Search for stocks /

Adani Power:₹2,488 Cr PAT. ₹2 Lakh Capex.The Biggest Thermal Bet in India.

Adani Power Q3 FY26 | EduInvesting
Q3 FY26 Results · Fiscal Year 2026 (Apr–Mar)

Adani Power:
₹2,488 Cr PAT. ₹2 Lakh Capex.
The Biggest Thermal Bet in India.

18.15 GW operational. 41 GW target by 2032. Merchant prices crashed 12%. Still, 90% of capacity locked into PPAs. The question isn’t whether they’ll deliver — it’s whether the capex will. And markets are watching.

Market Cap₹2,68,038 Cr
CMP₹139
P/E Ratio23.4x
ROCE22.5%
ROE26.1%

The Quiet Giant Running On PPA Power

  • 52-Week High / Low₹183 / ₹92.4
  • FY25 Revenue (TTM)₹54,255 Cr
  • FY25 PAT (TTM)₹11,454 Cr
  • Full-Year EPS (FY25)₹5.94
  • Q3 EPS (Dec 2025)₹1.29
  • Book Value₹30.3
  • Price to Book4.59x
  • Dividend Yield0.00%
  • Debt / Equity0.83x
  • Net Debt / EBITDA1.7x
The Opening Act: Adani Power closed Q3 FY26 (Dec 2025) with a ₹2,488 crore PAT, down 18.9% from ₹2,940 crore last year. Sounds scary until you read the footnote: one-time prior-period income of ₹1,400 crore inflated Q3 FY25. Strip that out, the PAT is actually improving. Stock still trading near a 7-month low despite the largest thermal power expansion India has ever seen underway. Market is stressed about capex execution. Fair enough.

The Adani Power Story: From Merchant Survivor to PPA Juggernaut

Adani Power is India’s largest private thermal power producer. Not largest by installed capacity among private players — largest outright. 18.15 GW operational as of January 2026. That’s nearly 10% more than two years ago, all organic or acquired at bargain-basement prices.

The company runs a simple business: generate thermal power under long-term agreements (PPAs) with state electricity boards, private utilities, and Bangladesh. For anything not locked under PPA, sell into the merchant market at whatever price clears. Management has made a calculated strategic pivot: from 80% PPA / 20% merchant in FY24, to now 90% PPA / 10% merchant. This is deliberate de-risking.

Q3 FY26 results? Messy on the surface. Revenue down 8.9% YoY to ₹12,451 crore. Profit down 18.9% to ₹2,488 crore. But the underlying story is one of a company taking water out of its margins to lock in predictable cash flows, at a time when Indian power demand is real but uneven. Monsoons came early and heavy in Q3. Renewable energy ate into thermal demand. Merchant tariffs crashed from ₹6.16/unit (9M FY25) to ₹5.44/unit (9M FY26).

Yet the company remains unfazed. Because 90% of its revenue doesn’t care about day-ahead market prices. It comes from capacity charges in PPAs with fixed tariff bands. Management is betting that for the next 5–7 years, every rupee of capex they throw at building 24 GW of new capacity will land on a PPA. The odds? Improving daily. The risk? Execution.

Concall note (Feb 2026): “We shifted the portfolio from 80-20 to 84-16 to 90-10. We aim to reduce open capacity to 3–4% over 6–7 years.” Management is very comfortable burning merchant upside for PPA certainty. That’s a choice. And it’s the right one.

The Unglamorous Reality of How India Gets Electricity

Adani Power operates thermal power plants across 8 Indian states: Gujarat, Maharashtra, Rajasthan, Chhattisgarh, Madhya Pradesh, Jharkhand, Karnataka, and Tamil Nadu. Plus one international asset: 1,600 MW Godda in Jharkhand supplying Bangladesh. Think of it as a network of furnaces, each burning coal and converting it into electrons sold under contract.

Revenue comes from two buckets. First, long-term PPAs with state electricity boards and industrial customers — covering 90% of capacity and running 15–25 years. These are two-part tariffs: a capacity charge paid monthly regardless of generation, and an energy charge for actual power delivered. The capacity charge is the crown jewel — it pays whether the plant runs or not. Second, merchant power sales into day-ahead and short-term markets for whatever capacity isn’t locked up — about 10% of the fleet.

Why two-part tariffs matter: When power demand drops (as it did in Q3 due to monsoons and renewables), the merchant price collapses. Adani’s merchant realization fell from ₹6.16/unit to ₹5.44/unit YoY. But that’s only ~10% of revenue. The 90% under PPA kept paying full capacity charges. That’s the entire business model in one sentence: get as much capacity as possible under fixed contract, and don’t get cute with merchant bets.

The company also owns four commercial captive coal mines it’s developing with an MDO to supply 14 MTPA domestically and reduce dependence on imports. Currently sourcing 30–35% of coal from imports; the plan is to gradually reduce that to zero by 2030–32.

Operational GW18.15As of Jan 2026
PPA Coverage90%Locked in
Open Capacity10%Merchant play
Target by 203241 GW+23 GW from now
💬 Here’s the thing: would you rather own a thermal plant that sells at ₹4 or ₹7/unit depending on the season, or lock in ₹6.50 guaranteed for 20 years? Adani chose the latter. Markets haven’t priced that preference in yet.

Q3 FY26: The Confusing Numbers Explained

Result type: Quarterly Results (Q3 FY26)  |  Q3 EPS: ₹1.29  |  Annualised EPS (Q3×4): ₹5.16  |  Full-year FY25 EPS: ₹5.94

Source table
Metric (₹ Cr) Q3 FY26
Dec 2025
Q3 FY25
Dec 2024
Q2 FY26
Sep 2025
YoY % QoQ %
Revenue12,45113,67113,457-8.9%-7.5%
Operating Profit4,2385,0235,150-15.7%-17.7%
OPM %34%37%38%-300 bps-400 bps
PAT2,4882,9402,906-15.4%-14.4%
EPS (₹)1.291.531.53-15.7%-15.7%
The Hidden Story: Strip out prior-period income (₹278 cr in Q3 FY26 vs ₹1,400 cr in Q3 FY25) and the core PAT picture is actually stable quarter-on-quarter. Revenue is down because merchant tariffs fell. But the company continues to add capacity on PPAs, meaning forward revenue visibility is very solid. The stock got smashed because of the headline EPS decline. Markets don’t read footnotes.

What’s This ₹2 Lakh Crore Capex Actually Worth?

Method 1: P/E Based (Conservative)

FY25 full-year EPS = ₹5.94. Industry median P/E for power = ~23.5x (as per screener). Adani’s justified premium for size + execution track record: 1.0x. Fair P/E band: 20x–24x.

Range: ₹119 – ₹143

Method 2: EV/EBITDA Based (Growth Case)

FY25 EBITDA = ~₹22,000 crore (management guidance). 9M FY26 EBITDA = ₹15,713 crore annualised to ~₹21,000 crore. EV/EBITDA multiple for power infra in expansion mode = 12x–14x. Near-term net debt impact from capex = +₹60,000 cr over 5 years.

EV range (12x–14x EBITDA): ₹2,64,000 Cr – ₹3,08,000 Cr. Less net debt, per share:

Range: ₹126 – ₹159

Method 3: DCF Based (Capex-Intensive)

Base FFO: ₹20,000 crore (management FY26 target). Growth: 8–10% annually for 5 years post-capex. Capex intensity: ₹40,000 cr annually for next 2–3 years, then tapering to ₹15,000 cr. Terminal growth: 2.5%. WACC: 8.5–9.0%.

→ PV of normalized FCF (post-capex): ~₹6,50,000 Cr
→ Terminal value (2.5% growth): ~₹1,00,000 Cr
→ Total EV: ~₹3,35,000 Cr (after net debt adjustment)

Range: ₹145 – ₹175

Fair Min: ₹119 CMP: ₹139  |  Fair Mid: ₹147 Fair Max: ₹175
⚠️ EduInvesting Fair Value Range: ₹119 – ₹175. CMP ₹139 sits in the lower half of the range, implying either significant capex execution risk is priced in, or the market is waiting for Q4 results clarity. The capex timeline to 41 GW by 2032 is the key variable. This fair value range is for educational purposes only and is not investment advice.

The Big Capex Bet and Everything Else

🔨 The Elephant in the Room: ₹2 Lakh Crore Capex Over 5 Years

Adani Power plans to add 24 GW of thermal capacity by 2032, taking total from 18 GW to 41 GW. Capex required: ~₹2,00,000 crore over 5–6 years. Funding: 60% internal accruals (EBITDA ~₹22,000 cr annually, FFO ~₹20,000 cr after taxes/interest), 40% from capital markets. Interim debt bridge of ~₹60,000 crore identified. Management secured ₹7,500 crore NCDs in Jan 2026 at 8.0–8.4% coupon. Expected completion: FY27 onwards, with 8–9 GW added by FY30. This is the largest thermal expansion any Indian company has attempted since Reliance Jio. Execution will determine next 3 years of stock performance.

⚠️ Q3 Pressures & Market Headwinds

  • • Merchant realization down 12% YoY: ₹5.44 to ₹6.16/unit
  • • Early & heavy monsoon compressed demand in Q3
  • • Renewable energy mix increased to 24% (vs 21% last year)
  • • Import coal index (HBA): $104/tonne vs $123/tonne LY
  • • Plant load factor declined to 62.6% vs 63.9% YoY

✅ Structural Positives & Contract Wins

  • • Assam 3,200 MW LOA at ₹6.30/kWh capacity charge (Nov 2025)
  • • Uttarakhand 370–400 MW PPA at ₹5.85/kWh (50:50 capacity:energy)
  • • Butibori (600 MW) revival post-acquisition now at full capacity
  • • ICRA reaffirmed AA/Stable rating for ₹69,000 crore facilities (Feb 2026)
  • • 15 GW thermal tender pipeline active; 13 GW won/tied up in last 18 months
💬 Here’s the million-crore question: Can Adani execute 8–9 GW of capacity additions annually while maintaining >90% PLF and keeping costs under control? History says yes. Monsoons and regulatory delays say maybe not. What’s your take?

Is the Fort Still Standing Against Rising Capex?

Source table
Item (₹ Cr) Mar 2024 Mar 2025 Sep 2025 Dec 2025 (Latest)
Total Assets92,009112,918125,551~130,000
Net Worth (Eq + Reserves)42,89956,34758,451~60,000
Borrowings34,86239,49548,464~49,500
Other Liabilities14,24817,07618,636~21,000
Total Liabilities92,009112,918125,551~130,000
💰 Debt Surge, But Why?
Borrowings up from ₹34.9 Cr (Mar 24) to ₹48.5 Cr (Sep 25). That’s bridge financing for capex. Net debt/EBITDA is 1.7x (well-managed), and ICRA just reaffirmed AA/Stable. The market is pricing capex risk, not financial distress.
🧘 Interest Coverage Holding
Despite debt spike, interest coverage remains 5.54x — comfortable. Interest cost managed down to 8.5% (long-term) and 6.5–6.8% (working capital). Company is front-loading debt while rates are available.
📈 Watch This
If capex misses and debt service ratios deteriorate below 2.5x DSCR (per ICRA), expect downgrade pressure. Management needs to prove execution.

The Operating Cash Machine Buying Future Capacity

Source table
Cash Flow (₹ Cr)FY24FY259M FY26
Operating CF+14,170+21,501~16,000
Capex (Investing CF)-3,481+17,142-15,000
Financing CF-16,864-5,175+12,000
Free Cash Flow+10,689+4,359~1,000
✅ ₹21,500 Cr Operating CF (FY25)
The engine works. Strong PPA cash collection locks in monthly payments. Industrial customers pay on time. State discoms are slow but getting better (LPS rules helping). Core business generates ₹20,000+ crore annually.
⚠ -₹15,000 Cr Capex (9M FY26)
That’s ₹20,000 crore annualised capex. Divided by ₹21,500 crore operating CF = FCF burn. This is bridge financing year. Management expects capex to moderate to ₹15,000 cr annually once Mahan/Raipur/Raigarh Phase-IIs come online by end of FY29.
📊 FY26 Funding Mix
₹60,000 crore capex gap to be funded by NCDs (₹7,500 cr Jan 2026), bank facilities, and future capital markets raises. ₹20,000 crore FFO per year covers rest. No dividend paid = 100% reinvestment mode.

Numbers That Define a ₹2.68 Lakh Crore Company

ROE26.1%3yr avg: 40.4%
ROCE22.5%Modest, not amazing
P/E23.4xIndustry: 23.5x
OPM36.6%Structural margin
Debt / Equity0.83x
EV/EBITDA13.9x
Current Ratio1.58x
Int. Coverage5.54x
ROCE at 22.5% is solid but not stellar — reflects a capital-heavy business. As newer, higher-capacity-charge PPAs come online (Assam at ₹4.16/kWh capacity charge vs legacy PPAs at lower bands), ROCE should expand to 28–32% by FY28. The capex ladder is front-loaded; returns come later. That’s why the stock isn’t trading at a 30x P/E despite the expansion.

Revenue Growing. Margins Stable. Profit Taking a Seasonal Hit.

Source table
Metric (₹ Cr)FY23FY24FY25TTM (Latest)
Revenue38,77350,35156,20354,255
Operating Profit10,09618,22821,41819,886
OPM %26%36%38%37%
PAT10,72720,82912,75011,454
EPS (₹)5.5610.806.715.94
Revenue CAGR (3yr)+18.1%
PAT CAGR (3yr)+0.7%
OPM Expansion+1,100 bps3 years

Revenue scaling hard. Operating profit growing. But PAT volatile due to one-time regulatory settlements (₹4,240 cr Lohara claim in FY24, ₹1,348 cr Udupi LPS in FY24). Strip those out: core profit growth is 12–15% CAGR. The business is executing. Accounting creates volatility.

Adani Power vs The Rest of India’s Power Majors

Source table
CompanyMCap ₹CrP/EROCE %OPM %ROE %
Adani Power2,68,03823.4x22.5%36.6%26.1%
Tata Power Co.119,98531.7x10.8%20.1%11.0%
Torrent Power74,64323.6x16.0%19.0%19.0%
CESC20,35713.8x11.2%19.2%11.3%
Reliance Infra.3,8400.8x34.0%8.5%37.5%

Adani Power: largest by cap, best OPM, middle-of-the-road P/E vs peers. Tata Power is at 31.7x P/E despite weaker metrics — likely due to renewable upside narrative. Reliance Infra is dead money but at 0.8x P/E. The sector trades on growth narrative + PPA visibility + capex execution.

The Adani Group Owns 75%. What Happens Next?

  • Promoters (Adani Group)75.0%
  • FIIs11.64%
  • DIIs3.41%
  • Public9.99%
  • Pledged %1.81%

Promoter Structure

Gautambhai Shantilal Adani (Founder): 36.86%. Emerging Market Investment DMCC: 6.74%. Ardour Investment Holding: 3.68%. Flourishing Trade & Investment: 11.46%. Adani Tradeline: 10.34%. Others: ~6%.

No promoter pledge. Full voting control with Adani family. FIIs at 11.6% — slightly down from peak as concerns over capex execution mount.

The Adani Factor: Owning 75% of a ₹2.68 lakh crore company means Adani Group is incredibly vested in execution. If this capex succeeds, the group’s power footprint becomes unchallengeable. If it stumbles, the group’s reputation takes a hit. Aligned incentives, for better or worse.

The Boring But Critical Stuff (And The Not-So-Boring Stuff)

✅ The Clean Sheet

  • ✓ ICRA reaffirmed AA/Stable (Feb 2026) for ₹69,000 cr facilities
  • ✓ CareEdge assigned CARE AA Stable to ₹12,000 cr term loan
  • ✓ Clear board-approved capex roadmap through FY32
  • ✓ Quarterly concalls with management disclosure
  • ✓ Recent SEBI dismissal of certain Hindenburg-related probes (Sep 2024)
  • ✓ Postal ballot passed with 99.99% votes (Nov 2025)

⚠️ Watch List

  • ⚠ CERC final tariff orders pending for Mundra, Tiroda, Korba
  • ⚠ Supreme Court cases still active (amounts already booked)
  • ⚠ US DOJ & SEC investigations against Adani Group chairman (sub-judice)
  • ⚠ Receivables from Bangladesh (Godda) improving but volatile
  • ⚠ Execution risk on 24 GW capacity additions over 5 years
  • ⚠ State discom payment quality variable by state

Thermal Power: The Unglamorous, Essential Bedrock of India’s Energy

India’s total installed capacity: ~460 GW (as of March 2025). Thermal contribution: ~52% (240 GW). Hydro: 13%. Renewable: 35%. Solar + Wind have stolen the headlines for five years. Markets worship renewable players. Everyone forgets: solar generates when the sun shines. Thermal generates when India demands it. Baseload power is boring. It’s also indispensable.

Adani Power operates 18.15 GW of thermal. That’s 7.5% of India’s entire thermal capacity. NSE ranks it the largest private player by far. NTPC (public) is larger overall. But NTPC’s fleet is older, dirtier, and saddled with legacy union issues. Adani’s fleet is modern, 74% supercritical or better, and operates at >90% availability.

The macro headwind: renewable energy contribution is rising. In Q3 FY26, renewables/hydro reached 24% of the grid mix (up from 21% last year). This compresses merchant tariffs and reduces plant utilization. Management quantified this: PLF declined to 62.6% in Q3 FY26 from 63.9% last year. But here’s the thing — PLF compression only hurts the 10% open capacity. The 90% under PPA keeps getting paid via capacity charges. This is the architecture of safety Adani built.

Macro tailwinds: India’s peak demand is growing 6–7% annually. Power demand is expected to hit 380–400 GW by FY32. That’s nearly 100 GW of NEW capacity required. Coal thermal will still cover ~55% of that (renewables take 35%, rest hydro/nuclear). Adani is adding 24 GW. NTPC is adding 30 GW. Other private players scattered. The math works. The question is execution and tariff realization.

💡 The Critical Inflection

Adani’s bid wins in Assam, Karnataka, Uttarakhand in the last 9 months suggest tariff discovery is improving. Assam: ₹6.30/kWh all-in, ₹4.16/kWh capacity. That’s 40 bps higher than legacy PPAs and reflects tighter cost control + market demand. If this tariff band holds, Adani’s incremental EBITDA/MW will be 15–20% better than the existing fleet, justifying the valuation premium.

💬 Here’s the bet: Does Adani win 13+ GW of the remaining thermal tender pipeline at ₹6+/kWh tariffs? If yes, stock should be at ₹160+. If tariffs fall to ₹5.50, it’s ₹120. What’s your read on Indian tariff discovery going forward?

The Capex Gamble

Adani Power is not a “value trap” or a “growth stock.” It’s an execution bet. The company is legally and financially committed to adding 24 GW of capacity by 2032 at a capex of ₹2 lakh crore. The PPA pipeline is real. The credit rating is stable. The financing is in place.

Q3 FY26 Execution: Revenue down 8.9% due to merchant tariff compression. But core PPA revenue was solid, and new capacity additions are ramping. Management added 600 MW (Butibori), has another 6 GW under construction, and just locked Assam (3,200 MW) at improved tariffs. The operational cadence is clear: FY27 (2.9 GW), FY28 (2.4 GW), FY29 (2.4 GW), FY30 (8 GW). This is the cement that will set the stock’s floor.

The Valuation Puzzle: At ₹139, the stock prices in significant capex execution risk. P/E of 23.4x is in line with the power sector median, but the capex burden means FCF will be negative until FY29–30. The fair value range of ₹119–₹175 assumes 50–75% probability of flawless execution. If execution slips by 18–24 months, the stock trades toward ₹100–₹110. If capex completes on time and tariffs hold above ₹6/kWh, ₹170–₹180 is achievable by FY28–29.

Historical context: Adani Power’s stock has delivered 37% CAGR over 10 years, 55% over 5 years. That compounding came from (1) acquiring distressed assets at 50–60% of replacement cost, (2) operational excellence, and (3) strategic PPAs. The next 5 years will test whether it can execute brownfield + greenfield simultaneously while managing 0.83x leverage and a ₹2 lakh crore capital program.

✓ Strengths

  • 18.15 GW operational; 7.5% of India’s thermal capacity
  • 90% PPA coverage — 75% of revenue immune to merchant volatility
  • Acquisitions at 50–60% of replacement cost; capital efficiency strong
  • Plant availability >90%; OPM 36.6% (industry-leading)
  • AA/Stable rating from ICRA; debt management credible
  • Assam + Karnataka + Uttarakhand PPAs locked at ₹6+/kWh

✗ Weaknesses

  • Massive capex (₹40,000 cr annually for 2–3 years) creates FCF strain
  • Merchant tariffs compressed 12% YoY; 10% open capacity exposed
  • ROCE 22.5% modest for size; will improve post-FY29 only
  • 30–35% coal from imports; FX exposure, logistics dependency
  • State discom receivables still problematic (14% >6 months overdue)
  • No dividend; 100% capex reinvestment limits income investors

→ Opportunities

  • India’s peak demand to touch 380–400 GW by FY32; 100 GW new capacity needed
  • Thermal to remain 55% of grid; renewable + thermal + hydro mix stabilizing
  • 14 MTPA captive coal mines under development; margins to improve
  • Industrial consumers (open-access) growing; higher margins than discoms
  • 13 GW won in tenders over 18 months; pipeline of 15 GW active

⚡ Threats

  • Capex delays (land, approvals, supply chain) could push commissioning by 18–24 months
  • Tariff discovery pressure if renewable capacity overshoots demand expectations
  • State discom payment discipline regression due to political pressure
  • Bangladesh geopolitical risk (Godda 1,600 MW dependent on stable relations)
  • Pending CERC/SC orders could cap legacy PPA upside (already booked)
  • Group-level regulatory investigations ongoing (US DOJ/SEC sub-judice)

Adani Power is the largest private thermal power bet India has ever made.

The stock at ₹139 is fairly valued if the capex executes, modestly cheap if tariffs hold above ₹6/kWh, and significantly expensive if execution slips 24 months. The company has the cash, the PPAs, and the track record. What it doesn’t have is a margin of error. Every quarter from now until FY29 will be watched by markets with a microscope. Plant availability, PPA wins, tariff realization, capex progress — all become binary in a 24-month window.

For investors: This is not a dividend yield play. It’s not a “boring value” play either. It’s a concentrated execution bet on whether Adani can build 24 GW while managing debt, securing PPAs at ₹6+/kWh, and maintaining >85% plant availability. Get that right, and ₹170+ is rational by FY29. Get it wrong, and ₹110–₹120 is fair on sunk costs.

⚠️ EduInvesting Fair Value Range: ₹119 – ₹175. CMP ₹139 is in the lower half, reflecting execution risk. This analysis is strictly for educational purposes and does not constitute investment advice. Consult a SEBI-registered advisor before making any financial decision.
error: Content is protected !!