Clear visual breakdown: for every ₹100 earned, see how much flows to salaries, operating costs, government taxes, EPS profit, and your share.
Profit Conversion
₹33.1/ ₹100
High profit margin business
Human Capital & Talent
₹12.0/ ₹100
Workforce salaries, engineers & talent
Earnings Per Share (EPS)
₹58.23/ share
Annual profit generated per stock unit
Shareholder Payout
₹8.9/ ₹100
Direct cash dividends & buybacks
Multi-Stage Money Stream (Sankey Flow)
Hover or drag nodes to inspect connections and money volumeMode: Every ₹100 Company Sales
Revenue
Materials / Production
Human Capital (Talent)
Government Taxes
Net Profit / EPS
Dividends & Reinvestment
Topline Money Inflow100.0%
Gross Commercial Revenue
₹100.00per ₹100 sales
For every ₹100 collected by ADANI PORT & SEZ LTD from customers and clients globally.
Raw Materials, Energy & Inventory39.5%
Direct Production & Materials (COGS)
₹39.51per ₹100 sales
Direct physical costs required to produce the company's products, chip fabrication, server components, or merchandise.
Salaries, Benefits, R&D & Talent12.0%
Human Capital & Engineering Workforce
₹12.00per ₹100 sales
Compensation paid to software engineers, technicians, designers, operators, and staff driving the business forward.
Cloud Servers, Sales, Marketing & Legal11.8%
Operating, Tech & Administrative (SG&A)
₹11.84per ₹100 sales
Essential business operations including data center infrastructure, global marketing, compliance, and office facilities.
Interest to Bank Lenders & Bondholders9.7%
Debt Servicing & Financing Costs
₹9.68per ₹100 sales
Cost of borrowed capital. Lower interest outlays indicate low debt dependency and strong financial solvency.
Direct Corporate Tax Paid to State5.3%
Government Corporate Taxes
₹5.33per ₹100 sales
Statutory income taxes contributed to national infrastructure, roads, defense, and public governance.
Pure Profit Belongs to Shareholders33.1%
Net Bottom-Line Profit (EPS Engine)
₹33.06per ₹100 sales
The ultimate earnings of the company. This forms your Diluted EPS (₹58.23/share) and belongs entirely to equity owners.
Cash Deposited to Investor Bank Accounts4.0%
Direct Cash Dividends
₹3.96per ₹100 sales
Actual liquid profits credited directly into your brokerage or bank account as passive dividend cash flow.
Reduces Share Count to Elevate EPS5.0%
Share Repurchases (Buybacks)
₹4.96per ₹100 sales
The company buys its own shares off the market and retires them, making your remaining shares represent a larger slice of future profits.
Reinvested in New Factories, AI & Tech39.5%
Capital Expenditure (Growth CapEx)
₹39.55per ₹100 sales
Long-term capital assets purchased: next-gen server clusters, robotics, retail stores, or production assembly lines.
Retained Earnings on Balance Sheet24.1%
Treasury Reserves & War Chest
₹24.14per ₹100 sales
Cash reserves stored in bank deposits, treasuries, and safe liquid investments to withstand crises and fund sudden strategic acquisitions.
Shareholder Capital Simulator: Where Does Your Investment Go?
Select or type any investment amount to see how much commercial activity and earnings your money commands in ADANI PORT & SEZ LTD.
Your Investment:₹50,000 (~25.8 shares at ₹1936.6/share)
Annual Revenue
₹4,548
Generated by your capital
Human Capital
₹546
Engineers & staff salaries
Taxes Paid
₹243
Public infrastructure
Your Net Earnings
₹1,503
Annual profit earned by you (3.0% yield)
Cash Dividend
₹180
Direct cash to your bank
Growth CapEx
₹1,799
Reinvested in tech & expansion
How to read this flow diagram as an investor:Revenue represents gross sales (₹100). Before any profit can reach you, the company must first pay suppliers (COGS), its workforce & engineers (Human Capital), rent & technology (SG&A), lenders (Interest), and the government (Taxes). What remains is Net Profit (Diluted EPS). Healthy companies divide this profit between Cash Dividends, Share Buybacks (retiring shares to boost your percentage ownership), and CapEx Reinvestment to build new capacity for future years.
Key Fundamentals & Ratios
Real-Time Screener Matrix
Market Cap
₹4,46,185 Cr
Large Cap
Current Price
₹1,936.60
+2.76% today
52W High / Low
₹1948.9 / ₹1292
Past 52 weeks historical
Stock P/E
32.3
Forward: 24.3
Book Value
₹443.74
Price to Book: 4.36x
Dividend Yield
0.39%
Annualised distribution
Return on Equity (ROE)
15.6%
Shareholder returns efficiency
1-Year Return
+30.12%
52W change percent
52W Low: ₹1,292.00Current price sits at 98% of 52W range52W High: ₹1,948.90
About ADANI PORT & SEZ LTD
Infrastructure & Capital Goods
Adani Ports and Special Economic Zone Limited, together with its subsidiaries, develops, operates, and maintains port infrastructure in India and internationally. The company is involved in the operation of ports and terminals, including bulk and break bulk, container, liquid, dry bulk, general, LPG/LNG, and crude cargo; terminal and ports related infrastructure development activities; and development of infrastructure at contiguous Special Economic Zone at Mundra. It also offers logistic services, which include logistic parks, container rail and bulk cargo logistic solutions, and warehousing, as well as auto, road, and agri logistic services. In addition, the company operates a fleet of dredging and reclamation service equipment comprising cutter suction, trailing suction hopper, water injection, grab, and specialized dredgers; split hopper, flat top, and jack up barges; and multi utility craft, survey vessels, floating crane, drag flow unit, and floating booster, as well as dozers, excavators, loaders, and other equipment. Further, it provides non-scheduled passenger airline services; hospital and related services; and marine services, such as pilotage, laying, mooring of vessels at berth and mid-stream, and maintenance of buoys. Additionally, the company engages in the development, construction, operation, and maintenance of railway corridors; land development activities; integrated textile park and container freight station businesses; develops inland container depots; owns and operates harbour tugs, barges, other port crafts, ocean towage and offshore support vessels; warehousing and storage facilities, hospital, and other related services; and provision of cargo storage-cum logistics services. Adani Ports and Special Economic Zone Limited was incorporated in 1998 and is headquartered in Ahmedabad, India.
TTM Revenue₹42,603 Cr
Net Profit Margin32.0%
Operating Margin44.9%
EPS (Trailing)₹59.92
Peer Comparison
Comparing ADANI PORT & SEZ LTD with leading competitors in Infrastructure & Capital Goods (Indian Market)
Data Provenance & Regulatory DisclosureSource: NSE/BSE Statutory Filings
Quotes are delayed by at least 15 minutes. Financial metrics and disclosures are cross-referenced with periodic statutory disclosures from the National Stock Exchange of India (NSE) and BSE India. This content is provided strictly for educational and portfolio analytics purposes, and does not constitute investment advice or Buy/Sell recommendations.