description(%) Q/QMar-2025Mar-2024Mar-2023Mar-2022Mar-2021Mar-2020
Finance costs6.6%2,9442,7632,6802,494--
Change in inventories22%-6.53-8.660.22-6.62--
Depreciation0.8%661656613600--
Impairment loss / reversal-000491--
Unrealised forex losses/gains43.4%6394462,330895--
Dividend income77.9%3712091,01096--
Adjustments for interest income11.9%1,7521,5661,8792,291--
Net Cashflows from Operations

Revenue Breakdown

Analysis of Adani Ports and Special Economic Zone's financial performance, highlighting revenue trends, growth patterns, and key metrics through quarterly analysis.

Last Updated: Dec 31, 2025

DescriptionShareValue
Port and SEZ activities85.3%8.3 kCr
Others14.7%1.4 kCr
Total9.8 kCr
Exceptional items before tax--146.0800-24.41-27.85-51.77
Total profit before tax-10%3,5103,9003,6903,3632,9692,887
Current tax-18.7%522642591601487605
Deferred tax160.5%45-71.68-54.32-92.4814-132.47
Total tax-0.4%568570537509501473
Total profit (loss) for period-2.5%3,0433,1203,3113,0232,5182,413
Other comp. income net of taxes92.3%-19.22-261.58100-88.57-152.05-38.25
Total Comprehensive Income5.8%3,0242,8593,4112,9352,3662,374
Earnings Per Share, Basic-2.6%14.0414.3915.3413.9511.66711.32
Earnings Per Share, Diluted-2.6%14.0414.3915.3413.9511.66711.32
Debt equity ratio0.1%0820760830730770.01
Debt service coverage ratio-5.5%0.01390.06560.05570.06830.01830.01
Interest service coverage ratio-0.4%0.06320.06720.0660.07320.06040.07
0.8%
661
656
613
600
619
553
Other expenses12.3%2,3012,0494,1182,1605532,985
Total Expenses9.6%6,8536,2527,7065,4923,7345,515
Profit Before exceptional items and Tax40.6%3,5602,5325301,2342,9102,032
Exceptional items before tax-00-1,558.16-611.8300
Total profit before tax40.6%3,5602,532-1,028.236222,9102,032
Current tax451.4%97717846288949367
Deferred tax-79.8%125615-594.923633-269.77
Total tax38.8%1,102794-548.832498297
Total profit (loss) for period41.4%2,4571,738-479.432981,9281,934
Other comp. income net of taxes-919.7%-78.64-6.816.577.788.1811
Total Comprehensive Income37.4%2,3791,732-472.863051,9361,946
Earnings Per Share, Basic47.1%11.378.05-2.221.419.499.43
Earnings Per Share, Diluted47.1%11.378.05-2.221.419.499.43
Debt equity ratio0%0.01690.01690.01650.01680.01530.0142
Debt service coverage ratio0.2%0.02220.02030.01930.01710.02280.0322
Interest service coverage ratio0.2%0.02220.02030.01940.01720.02280.0322
Description(%) Q/QDec-2025Sep-2025Jun-2025Mar-2025Dec-2024Sep-2024
Revenue From Operations-9.6%1,8602,0581,8392,1302,1821,803
Other Income-44.7%5721,033589495521540
Total Income-21.3%2,4333,0912,4272,6252,7032,343
Employee Expense-14.1%627286637179
Finance costs-35.4%1,2111,8749217631,402771
Depreciation and Amortization0%166166163170163163
Other expenses1.3%477471524634468457
Total Expenses-25.8%1,9172,5821,6931,6292,1041,471
Profit Before exceptional items and Tax1.4%516509734995599872
Exceptional items before tax--75.7200000
Total profit before tax-13.4%441509734995599872
Current tax-62.8%3079214264125283
Deferred tax691.7%123-19.6216316617
Total tax159.3%15460230295191300
Total profit (loss) for period-36.2%287449505700409572
Other comp. income net of taxes53.4%-0.39-1.98-0.16-72.99-1.88-4.09
Total Comprehensive Income-36.1%286447505627407568
Earnings Per Share, Basic-70.4%1.322.082.343.241.892.65
Earnings Per Share, Diluted-70.4%1.322.082.343.241.892.65
Debt equity ratio-0.7%0.0120.01920.02040.01690.01670.02
Debt service coverage ratio-1.7%0.01020.02640.01860.02080870.01
Interest service coverage ratio-0.8%0.01850.02640.01860.02080.0240.02
1.3%
847
836
954
810
662
638
Goodwill0%454545454545
Non-current investments-1.9%51,25952,27045,56246,02245,05244,811
Loans, non-current27.4%15,94512,51214,38613,15511,55710,200
Total non-current financial assets3.5%70,37868,02463,21062,30259,30658,342
Total non-current assets2.2%83,19081,36275,63175,11574,00072,947
Total assets5.7%91,36986,45982,89682,75578,57479,726
Borrowings, non-current11.2%53,28647,93342,12043,67741,11944,062
Total non-current financial liabilities11.2%53,43048,06942,23343,81541,26044,232
Provisions, non-current159.1%4.992.549.576.277.0712
Total non-current liabilities11%53,73348,40242,60544,21541,69244,701
Borrowings, current14.9%4,0663,5407,4826,0255,8243,461
Total current financial liabilities3.6%6,5566,3299,5768,0647,5605,224
Provisions, current0%262629212122
Current tax liabilities-100.9%0116141000
Total current liabilities1.8%7,7597,62110,8889,1868,6686,323
Total liabilities9.8%61,49356,02353,49353,40150,36051,023
Equity share capital0%432432432432432432
Total equity-1.8%29,87730,43729,40229,35428,21428,703
Total equity and liabilities5.7%91,36986,45982,89682,75578,57479,726
52.1%
5,949
3,912
2,591
3,365
-
-
Income taxes paid (refund)183.9%478169-122.74353--
Net Cashflows From Operating Activities46.2%5,4713,7432,7143,012--
Cashflows used in obtaining control of subsidiaries81%7,9484,3918,6218,001--
Proceeds from sales of PPE74.4%2.361.780.920.34--
Purchase of property, plant and equipment147.4%1,5036082,539634--
Cash receipts from repayment of advances and loans made to other parties78.3%17,5799,86124,97040,607--
Dividends received77.9%3712091,01096--
Interest received-8.6%1,3431,4701,5122,029--
Other inflows (outflows) of cash-18.3%3,4414,2114,617-3,652.63--
Net Cashflows From Investing Activities-27%-2,533.1-1,993.91-4,024.98-8,803.19--
Proceeds from issuing shares-000800--
Proceeds from borrowings27.3%15,42812,11512,89514,635--
Repayments of borrowings42.2%14,39210,11912,7854,501--
Payments of lease liabilities0.3%4.834.824.919--
Dividends paid20%1,2961,0801,0561,020--
Interest paid14.3%2,7082,3692,5892,603--
Other inflows (outflows) of cash1379.5%153-10.888817--
Net Cashflows from Financing Activities-92.1%-2,820.48-1,467.93-3,451.657,308--
Net change in cash and cash eq.-58.2%118281-4,762.591,517--
Analyst / Investor Meet • 03 Feb 2026
Audio Recording of Analysts/Investors Call pertaining to the Unaudited Financial Results of the Company for the quarter and nine months ended December 31, 2025.