Adani Energy Solutions Ltd. (AESL) is poised at the intersection of India’s transmission transformation, renewable integration, and smart metering expansion. This in-depth analysis reviews the company’s financial performance, growth segments, and a 10-year stock forecast based on execution plans and strategic pipeline visibility.
Company Overview: India’s Private Transmission Leader
AESL is India’s largest private power transmission company, expanding aggressively across three segments: transmission, smart metering, and distribution. In FY25, the company invested ₹11,444 crore—double its FY24 capex. For FY26, it plans to invest ₹16,000–18,000 crore, including ₹13,000 crore for transmission and ₹4,000 crore in smart metering.
AESL is executing projects worth over ₹60,000 crore across the country. The company is also ramping up smart meter installations, having deployed over 32 lakh units, with an ambitious 1 crore target by FY26.
| Adani Energy Solutions Ltd – Key Financial Ratios | |
|---|---|
| Market Cap | ₹ 1,05,298 Cr |
| Current Price | ₹ 877 |
| High / Low | ₹ 1,348 / 588 |
| Stock P/E | 47.2 |
| Book Value | ₹ 184 |
| Dividend Yield | 0.00% |
| ROCE (Return on Capital Employed) | 10.2% |
| ROE (Return on Equity) | 12.9% |
| Face Value | ₹ 10.0 |
| Profit Variation (5 Years) | 25.8% |
| Cash Flow from Operations | ₹ 8,695 Cr |
| Price to Earning | 47.2 |
| Return on Equity (Latest) | 12.9% |
| Debt to Equity | 1.83 |
| Profit Growth (TTM) | 113% |
| CMP / FCF | -316 |
Shareholding Pattern Analysis (Jun 2022 – Mar 2025)
| Quarter | Promoters % | FIIs % | DIIs % | Public % | No. of Shareholders |
|---|---|---|---|---|---|
| Jun 2022 | 73.87% | 20.01% | 3.43% | 2.70% | 1,25,733 |
| Sep 2022 | 73.87% | 19.93% | 3.59% | 2.61% | 1,27,095 |
| Dec 2022 | 74.19% | 19.32% | 3.78% | 2.72% | 1,52,432 |
| Mar 2023 | 71.64% | 21.04% | 3.80% | 3.51% | 3,22,851 |
| Jun 2023 | 68.27% | 19.65% | 3.82% | 8.26% | 4,26,135 |
| Sep 2023 | 73.22% | 17.74% | 3.87% | 5.17% | 4,21,057 |
| Dec 2023 | 73.22% | 17.49% | 3.82% | 5.46% | 4,76,626 |
| Mar 2024 | 73.22% | 17.49% | 3.80% | 5.49% | 4,78,125 |
| Jun 2024 | 74.95% | 15.53% | 3.91% | 5.54% | 4,93,621 |
| Sep 2024 | 69.94% | 18.66% | 5.38% | 6.03% | 4,50,283 |
| Dec 2024 | 69.94% | 17.34% | 5.85% | 6.87% | 5,49,520 |
| Mar 2025 | 69.94% | 17.58% | 6.33% | 6.16% | 5,27,137 |
A change in shareholding reflects a shift in investor confidence:
- Promoter holding reduced from 60.86% to 55.89%
- Public holding rose from 2.7% to 6.16%
- FII and DII interest remains steady
This trend indicates increased public and institutional faith in the long-term story of AESL.
Adani Energy Financial Performance Snapshot
AESL’s decade-long numbers show sharp growth:
Revenue & Net Profit Trend
- Revenue CAGR (2014–2025): 68%
- Net Profit CAGR: 79%
- FY25 Standalone Revenue: ₹23,767 Cr
- FY25 Net Profit: ₹922 Cr
Cash Flow and Balance Sheet Strength
- Operating Cash Flow (FY25): ₹8,695 Cr
- Borrowings: ₹40,275 Cr
- Reserves: ₹20,867 Cr
- Net cash flow: ₹1,443 Cr
Segment-Wise Growth Overview
Transmission
AESL leads India’s private transmission sector with 99.7% availability and a pipeline of seven new projects in FY26. Its Mumbai HVDC project, worth ₹7,000 crore, is on track for December 2025 commissioning.
Smart Metering
With a per-meter cost of ₹5,500–5,800, AESL plans to scale from 32 lakh to 1 crore meters in FY26. EBITDA per meter is estimated at ₹1,350 annually.
Distribution
Distribution loss in Mumbai fell to 4.7% (from 5.29%), and energy sales grew by 6%. Renewable contribution reached 36%, the highest in India.
Peer Comparison (As of May 2025)
| Company | CMP (₹) | P/E | ROCE | Qtr Profit Growth (%) |
|---|---|---|---|---|
| NTPC | 344.60 | 14.27 | 10.76% | 23.38% |
| Tata Power | 402.05 | 31.74 | 11.29% | 18.16% |
| AESL | 877.00 | 47.20 | 10.20% | 79.05% |
AESL’s premium valuation is backed by higher growth rates and ambitious project execution.
Pros and Cons for Investors
Strengths
- Smart metering and transmission leadership
- High revenue and profit CAGR
- Project execution and regulatory incentives
Weaknesses
- No dividend payout
- Declining promoter holding
- Low interest coverage and rising debtor days
Adani Energy share price Target: 2025–2035
Below is a year-wise analysis of AESL’s stock price forecast with in-depth justifications:
Adani Energy share price Target 2025: ₹877 (Base Year)
This year serves as the baseline, with AESL trading at ₹877 post-FY25 results. The company posted strong 23% EBITDA growth and an operational capex of over ₹11,444 crore. It has demonstrated efficiency across its core verticals with robust execution, giving a fair valuation.
Adani Energy share price Target 2026: ₹980 (+11.7%)
FY26 is forecasted to see the completion of Mumbai HVDC and ramp-up in smart meter deployment. With ₹16,000–18,000 Cr capex planned, AESL’s EBITDA is expected to expand. Successful implementation of 7 major transmission projects will begin impacting revenue positively. The smart meter installation base is set to cross 1 crore, unlocking recurring revenues.
Adani Energy share price Target 2027: ₹1160 (+18.3%)
By this time, full revenue recognition from the smart metering base kicks in. AESL’s EBITDA will receive a boost from regulated returns and incentives (expected to exceed ₹200 Cr/year). With transmission line availability near 100% and project cost recovery models in place, market re-rating is justified. Profit CAGR sustains near 25%.
Adani Energy share price Target 2028: ₹1370 (+18.1%)
Key projects like Khavda Phase II and Halvad transmission lines contribute significantly to revenue. Smart metering scale enables cost efficiency. Adani’s stable interest cost (sub-9% refinancing from Indian banks) and operational leverage support higher margins. Historical ROCE improvement and stable asset addition support valuation jump.
Adani Energy share price Target 2029: ₹1600 (+16.8%)
Transmission execution peaks with multiple state-level projects (especially Maharashtra, MP). Profit visibility improves as legacy projects mature. Working capital stabilizes; interest coverage improves. AESL continues to benefit from the green energy transition and rising urban electricity demand.
Adani Energy share price Target 2030: ₹1860 (+16.2%)
Mumbai distribution operations reach high maturity. Distribution loss is expected to fall below 4.5%. Demand from EV hubs and data centers rises, and recurring cash flow becomes reliable. EBITDA crosses ₹5000 Cr, according to historical 3-year trends.
Adani Energy share price Target 2031: ₹2190 (+17.7%)
With ₹45,000 Cr worth of projects becoming operational, earnings scale up. Smart meter income, transmission incentives, and regulatory tariff hikes drive high-margin growth. AESL’s asset base expands, creating scope for investor interest.
Adani Energy share price Target 2032: ₹2520 (+15.1%)
Company gains leadership in intrastate renewable transmission as more state bids are won. C&I business contributes higher EBITDA from managed power for hyperscale data centers. Asset-light segments drive additional margin expansion.
Adani Energy share price Target 2033: ₹2950 (+17.0%)
Successful monetization of contracts from UP DISCOMs and C&I boosts net profits. AESL is expected to begin dividends from FY33, expanding investor base. Positive regulatory sentiment improves sector valuation.
Adani Energy share price Target 2034: ₹3390 (+14.9%)
Growth moderates slightly as projects stabilize. However, accumulated ROE and EPS gains keep AESL attractive. Data center boom and smart city integration feed into demand. Infra-focused FIIs show strong interest.
Adani Energy share price Target 2035: ₹3880 (+14.4%)
AESL transitions to a cash-rich, dividend-paying infrastructure giant. Power distribution and managed energy service (C&I) become robust annuity businesses. Capital appreciation remains steady amid stabilized asset turnover.
Investment Outlook
AESL’s business model ensures predictable cash flow, government-aligned infra expansion, and multi-vertical growth. Investors with a 5–10 year horizon can benefit from strong asset creation, improved return ratios, and earnings consistency.
Recommendation: Long-term BUY for capital growth and future dividend potential.
Hi, I’m Ashish, the author here. With a solid background in data analytics and statistics, I bring you straightforward insights into the stock market. I research stocks inside out, blending fundamental and technical analyses. My goal is to provide you with clear, actionable content that simplifies the complexities of investing. Join me on this journey for straightforward advice and a data-driven approach to making informed decisions in the stock market.
