Nifty
Sensex
:
:
10787.25
36330.65
-53.40 (-0.49%)
-233.23 (-0.64%)

Industrial Gases & Fuels

Rating :
70/99  (View)

BSE: 532155 | NSE: GAIL

133.80
-1.15 (-0.85%)
19-Sep-2019 | 9:54AM
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  •  135.70
  •  135.70
  •  133.40
  •  134.95
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  1758577
  •  2352.98
  •  197.28
  •  119.50

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 60,841.81
  • 10.05
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 61,640.44
  • 2.97%
  • 1.28

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 52.68%
  • 1.31%
  • 1.92%
  • FII
  • DII
  • Others
  • 0.9%
  • 22.13%
  • 21.06%

Chart

Price | P:E | P:BV | EV:EBITDA

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 11.63
  • 5.77
  • 15.99

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 7.43
  • 15.35
  • 8.31

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 6.74
  • 14.67
  • 19.82

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 13.88
  • 16.49
  • 16.69

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 1.78
  • 1.72
  • 1.81

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 8.53
  • 9.21
  • 8.70

Quarterly Results

Standalone Figures in Rs. Crores /

Consolidated
Description
Jun 19
Jun 18
Var%
Mar 19
Mar 18
Var%
Dec 18
Dec 17
Var%
Sep 18
Sep 17
Var%
Net Sales
18,481.56
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Expenses
16,123.95
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
EBITDA
2,357.61
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
EBIDTM
12.76%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
Other Income
159.59
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Interest
29.99
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Depreciation
436.91
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PBT
2,050.30
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax
803.79
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PAT
1,246.51
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PATM
6.74%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
EPS
3.33
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Net Sales
-
76,189.89
54,496.35
48,551.72
52,052.51
60,703.96
61,918.31
51,094.43
44,224.95
35,191.61
27,035.30
Net Sales Growth
-
39.81%
12.24%
-6.73%
-14.25%
-1.96%
21.18%
15.53%
25.67%
30.17%
 
Cost Of Goods Sold
-
59,340.20
40,828.02
36,472.21
42,169.98
48,116.62
47,968.86
38,028.98
31,606.06
24,147.51
17,932.15
Gross Profit
-
16,849.69
13,668.33
12,079.51
9,882.53
12,587.34
13,949.45
13,065.45
12,618.89
11,044.10
9,103.15
GP Margin
-
22.12%
25.08%
24.88%
18.99%
20.74%
22.53%
25.57%
28.53%
31.38%
33.67%
Total Expenditure
-
66,522.33
46,704.76
41,961.46
47,538.07
55,131.96
53,972.41
43,744.64
37,197.46
28,700.85
21,595.19
Power & Fuel Cost
-
2,728.19
2,217.26
1,991.28
2,181.56
2,073.51
2,376.25
2,488.22
2,495.00
1,783.87
1,561.94
% Of Sales
-
3.58%
4.07%
4.10%
4.19%
3.42%
3.84%
4.87%
5.64%
5.07%
5.78%
Employee Cost
-
1,863.20
1,345.61
1,284.91
987.70
981.61
915.81
848.25
803.59
815.32
665.53
% Of Sales
-
2.45%
2.47%
2.65%
1.90%
1.62%
1.48%
1.66%
1.82%
2.32%
2.46%
Manufacturing Exp.
-
1,114.14
952.52
967.79
1,032.17
2,738.01
1,075.55
898.58
699.23
1,094.13
558.79
% Of Sales
-
1.46%
1.75%
1.99%
1.98%
4.51%
1.74%
1.76%
1.58%
3.11%
2.07%
General & Admin Exp.
-
773.08
795.41
645.31
443.34
1,335.93
1,166.83
894.25
771.15
496.44
410.67
% Of Sales
-
1.01%
1.46%
1.33%
0.85%
2.20%
1.88%
1.75%
1.74%
1.41%
1.52%
Selling & Distn. Exp.
-
172.77
149.35
120.82
106.95
277.14
247.20
203.53
200.34
272.51
177.50
% Of Sales
-
0.23%
0.27%
0.25%
0.21%
0.46%
0.40%
0.40%
0.45%
0.77%
0.66%
Miscellaneous Exp.
-
530.75
416.59
479.14
616.37
430.45
685.90
614.91
864.33
225.44
177.50
% Of Sales
-
0.70%
0.76%
0.99%
1.18%
0.71%
1.11%
1.20%
1.95%
0.64%
1.36%
EBITDA
-
9,667.56
7,791.59
6,590.26
4,514.44
5,572.00
7,945.90
7,349.79
7,027.49
6,490.76
5,440.11
EBITDA Margin
-
12.69%
14.30%
13.57%
8.67%
9.18%
12.83%
14.38%
15.89%
18.44%
20.12%
Other Income
-
1,327.96
844.36
1,049.41
751.87
941.90
976.76
964.05
734.37
564.04
592.25
Interest
-
272.89
326.55
551.95
821.83
651.83
668.71
437.31
366.43
377.86
385.34
Depreciation
-
1,666.64
1,526.89
1,541.07
1,495.60
1,432.57
1,644.22
1,318.68
1,040.59
877.99
823.43
PBT
-
9,055.99
6,782.51
5,546.65
2,948.88
4,429.50
6,609.73
6,557.85
6,354.84
5,798.95
4,823.59
Tax
-
3,278.42
2,130.71
1,809.36
1,091.34
1,420.92
2,194.83
2,241.18
1,954.01
1,818.10
1,531.30
Tax Rate
-
36.20%
31.41%
31.43%
37.01%
31.63%
31.71%
34.18%
30.75%
31.35%
31.75%
PAT
-
5,770.54
4,645.82
3,942.18
1,852.37
3,071.93
4,727.33
4,322.94
4,400.83
3,980.85
3,292.29
PAT before Minority Interest
-
5,777.57
4,651.80
3,947.94
1,857.54
3,071.44
4,727.59
4,316.67
4,400.83
3,980.85
3,292.29
Minority Interest
-
-7.03
-5.98
-5.76
-5.17
0.49
-0.26
6.27
0.00
0.00
0.00
PAT Margin
-
7.57%
8.53%
8.12%
3.56%
5.06%
7.63%
8.46%
9.95%
11.31%
12.18%
PAT Growth
-
24.21%
17.85%
112.82%
-39.70%
-35.02%
9.35%
-1.77%
10.55%
20.91%
 
Unadjusted EPS
-
29.03
21.28
14.94
11.05
24.91
37.73
34.48
35.03
31.70
26.23

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Shareholder's Funds
46,004.10
41,678.57
39,304.89
36,403.41
34,022.67
32,456.95
28,794.66
24,914.53
21,213.87
17,809.95
Share Capital
2,255.07
2,255.07
1,691.30
1,268.48
1,268.48
1,268.48
1,268.48
1,268.48
1,268.48
1,268.48
Total Reserves
43,749.03
39,423.50
37,613.59
35,134.93
32,754.19
31,188.47
27,526.18
23,646.05
19,945.39
16,541.47
Non-Current Liabilities
13,757.78
9,971.70
11,027.58
12,439.83
24,330.47
23,804.11
19,901.11
15,064.25
7,884.51
6,878.21
Secured Loans
500.44
500.34
1,437.59
2,487.33
9,654.03
10,510.07
8,412.54
7,012.40
5,818.38
4,999.36
Unsecured Loans
527.39
618.30
1,742.25
3,377.52
5,098.35
5,550.78
4,755.82
2,328.56
5.37
413.81
Long Term Provisions
2,762.49
2,130.45
2,213.98
625.22
3,770.71
4,112.65
3,556.42
3,546.51
291.99
0.00
Current Liabilities
10,660.02
11,186.30
9,299.11
10,167.10
12,712.45
12,520.48
12,822.26
10,111.07
10,506.43
10,973.53
Trade Payables
3,876.07
3,903.89
2,740.65
2,909.15
3,413.74
4,289.08
3,418.77
2,679.96
2,202.71
2,405.56
Other Current Liabilities
4,986.00
5,439.67
5,090.61
5,889.47
6,733.71
5,458.35
5,413.44
4,657.99
3,756.87
3,514.50
Short Term Borrowings
1,042.90
977.66
729.19
811.68
1,174.16
1,044.78
2,332.70
1,512.31
608.48
0.00
Short Term Provisions
755.05
865.08
738.66
556.80
1,390.84
1,728.27
1,657.35
1,260.81
3,938.37
5,053.47
Total Liabilities
70,467.85
62,875.49
59,664.58
59,037.58
72,823.89
70,540.32
62,974.65
51,071.84
40,152.00
35,891.91
Net Block
32,700.28
30,480.29
30,091.84
29,946.45
33,976.30
27,779.37
24,303.40
20,157.26
15,962.20
15,330.42
Gross Block
39,038.49
34,988.44
32,798.67
31,146.29
49,912.80
42,294.60
37,244.72
31,769.19
26,605.14
25,164.03
Accumulated Depreciation
6,303.29
4,507.87
2,706.83
1,199.84
15,936.50
14,515.23
12,941.32
11,611.93
10,642.94
9,833.61
Non Current Assets
59,419.22
51,987.07
50,280.46
49,425.21
60,460.26
56,387.94
51,795.83
42,520.69
29,380.20
21,158.70
Capital Work in Progress
9,737.50
5,938.39
4,126.04
3,688.04
13,805.93
18,489.89
18,376.08
14,704.52
10,585.37
4,881.84
Non Current Investment
10,625.72
10,070.40
10,125.09
9,844.40
1,132.89
1,144.88
999.93
1,034.53
1,040.35
946.44
Long Term Loans & Adv.
5,748.35
4,937.92
5,102.06
4,310.57
11,539.25
8,967.46
8,102.78
6,614.12
1,745.75
0.00
Other Non Current Assets
607.37
560.07
835.43
1,635.75
5.89
6.34
13.64
10.26
46.53
0.00
Current Assets
11,048.63
10,888.42
9,384.12
9,612.37
12,363.63
14,152.38
11,178.82
8,551.15
10,771.80
14,733.21
Current Investments
0.00
381.47
0.00
0.00
139.28
136.80
253.59
148.90
195.90
118.69
Inventories
2,502.64
1,932.51
1,708.14
1,618.30
2,354.56
2,587.05
1,897.78
1,725.65
1,058.61
857.84
Sundry Debtors
4,363.39
3,429.56
2,750.73
2,723.46
3,209.94
3,446.79
2,767.23
2,269.13
1,939.53
1,510.77
Cash & Bank
1,425.10
2,858.54
1,420.96
1,845.73
1,558.25
3,211.11
3,064.62
1,446.22
2,584.35
4,548.63
Other Current Assets
2,757.50
1,279.05
2,396.43
2,812.79
5,101.60
4,770.63
3,195.60
2,961.25
4,993.41
7,697.28
Short Term Loans & Adv.
1,916.93
1,007.29
1,107.86
612.09
3,989.89
4,225.52
2,978.37
2,636.94
4,842.98
7,612.01
Net Current Assets
388.61
-297.88
85.01
-554.73
-348.82
1,631.90
-1,643.44
-1,559.92
265.37
3,759.68
Total Assets
70,467.85
62,875.49
59,664.58
59,037.58
72,823.89
70,540.32
62,974.65
51,071.84
40,152.00
35,891.91

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Cash From Operating Activity
7,984.20
8,768.71
6,024.26
3,960.36
4,214.12
4,615.18
6,603.04
5,111.31
4,608.34
5,636.39
PBT
9,831.19
6,923.19
5,184.04
2,965.73
4,580.48
6,981.31
6,608.51
6,397.62
5,839.07
4,859.13
Adjustment
758.27
1,440.03
1,977.03
2,097.36
1,720.77
1,769.74
1,732.93
1,637.39
994.25
970.84
Changes in Working Capital
-493.11
1,751.76
72.84
-382.95
-1,067.88
-2,189.38
-14.22
-1,417.53
-595.02
1,463.23
Cash after chg. in Working capital
10,096.35
10,114.98
7,233.91
4,680.14
5,233.37
6,561.67
8,327.22
6,617.48
6,238.30
7,293.20
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-2,112.15
-1,350.98
-1,208.89
-719.78
-1,019.25
-1,946.49
-1,724.18
-1,506.17
-1,629.96
-1,656.81
Other Direct Exp. Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Extra & Other Items
0.00
4.71
-0.76
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Cash From Investing Activity
-5,706.58
-2,631.60
-382.92
-903.73
-2,115.66
-4,142.13
-8,442.69
-9,350.84
-6,957.71
-5,494.78
Net Fixed Assets
-7,772.93
-3,737.86
-1,767.58
12,865.05
-1,965.12
-3,657.38
-5,877.71
-6,258.55
-4,622.37
-3,337.85
Net Investments
424.90
-575.99
-792.35
-4,262.37
-33.66
-569.70
-1,037.51
-98.97
-509.49
-335.76
Others
1,641.45
1,682.25
2,177.01
-9,506.41
-116.88
84.95
-1,527.47
-2,993.32
-1,825.85
-1,821.17
Cash from Financing Activity
-3,364.29
-5,251.62
-5,275.39
-3,027.60
-3,058.47
-2.59
3,641.70
3,193.67
463.19
649.49
Net Cash Inflow / Outflow
-1,086.67
885.49
365.95
29.03
-960.01
470.46
1,802.05
-1,045.86
-1,886.18
791.10
Opening Cash & Equivalents
1,377.24
519.68
104.85
75.82
3,211.11
3,064.62
1,446.22
2,584.35
4,548.63
3,781.13
Closing Cash & Equivalent
296.63
1,377.24
519.68
104.85
1,558.25
3,211.11
3,064.62
1,446.22
2,584.35
4,548.63

Financial Ratios

Consolidated /

Standalone
Description
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Book Value (Rs.)
102.00
184.82
174.30
161.43
150.87
143.93
127.69
110.48
94.07
78.98
ROA
8.67%
7.59%
6.65%
2.82%
4.28%
7.08%
7.57%
9.65%
10.47%
10.09%
ROE
13.18%
11.49%
10.43%
5.28%
9.24%
15.44%
16.07%
19.08%
20.40%
19.83%
ROCE
20.03%
15.76%
13.90%
7.71%
9.96%
15.77%
17.13%
20.83%
24.06%
24.54%
Fixed Asset Turnover
2.06
1.61
1.54
1.30
1.34
1.58
1.51
1.54
1.38
1.21
Receivable days
18.66
20.62
20.26
20.61
19.72
18.04
17.70
17.10
17.61
20.66
Inventory Days
10.62
12.15
12.31
13.80
14.64
13.02
12.73
11.32
9.78
10.51
Payable days
21.04
25.75
24.33
24.25
25.36
25.62
25.37
23.84
28.85
38.03
Cash Conversion Cycle
8.23
7.02
8.24
10.15
9.00
5.44
5.06
4.58
-1.45
-6.86
Total Debt/Equity
0.05
0.08
0.15
0.25
0.54
0.57
0.57
0.46
0.33
0.30
Interest Cover
34.19
21.77
11.43
4.59
7.89
11.35
16.00
18.34
16.35
13.52

News Update


  • GAIL to invest over Rs 45,000 crore to expand national gas grid, city gas network
    21st Aug 2019, 09:45 AM

    Currently, the company operates 11,000-km of pipeline network and markets two-thirds of all natural gas sold in the country

    Read More
  • GAIL reports marginal rise in Q1 consolidated net profit
    9th Aug 2019, 15:09 PM

    Total consolidated income of the company increased by 5.34% at Rs 18641.15 crore for Q1FY20

    Read More
  • GAIL India - Quarterly Results
    9th Aug 2019, 14:37 PM

    Read More
  • GAIL offers 3 cargoes of LNG for loading from Cove Point terminal in US: Report
    9th Aug 2019, 12:08 PM

    The cargoes are offered for loading over October, November and December

    Read More
  • GAIL hires LNG ship from Mitsui OSK Lines
    24th Jul 2019, 09:31 AM

    The company has contracted long-term LNG from the USA and Russia

    Read More
  • Government mulling to split GAIL India
    16th Jul 2019, 10:13 AM

    GAIL owns more than two-thirds of the country's 16,234 km pipeline network, giving it a stranglehold on the market

    Read More
  • GAIL’s arm enters into agreement with Oil India, AGCL
    12th Jul 2019, 11:11 AM

    An agreement is to set up a new company for implementation of the City Gas Distribution network in five districts of Assam

    Read More
  • GAIL India launches ‘Hawa Badle Hum’ campaign
    4th Jul 2019, 10:10 AM

    This unique initiative under Hawa Badlo movement is a campaign that complements the recently launched web series ‘Hawa Badle Hassu’

    Read More
  • GAIL adds 165 km Gorakhpur spur line section into Natural Gas Pipeline Project
    3rd Jul 2019, 15:37 PM

    GAIL’s infrastructure at Gorakhpur is in readiness to commence gas supplies to the upcoming fertilizer plant and the city gas project in the city

    Read More

Source: www.accordfintech.com. Price feed provided by www.nseindia.com and www.bseindia.com value addition by www.accordfintech.com. Intraday data delayed 15 minutes.

DISCLAIMER: Information is provided " as is" and solely for informational purposes, not for trading purposes or advice, and may be delayed.