Investor Presentaiton
Scenario 1 (Base Case) - Port Business Segment (Financial Forecasts)
Port - Revenue & EBITDA (NIS Mn)
2,000
1,500
1,000
29%
26%
845
796
500
245
209
2021
46%
1,240
570
2022
2027
Revenue
EBITDA
-Margins
52%
60%
50%
1,781
40%
919
30%
20%
10%
0%
-10%
2032
-
Average realization over the forecast period is assumed to increase at ~ 1.5% y-o-y for 2021-27
With current employee cost at around 70% of total operating expenses, the phased retirement plan already agreed with
a set of employees, is estimated to provide savings of ~NIS 30 Mn in the 1st year, which increases to ~NIS 100 Mn by the
4th year
EBITDA margin estimated to increase from 29% in 2021 to 46% in 2027 due to operational efficiencies driven by
economies of scale, mechanization of operations supported by the proposed capex and optimization of manpower costs
Standalone Port EBITDA to double in 5 years
Annual average RoE for APSEZ (based on Port business) during 2023-27 is at 20% and for 2023-32 is at
60%, in INR terms
adani
Ports and
Logistics
30View entire presentation