Nifty
Sensex
:
:
11895.45
40356.69
23.35 (0.20%)
70.21 (0.17%)

Industrial Gases & Fuels

Rating :
65/99  (View)

BSE: 532155 | NSE: GAIL

124.30
2.50 (2.05%)
15-Nov-2019 | 3:59PM
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  •  122.95
  •  124.50
  •  122.00
  •  121.80
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  9604176
  •  11937.99
  •  183.25
  •  119.50

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 56,061.06
  • 10.87
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 56,859.69
  • 3.23%
  • 1.25

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 52.66%
  • 1.20%
  • 2.15%
  • FII
  • DII
  • Others
  • 0.73%
  • 23.68%
  • 19.58%

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
  • 13.75
  • 16.47
  • 16.50

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 1.76
  • 1.70
  • 1.79

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 8.47
  • 9.10
  • 8.48

Quarterly Results

Standalone Figures in Rs. Crores /

Consolidated
Description
Sep 19
Sep 18
Var%
Jun 19
Jun 18
Var%
Mar 19
Mar 18
Var%
Dec 18
Dec 17
Var%
Net Sales
18,249.90
0.00
0.00
18,481.56
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Expenses
16,595.76
0.00
0.00
16,123.95
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
EBITDA
1,654.14
0.00
0.00
2,357.61
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
EBIDTM
9.06%
0.00%
12.76%
0.00%
0.00%
0.00%
0.00%
0.00%
Other Income
235.29
0.00
0.00
159.59
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Interest
32.76
0.00
0.00
29.99
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Depreciation
468.51
0.00
0.00
436.91
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PBT
1,388.16
0.00
0.00
2,050.30
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax
538.89
0.00
0.00
803.79
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PAT
849.27
0.00
0.00
1,246.51
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PATM
4.65%
0.00%
6.74%
0.00%
0.00%
0.00%
0.00%
0.00%
EPS
2.59
0.00
0.00
3.33
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
46,717.33
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
970.39
967.79
1,032.17
2,738.01
1,075.55
898.58
699.23
1,094.13
558.79
% Of Sales
-
1.46%
1.78%
1.99%
1.98%
4.51%
1.74%
1.76%
1.58%
3.11%
2.07%
General & Admin Exp.
-
773.08
610.12
645.31
443.34
1,335.93
1,166.83
894.25
771.15
496.44
410.67
% Of Sales
-
1.01%
1.12%
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
596.58
479.14
616.37
430.45
685.90
614.91
864.33
225.44
177.50
% Of Sales
-
0.70%
1.09%
0.99%
1.18%
0.71%
1.11%
1.20%
1.95%
0.64%
1.36%
EBITDA
-
9,667.56
7,779.02
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%
14.27%
13.57%
8.67%
9.18%
12.83%
14.38%
15.89%
18.44%
20.12%
Other Income
-
1,327.96
856.93
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
34,988.15
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
4,492.31
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
1,279.14
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
1,007.20
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
92.41
87.15
80.71
75.44
71.96
63.84
55.24
47.04
39.49
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
25.74
24.33
24.25
25.36
25.62
25.37
23.84
28.85
38.03
Cash Conversion Cycle
8.23
7.03
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 planning to set up 2 MT polycarbonate plant
    13th Nov 2019, 10:13 AM

    The demand for polycarbonate is projected to grow at an annual rate of 7 percent till 2030 to reach 371.03 thousand tonnes

    Read More
  • GAIL India's consolidated net profit dips 35% in Q2
    9th Nov 2019, 10:17 AM

    Total consolidated income of the company decreased by 5.21% at Rs 18,485.19 crore for Q2FY20

    Read More
  • GAIL India - Quarterly Results
    8th Nov 2019, 14:17 PM

    Read More
  • GAIL inaugurates domestic PNG, CNG station in Jamshedpur
    4th Nov 2019, 11:37 AM

    Work for laying a 125 KM long spur pipeline from Purulia to Jamshedpur was also commenced

    Read More
  • GAIL issues swap tender offering 2 cargoes of LNG for loading in US: Report
    16th Oct 2019, 11:25 AM

    The tender closes on October 16, with validity expiring on the same day

    Read More
  • KVIC bags order worth Rs 5.88 crore from GAIL
    15th Oct 2019, 10:40 AM

    The MOU has been signed between KVIC and GAIL on October 10, 2019

    Read More
  • GAIL Group targets to provide 11.44 lakh piped cooking gas connections in FY20
    3rd Oct 2019, 10:29 AM

    GAIL and its joint ventures had achieved just 60% of the target to give 11.25 lakh connections in the 2018-19 fiscal year

    Read More
  • GAIL launches CNG supply, CNG-run vehicles, D-PNG supply in Ranchi
    24th Aug 2019, 09:33 AM

    Over the coming year, 11 CNG stations will be commissioned in Ranchi by the company to supply CNG to over 75000 vehicles

    Read More
  • 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

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.