Adani Power Ltd
NSE:ADANIPOWER
US |
Johnson & Johnson
NYSE:JNJ
|
Pharmaceuticals
|
|
US |
Berkshire Hathaway Inc
NYSE:BRK.A
|
Financial Services
|
|
US |
Bank of America Corp
NYSE:BAC
|
Banking
|
|
US |
Mastercard Inc
NYSE:MA
|
Technology
|
|
US |
UnitedHealth Group Inc
NYSE:UNH
|
Health Care
|
|
US |
Exxon Mobil Corp
NYSE:XOM
|
Energy
|
|
US |
Pfizer Inc
NYSE:PFE
|
Pharmaceuticals
|
|
US |
Palantir Technologies Inc
NYSE:PLTR
|
Technology
|
|
US |
Nike Inc
NYSE:NKE
|
Textiles, Apparel & Luxury Goods
|
|
US |
Visa Inc
NYSE:V
|
Technology
|
|
CN |
Alibaba Group Holding Ltd
NYSE:BABA
|
Retail
|
|
US |
3M Co
NYSE:MMM
|
Industrial Conglomerates
|
|
US |
JPMorgan Chase & Co
NYSE:JPM
|
Banking
|
|
US |
Coca-Cola Co
NYSE:KO
|
Beverages
|
|
US |
Walmart Inc
NYSE:WMT
|
Retail
|
|
US |
Verizon Communications Inc
NYSE:VZ
|
Telecommunication
|
Utilize notes to systematically review your investment decisions. By reflecting on past outcomes, you can discern effective strategies and identify those that underperformed. This continuous feedback loop enables you to adapt and refine your approach, optimizing for future success.
Each note serves as a learning point, offering insights into your decision-making processes. Over time, you'll accumulate a personalized database of knowledge, enhancing your ability to make informed decisions quickly and effectively.
With a comprehensive record of your investment history at your fingertips, you can compare current opportunities against past experiences. This not only bolsters your confidence but also ensures that each decision is grounded in a well-documented rationale.
Do you really want to delete this note?
This action cannot be undone.
52 Week Range |
437.65
874.5
|
Price Target |
|
We'll email you a reminder when the closing price reaches INR.
Choose the stock you wish to monitor with a price alert.
Johnson & Johnson
NYSE:JNJ
|
US | |
Berkshire Hathaway Inc
NYSE:BRK.A
|
US | |
Bank of America Corp
NYSE:BAC
|
US | |
Mastercard Inc
NYSE:MA
|
US | |
UnitedHealth Group Inc
NYSE:UNH
|
US | |
Exxon Mobil Corp
NYSE:XOM
|
US | |
Pfizer Inc
NYSE:PFE
|
US | |
Palantir Technologies Inc
NYSE:PLTR
|
US | |
Nike Inc
NYSE:NKE
|
US | |
Visa Inc
NYSE:V
|
US | |
Alibaba Group Holding Ltd
NYSE:BABA
|
CN | |
3M Co
NYSE:MMM
|
US | |
JPMorgan Chase & Co
NYSE:JPM
|
US | |
Coca-Cola Co
NYSE:KO
|
US | |
Walmart Inc
NYSE:WMT
|
US | |
Verizon Communications Inc
NYSE:VZ
|
US |
This alert will be permanently deleted.
Income Statement
Earnings Waterfall
Adani Power Ltd
Revenue
|
546.5B
INR
|
Cost of Revenue
|
-306.1B
INR
|
Gross Profit
|
240.4B
INR
|
Operating Expenses
|
-71.2B
INR
|
Operating Income
|
169.2B
INR
|
Other Expenses
|
-42B
INR
|
Net Income
|
127.2B
INR
|
Income Statement
Adani Power Ltd
Sep-2014 | Dec-2014 | Mar-2015 | Jun-2015 | Sep-2015 | Dec-2015 | Mar-2016 | Jun-2016 | Sep-2016 | Dec-2016 | Mar-2017 | Jun-2017 | Sep-2017 | Dec-2017 | Mar-2018 | Jun-2018 | Sep-2018 | Dec-2018 | Mar-2019 | Jun-2019 | Sep-2019 | Dec-2019 | Mar-2020 | Jun-2020 | Sep-2020 | Dec-2020 | Mar-2021 | Jun-2021 | Sep-2021 | Dec-2021 | Mar-2022 | Jun-2022 | Sep-2022 | Dec-2022 | Mar-2023 | Jun-2023 | Sep-2023 | Dec-2023 | Mar-2024 | Jun-2024 | Sep-2024 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | ||||||||||||||||||||||||||||||||||||||||||
Revenue |
192 559
N/A
|
205 697
+7%
|
188 237
-8%
|
195 439
+4%
|
211 466
+8%
|
218 336
+3%
|
255 322
+17%
|
249 728
-2%
|
247 987
-1%
|
240 391
-3%
|
226 155
-6%
|
228 509
+1%
|
234 335
+3%
|
228 465
-3%
|
203 043
-11%
|
185 907
-8%
|
196 131
+5%
|
211 489
+8%
|
238 842
+13%
|
278 592
+17%
|
265 934
-5%
|
267 879
+1%
|
264 677
-1%
|
238 667
-10%
|
257 002
+8%
|
260 202
+1%
|
262 215
+1%
|
275 865
+5%
|
250 209
-9%
|
234 870
-6%
|
277 112
+18%
|
348 654
+26%
|
367 255
+5%
|
391 290
+7%
|
380 789
-3%
|
360 558
-5%
|
420 026
+16%
|
472 296
+12%
|
501 184
+6%
|
543 013
+8%
|
546 496
+1%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(114 393)
|
(118 790)
|
(125 583)
|
(126 104)
|
(136 199)
|
(140 965)
|
(155 013)
|
(142 118)
|
(141 631)
|
(140 944)
|
(155 831)
|
(151 803)
|
(152 725)
|
(151 503)
|
(137 265)
|
(115 450)
|
(121 968)
|
(134 997)
|
(173 510)
|
(192 902)
|
(191 823)
|
(190 003)
|
(189 215)
|
(172 990)
|
(164 745)
|
(166 085)
|
(160 986)
|
(168 902)
|
(171 942)
|
(155 045)
|
(162 958)
|
(187 703)
|
(206 173)
|
(231 467)
|
(265 965)
|
(257 880)
|
(273 865)
|
(294 300)
|
(295 684)
|
(304 134)
|
(306 101)
|
|
Gross Profit |
78 167
N/A
|
86 908
+11%
|
62 654
-28%
|
69 334
+11%
|
75 265
+9%
|
77 369
+3%
|
100 309
+30%
|
107 610
+7%
|
106 356
-1%
|
99 447
-6%
|
70 324
-29%
|
76 706
+9%
|
81 610
+6%
|
76 962
-6%
|
65 777
-15%
|
70 457
+7%
|
74 164
+5%
|
76 494
+3%
|
65 332
-15%
|
85 692
+31%
|
74 112
-14%
|
77 876
+5%
|
75 462
-3%
|
65 679
-13%
|
92 259
+40%
|
94 119
+2%
|
101 229
+8%
|
106 963
+6%
|
78 267
-27%
|
79 825
+2%
|
114 154
+43%
|
160 951
+41%
|
161 082
+0%
|
159 824
-1%
|
114 823
-28%
|
102 678
-11%
|
146 161
+42%
|
177 997
+22%
|
205 499
+15%
|
238 880
+16%
|
240 395
+1%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(37 683)
|
(40 356)
|
(28 853)
|
(35 660)
|
(34 962)
|
(33 295)
|
(38 746)
|
(45 212)
|
(45 711)
|
(45 784)
|
(37 247)
|
(86 782)
|
(87 479)
|
(89 480)
|
(37 254)
|
(47 613)
|
(49 435)
|
(48 051)
|
(38 539)
|
(48 508)
|
(47 422)
|
(48 576)
|
(46 227)
|
(52 776)
|
(53 043)
|
(53 416)
|
(46 364)
|
(49 617)
|
(49 287)
|
(49 113)
|
(46 074)
|
(53 685)
|
(56 451)
|
(58 737)
|
(52 694)
|
(58 509)
|
(61 470)
|
(63 195)
|
(64 865)
|
(70 196)
|
(71 211)
|
|
Selling, General & Administrative |
(2 740)
|
(3 010)
|
(10 189)
|
(7 224)
|
(7 405)
|
(7 505)
|
(11 383)
|
(3 772)
|
(3 824)
|
(3 851)
|
(9 908)
|
(3 533)
|
(3 722)
|
(3 643)
|
(9 472)
|
(3 855)
|
(3 517)
|
(3 504)
|
(9 950)
|
(3 681)
|
(3 836)
|
(4 048)
|
(15 165)
|
(4 362)
|
(4 370)
|
(4 351)
|
(12 806)
|
(4 354)
|
(4 442)
|
(4 545)
|
(13 058)
|
(4 942)
|
(5 245)
|
(5 504)
|
(16 800)
|
(5 868)
|
(5 944)
|
(6 034)
|
(21 732)
|
(7 058)
|
(7 238)
|
|
Depreciation & Amortization |
(22 096)
|
(23 815)
|
(18 182)
|
(19 847)
|
(18 993)
|
(17 739)
|
(26 658)
|
(26 998)
|
(27 037)
|
(26 959)
|
(26 724)
|
(27 400)
|
(28 205)
|
(28 858)
|
(26 987)
|
(27 119)
|
(27 312)
|
(27 404)
|
(27 506)
|
(27 611)
|
(28 289)
|
(29 299)
|
(30 065)
|
(30 995)
|
(31 620)
|
(31 885)
|
(32 017)
|
(31 934)
|
(31 506)
|
(31 253)
|
(31 175)
|
(31 593)
|
(32 073)
|
(32 606)
|
(33 037)
|
(34 222)
|
(35 937)
|
(37 583)
|
(39 313)
|
(39 924)
|
(40 465)
|
|
Other Operating Expenses |
(12 849)
|
(13 531)
|
(483)
|
(8 589)
|
(8 564)
|
(8 053)
|
(704)
|
(14 444)
|
(14 851)
|
(14 974)
|
(616)
|
(55 849)
|
(55 552)
|
(56 979)
|
(794)
|
(16 639)
|
(18 608)
|
(17 145)
|
(1 082)
|
(17 218)
|
(15 298)
|
(15 230)
|
(996)
|
(17 420)
|
(17 054)
|
(17 181)
|
(1 541)
|
(13 331)
|
(13 340)
|
(13 316)
|
(1 840)
|
(17 150)
|
(19 134)
|
(20 626)
|
(2 858)
|
(18 418)
|
(19 590)
|
(19 579)
|
(3 820)
|
(23 214)
|
(23 507)
|
|
Operating Income |
40 483
N/A
|
46 551
+15%
|
33 801
-27%
|
33 674
0%
|
40 304
+20%
|
44 075
+9%
|
61 563
+40%
|
62 398
+1%
|
60 645
-3%
|
53 663
-12%
|
33 077
-38%
|
(10 077)
N/A
|
(5 871)
+42%
|
(12 520)
-113%
|
28 524
N/A
|
22 844
-20%
|
24 729
+8%
|
28 443
+15%
|
26 793
-6%
|
37 184
+39%
|
26 691
-28%
|
29 301
+10%
|
29 236
0%
|
12 901
-56%
|
39 214
+204%
|
40 702
+4%
|
54 865
+35%
|
57 347
+5%
|
28 981
-49%
|
30 712
+6%
|
68 080
+122%
|
107 266
+58%
|
104 630
-2%
|
101 087
-3%
|
62 129
-39%
|
44 169
-29%
|
84 691
+92%
|
114 801
+36%
|
140 634
+23%
|
168 684
+20%
|
169 185
+0%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
(44 008)
|
(50 033)
|
(41 373)
|
(51 130)
|
(54 012)
|
(52 414)
|
(50 717)
|
(59 674)
|
(57 506)
|
(58 624)
|
(49 357)
|
(58 573)
|
(58 124)
|
(57 934)
|
(45 875)
|
(55 255)
|
(55 434)
|
(56 630)
|
(35 109)
|
(56 161)
|
(55 357)
|
(54 277)
|
(39 359)
|
(53 849)
|
(54 226)
|
(52 232)
|
(33 631)
|
(47 827)
|
(43 951)
|
(41 864)
|
(1 016)
|
(38 499)
|
(36 916)
|
(36 228)
|
13 309
|
(33 936)
|
(34 639)
|
(33 145)
|
62 454
|
(33 161)
|
(32 345)
|
|
Non-Reccuring Items |
(1 284)
|
(1 284)
|
(169)
|
1 095
|
1 095
|
1 095
|
0
|
0
|
0
|
0
|
(40 767)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(10 042)
|
(10 030)
|
(10 030)
|
(10 030)
|
12
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Gain/Loss on Disposition of Assets |
0
|
0
|
(5)
|
0
|
0
|
0
|
(200)
|
0
|
0
|
0
|
(84)
|
0
|
0
|
0
|
(351)
|
0
|
0
|
0
|
(296)
|
0
|
0
|
0
|
(483)
|
0
|
0
|
0
|
(196)
|
0
|
0
|
0
|
(468)
|
0
|
0
|
0
|
(309)
|
0
|
0
|
0
|
(207)
|
0
|
0
|
|
Total Other Income |
1 838
|
1 645
|
(5 232)
|
2 529
|
2 586
|
2 469
|
(6 899)
|
1 967
|
2 573
|
2 968
|
(5 471)
|
4 451
|
6 069
|
6 196
|
(3 088)
|
8 610
|
10 811
|
12 960
|
(1 147)
|
25 575
|
29 813
|
28 042
|
(2 013)
|
13 167
|
14 603
|
15 550
|
1 849
|
24 203
|
17 653
|
17 936
|
(825)
|
51 169
|
61 310
|
64 241
|
1 618
|
95 848
|
101 276
|
99 657
|
5 034
|
33 451
|
21 239
|
|
Pre-Tax Income |
(2 972)
N/A
|
(3 122)
-5%
|
(12 978)
-316%
|
(13 831)
-7%
|
(10 025)
+28%
|
(4 774)
+52%
|
3 747
N/A
|
4 690
+25%
|
5 710
+22%
|
(1 993)
N/A
|
(62 602)
-3 041%
|
(64 198)
-3%
|
(57 925)
+10%
|
(64 258)
-11%
|
(20 789)
+68%
|
(23 802)
-14%
|
(19 895)
+16%
|
(15 228)
+23%
|
(9 759)
+36%
|
(3 445)
+65%
|
(8 884)
-158%
|
(6 965)
+22%
|
(22 649)
-225%
|
(27 768)
-23%
|
(409)
+99%
|
4 019
N/A
|
22 887
+469%
|
33 720
+47%
|
2 682
-92%
|
6 783
+153%
|
65 771
+870%
|
119 936
+82%
|
129 024
+8%
|
129 100
+0%
|
76 747
-41%
|
106 081
+38%
|
151 328
+43%
|
181 313
+20%
|
207 915
+15%
|
168 974
-19%
|
158 079
-6%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
12 694
|
14 006
|
0
|
2 225
|
2 359
|
2 490
|
1 761
|
153
|
50
|
(21)
|
861
|
254
|
257
|
235
|
52
|
(681)
|
(3 865)
|
(7 306)
|
(85)
|
(781)
|
828
|
3 692
|
(99)
|
829
|
(4 289)
|
(4 580)
|
(10 188)
|
(11 415)
|
(4 963)
|
(3 991)
|
(16 656)
|
(25 804)
|
(25 631)
|
(27 803)
|
30 519
|
40 981
|
54 720
|
52 027
|
373
|
(9 152)
|
(31 224)
|
|
Income from Continuing Operations |
9 723
|
10 884
|
(12 978)
|
(11 606)
|
(7 666)
|
(2 284)
|
5 508
|
4 844
|
5 760
|
(2 014)
|
(61 741)
|
(63 943)
|
(57 666)
|
(64 022)
|
(20 738)
|
(24 484)
|
(23 761)
|
(22 534)
|
(9 844)
|
(4 227)
|
(8 057)
|
(3 273)
|
(22 748)
|
(26 939)
|
(4 697)
|
(560)
|
12 700
|
22 307
|
(2 280)
|
2 792
|
49 116
|
94 132
|
103 394
|
101 296
|
107 266
|
147 062
|
206 048
|
233 340
|
208 288
|
159 822
|
126 855
|
|
Income to Minority Interest |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
343
|
|
Equity Earnings Affiliates |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(103)
|
(292)
|
(292)
|
(292)
|
(189)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Net Income (Common) |
8 777
N/A
|
9 938
+13%
|
(8 156)
N/A
|
(6 784)
+17%
|
(2 844)
+58%
|
2 538
N/A
|
5 508
+117%
|
4 844
-12%
|
5 760
+19%
|
(2 014)
N/A
|
(61 741)
-2 966%
|
(63 943)
-4%
|
(57 665)
+10%
|
(64 123)
-11%
|
(21 030)
+67%
|
(24 775)
-18%
|
(24 053)
+3%
|
(22 724)
+6%
|
(9 844)
+57%
|
(4 227)
+57%
|
(8 057)
-91%
|
(3 273)
+59%
|
(22 748)
-595%
|
(26 939)
-18%
|
(4 697)
+83%
|
(560)
+88%
|
12 700
N/A
|
22 307
+76%
|
(2 280)
N/A
|
2 792
N/A
|
49 116
+1 659%
|
94 132
+92%
|
103 394
+10%
|
101 296
-2%
|
107 266
+6%
|
147 062
+37%
|
206 048
+40%
|
233 340
+13%
|
208 288
-11%
|
159 822
-23%
|
127 198
-20%
|
|
EPS (Diluted) |
3.05
N/A
|
3.46
+13%
|
-2.83
N/A
|
-2.36
+17%
|
-0.96
+59%
|
0.86
N/A
|
1.84
+114%
|
1.45
-21%
|
1.68
+16%
|
-0.57
N/A
|
-17.82
-3 026%
|
-16.57
+7%
|
-14.8
+11%
|
-16.64
-12%
|
-5.45
+67%
|
-6.42
-18%
|
-6.21
+3%
|
-6.54
-5%
|
-2.55
+61%
|
-1.92
+25%
|
-2.08
-8%
|
-0.84
+60%
|
-5.9
-602%
|
-9.39
-59%
|
-1.21
+87%
|
-0.14
+88%
|
3.29
N/A
|
5.78
+76%
|
-0.6
N/A
|
0.72
N/A
|
12.73
+1 668%
|
24.41
+92%
|
26.81
+10%
|
26.26
-2%
|
27.81
+6%
|
36.76
+32%
|
51.49
+40%
|
56.33
+9%
|
54
-4%
|
39.7
-26%
|
31.34
-21%
|