Valuation Adani Enterprises Limited

Equities

Market Closed - Bombay S.E. Other stock markets 03:55:45 18/02/2026 pm IST			5-day change	1st Jan Change
2,210.80 ^INR	-1.40%		-1.06%	-1.28%

18/02	Global markets live: Alphabet, Amazon, Microsoft, Palo Alto Networks, DeepMind…
18/02	The Calm Before the Fed

Data adjusted to current consolidation scope

Fiscal Period: March	2021	2022	2023	2024	2025	2026	2027	2028
Capitalization ¹	11,33,739	22,16,887	19,95,002	36,40,651	26,79,719	28,57,862	-	-
Change	-	95.54%	-10.01%	82.49%	-26.39%	6.65%	-	-
Enterprise Value (EV) ¹	11,33,739	22,16,887	19,95,002	40,71,205	35,11,708	34,45,810	36,86,965	39,08,623
Change	-	95.54%	-10.01%	104.07%	-13.74%	-1.88%	7%	6.01%
P/E ratio	123x	286x	80.3x	117x	38.3x	45.8x	57.4x	54.2x
PBR	-	-	-	-	-	-	-	-
PEG	-	-18x	0x	4.7x	0x	-2.3x	-2.8x	9.12x
Capitalization / Revenue	2.87x	3.19x	1.46x	3.35x	2.74x	2.95x	2.14x	1.88x
EV / Revenue	2.87x	3.19x	1.46x	3.74x	3.59x	3.55x	2.76x	2.57x
EV / EBITDA	45.3x	59.7x	22.6x	35.8x	24.6x	20.7x	16.8x	15.9x
EV / EBIT	-	-	-	48.8x	35x	24.3x	25.1x	22.9x
EV / FCF	-2,494x	-21.6x	68.8x	-33.8x	-14.2x	-37.4x	-101x	87.5x
FCF Yield	-0.04%	-4.63%	1.45%	-2.96%	-7.02%	-2.67%	-0.99%	1.14%
Dividend per Share ²	-	-	-	-	1.3	1.2	1.2	1.2
Rate of return	-	-	-	-	0.06%	0.05%	0.05%	0.05%
EPS ²	8.39	7.06	21.78	27.24	60.55	48.3	38.53	40.82
Distribution rate	-	-	-	-	2.15%	2.48%	3.11%	2.94%
Net sales ¹	3,95,371	6,94,202	13,69,778	10,87,235	9,78,948	9,70,212	13,34,714	15,20,218
EBITDA ¹	25,050	37,130	88,280	1,13,766	1,42,520	1,66,102	2,19,583	2,46,593
EBIT ¹	-	-	-	83,344	1,00,407	1,41,548	1,46,987	1,70,686
Net income ¹	9,226	7,766	24,729	32,408	70,990	67,407	66,528	70,513
Net Debt ¹	-	-	-	4,30,554	8,31,989	5,87,948	8,29,103	10,50,761
Reference price ²	1,030.85	2,015.70	1,750.00	3,193.55	2,321.75	2,210.80	2,210.80	2,210.80
Nbr of stocks (in thousands)	10,99,810	10,99,810	11,40,001	11,40,001	11,54,181	12,92,682	-	-
Announcement Date	05/05/21	03/05/22	04/05/23	02/05/24	01/05/25	-	-	-

¹INR in Million²INR

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
ADANI ENTERPRISES LIMITED	46.42x	3.59x	20.99x	0.05%	3.2TCr
MITSUBISHI CORPORATION	25.31x	1.22x	26.32x	2.26%	12TCr
MITSUI & CO., LTD.	18.67x	1.38x	24.34x	2.12%	10TCr
ITOCHU CORPORATION	16.63x	1.21x	13.56x	1.96%	9.8TCr
MARUBENI CORPORATION	17.61x	1.44x	20.72x	1.79%	6.15TCr
SUMITOMO CORPORATION	13.72x	1.51x	18.16x	2.14%	5.09TCr
TOYOTA TSUSHO CORPORATION	18.41x	0.74x	11.48x	1.8%	4.5TCr
SAMSUNG C&T CORPORATION	24.2x	1.23x	11.47x	0.83%	3.59TCr
ADDTECH AB	40.36x	3.78x	21.39x	1.09%	950.07Cr
BUNZL PLC	15.6x	0.78x	8.14x	3.51%	924.32Cr
Average	23.69x	1.69x	17.66x	1.75%	5.6TCr
Weighted average by Cap.	21.37x	1.43x	19.54x	1.86%