Nifty
Sensex
:
:
11456.90
38164.61
-64.15 (-0.56%)
-222.14 (-0.58%)

Industrial Gases & Fuels

Rating :
77/99  (View)

BSE: 532155 | NSE: GAIL

348.95
-5.75 (-1.62%)
22-Mar-2019 | 3:59PM
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  •  356.80
  •  359.35
  •  347.30
  •  354.70
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  2588946
  •  9034.13
  •  399.40
  •  295.25

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 78,758.35
  • 13.29
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 79,119.61
  • 2.60%
  • 1.76

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 53.49%
  • 1.61%
  • 1.61%
  • FII
  • DII
  • Others
  • 0.44%
  • 21.41%
  • 21.44%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 8.43
  • -1.37
  • 1.24

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 6.53
  • 2.70
  • 12.27

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 5.12
  • 1.09
  • 27.53

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 14.66
  • 16.43
  • 17.37

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 1.86
  • 1.76
  • 1.80

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 8.71
  • 9.37
  • 9.25

Quarterly Results

Standalone Figures in Rs. Crores

Description
Sep 18
Sep 17
Var%
Jun 18
Jun 17
Var%
Mar 18
Mar 17
Var%
Dec 17
Dec 16
Var%
Net Sales
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Expenses
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
EBITDA
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
EBIDTM
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
Other Income
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Interest
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Depreciation
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PBT
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PAT
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PATM
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
EPS
0.00
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 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Mar 09
Net Sales
-
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
24,781.80
Net Sales Growth
-
12.24%
-6.73%
-14.25%
-1.96%
21.18%
15.53%
25.67%
30.17%
9.09%
 
Cost Of Goods Sold
-
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
17,295.57
Gross Profit
-
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
7,486.23
GP Margin
-
25.08%
24.88%
18.99%
20.74%
22.53%
25.57%
28.53%
31.38%
33.67%
30.21%
Total Expenditure
-
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
20,392.94
Power & Fuel Cost
-
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
1,135.53
% Of Sales
-
4.07%
4.10%
4.19%
3.42%
3.84%
4.87%
5.64%
5.07%
5.78%
4.58%
Employee Cost
-
1,345.61
1,284.91
987.70
981.61
915.81
848.25
803.59
815.32
665.53
611.31
% Of Sales
-
2.47%
2.65%
1.90%
1.62%
1.48%
1.66%
1.82%
2.32%
2.46%
2.47%
Manufacturing Exp.
-
952.52
967.79
1,032.17
2,738.01
1,075.55
898.58
699.23
1,094.13
558.79
408.77
% Of Sales
-
1.75%
1.99%
1.98%
4.51%
1.74%
1.76%
1.58%
3.11%
2.07%
1.65%
General & Admin Exp.
-
795.41
645.31
443.34
1,335.93
1,166.83
894.25
771.15
496.44
410.67
442.90
% Of Sales
-
1.46%
1.33%
0.85%
2.20%
1.88%
1.75%
1.74%
1.41%
1.52%
1.79%
Selling & Distn. Exp.
-
149.35
120.82
106.95
277.14
247.20
203.53
200.34
272.51
177.50
199.22
% Of Sales
-
0.27%
0.25%
0.21%
0.46%
0.40%
0.40%
0.45%
0.77%
0.66%
0.80%
Miscellaneous Exp.
-
416.59
479.14
616.37
430.45
685.90
614.91
864.33
225.44
367.39
199.22
% Of Sales
-
0.76%
0.99%
1.18%
0.71%
1.11%
1.20%
1.95%
0.64%
1.36%
1.39%
EBITDA
-
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
4,388.86
EBITDA Margin
-
14.30%
13.57%
8.67%
9.18%
12.83%
14.38%
15.89%
18.44%
20.12%
17.71%
Other Income
-
844.36
1,049.41
751.87
941.90
976.76
964.05
734.37
564.04
592.25
841.68
Interest
-
326.55
551.95
821.83
651.83
668.71
437.31
366.43
377.86
385.34
231.21
Depreciation
-
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
718.35
PBT
-
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
4,280.98
Tax
-
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
1,490.93
Tax Rate
-
31.41%
31.43%
37.01%
31.63%
31.71%
34.18%
30.75%
31.35%
31.75%
34.83%
PAT
-
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
2,790.05
PAT before Minority Interest
-
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
2,790.05
Minority Interest
-
-5.98
-5.76
-5.17
0.49
-0.26
6.27
0.00
0.00
0.00
0.00
PAT Margin
-
8.53%
8.12%
3.56%
5.06%
7.63%
8.46%
9.95%
11.31%
12.18%
11.26%
PAT Growth
-
17.85%
112.82%
-39.70%
-35.02%
9.35%
-1.77%
10.55%
20.91%
18.00%
 
Unadjusted EPS
-
21.28
14.94
11.05
24.91
37.73
34.48
35.03
31.70
26.23
22.28

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Mar 09
Shareholder's Funds
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
15,400.87
Share Capital
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
1,268.48
Total Reserves
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
14,132.39
Non-Current Liabilities
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
5,216.73
Secured Loans
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
3,699.75
Unsecured Loans
618.30
1,742.25
3,377.52
5,098.35
5,550.78
4,755.82
2,328.56
5.37
413.81
124.46
Long Term Provisions
2,130.45
2,213.98
625.22
3,770.71
4,112.65
3,556.42
3,546.51
291.99
0.00
0.00
Current Liabilities
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
8,606.99
Trade Payables
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
2,126.77
Other Current Liabilities
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
2,336.23
Short Term Borrowings
977.66
729.19
811.68
1,174.16
1,044.78
2,332.70
1,512.31
608.48
0.00
0.00
Short Term Provisions
865.08
738.66
556.80
1,390.84
1,728.27
1,657.35
1,260.81
3,938.37
5,053.47
4,143.99
Total Liabilities
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
29,391.27
Net Block
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
11,118.63
Gross Block
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
20,106.04
Accumulated Depreciation
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
8,987.41
Non Current Assets
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
16,227.64
Capital Work in Progress
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
4,187.89
Non Current Investment
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
921.12
Long Term Loans & Adv.
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
0.00
Other Non Current Assets
560.07
835.43
1,635.75
5.89
6.34
13.64
10.26
46.53
0.00
0.00
Current Assets
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
13,163.63
Current Investments
381.47
0.00
0.00
139.28
136.80
253.59
148.90
195.90
118.69
104.53
Inventories
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
724.66
Sundry Debtors
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
1,601.17
Cash & Bank
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
3,781.13
Other Current Assets
2,286.34
2,396.43
2,812.79
1,111.71
4,770.63
3,195.60
2,961.25
4,993.41
7,697.28
6,952.14
Short Term Loans & Adv.
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
6,722.79
Net Current Assets
-297.88
85.01
-554.73
-348.82
1,631.90
-1,643.44
-1,559.92
265.37
3,759.68
4,556.64
Total Assets
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
29,391.27

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Mar 09
Cash From Operating Activity
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
2,849.68
PBT
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
4,317.28
Adjustment
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
717.44
Changes in Working Capital
1,751.76
72.84
-382.95
-1,067.88
-2,189.38
-14.22
-1,417.53
-595.02
1,463.23
-593.33
Cash after chg. in Working capital
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
4,441.39
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-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
-1,591.71
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
4.71
-0.76
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Cash From Investing Activity
-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
-2,354.85
Net Fixed Assets
-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
-2,255.79
Net Investments
-575.99
-792.35
-4,262.37
-33.66
-569.70
-1,037.51
-98.97
-509.49
-335.76
-246.39
Others
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
147.33
Cash from Financing Activity
-5,251.62
-5,275.39
-3,027.60
-3,058.47
-2.59
3,641.70
3,193.67
463.19
649.49
-1,332.18
Net Cash Inflow / Outflow
885.49
365.95
29.03
-960.01
470.46
1,802.05
-1,045.86
-1,886.18
791.10
-837.35
Opening Cash & Equivalents
519.68
104.85
75.82
3,211.11
3,064.62
1,446.22
2,584.35
4,548.63
3,781.13
4,632.06
Closing Cash & Equivalent
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
3,781.13

Financial Ratios

Consolidated /

Standalone
Description
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Mar 09
Book Value (Rs.)
184.82
174.30
161.43
150.87
143.93
127.69
110.48
94.07
78.98
68.29
ROA
7.59%
6.65%
2.82%
4.28%
7.08%
7.57%
9.65%
10.47%
10.09%
10.22%
ROE
11.49%
10.43%
5.28%
9.24%
15.44%
16.07%
19.08%
20.40%
19.83%
19.27%
ROCE
15.76%
13.90%
7.71%
9.96%
15.77%
17.13%
20.83%
24.06%
24.54%
24.68%
Fixed Asset Turnover
1.61
1.54
1.30
1.34
1.58
1.51
1.54
1.38
1.21
1.28
Receivable days
20.62
20.26
20.61
19.72
18.04
17.70
17.10
17.61
20.66
19.84
Inventory Days
12.15
12.31
13.80
14.64
13.02
12.73
11.32
9.78
10.51
9.75
Payable days
25.75
24.33
24.25
25.36
25.62
25.37
23.84
28.85
38.03
36.25
Cash Conversion Cycle
7.02
8.24
10.15
9.00
5.44
5.06
4.58
-1.45
-6.86
-6.66
Total Debt/Equity
0.08
0.15
0.25
0.54
0.57
0.57
0.46
0.33
0.30
0.25
Interest Cover
21.77
11.43
4.59
7.89
11.35
16.00
18.34
16.35
13.52
19.52

News Update


  • GAIL offloads pipe laying contract from IL&FS
    7th Feb 2019, 09:35 AM

    The company has offloaded the pipe laying contract due to poor project progress driven

    Read More
  • GAIL likely to achieve capex outlay of around Rs 7,000 crore during 2018-19
    6th Feb 2019, 14:07 PM

    The first phase of prestigious Pradhan Mantri Urja Ganga project will be completed by the end of this month

    Read More
  • GAIL reports 33% rise in Q3 net profit
    5th Feb 2019, 14:39 PM

    Total income of the company increased by 36.16% at Rs 20009.03 crore for Q3FY19

    Read More
  • GAIL India - Quarterly Results
    5th Feb 2019, 14:23 PM

    Read More
  • GAIL plans to call off contracts worth Rs 270 crore with IL&FS: Report
    18th Jan 2019, 11:04 AM

    The company is planning to take away the two contracts from IL&FS and award these to others for speedy completion of the project

    Read More
  • GAIL planning to invest Rs 5,000 crore in West Bengal pipelines
    11th Jan 2019, 11:34 AM

    The project is being executed as a part of Pradhan Mantri Urja Ganga Pipeline Project

    Read More
  • GAIL seeks for LNG cargo for January - February delivery: Report
    8th Jan 2019, 14:22 PM

    The cargo is for delivery over January 20 to February 5 on a delivered ex-ship (DES) Dabhoj/Dahej basis

    Read More
  • GAIL India lays foundation stone for Bokaro - Angul section
    26th Dec 2018, 10:19 AM

    The project cost of this section will be around Rs 3,400 crore and is scheduled to be completed by December 2020

    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.