Nifty
Sensex
:
:
12130.15
41313.96
4.25 (0.04%)
-9.04 (-0.02%)

Industrial Gases & Fuels

Rating :
56/99  (View)

BSE: 532155 | NSE: GAIL

119.00
-0.85 (-0.71%)
20-Feb-2020 | 9:19AM
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  •  118.90
  •  119.40
  •  118.50
  •  119.85
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  362945
  •  431.90
  •  183.25
  •  110.45

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 54,054.05
  • 8.70
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 54,852.68
  • 3.35%
  • 1.12

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 52.13%
  • 1.34%
  • 2.45%
  • FII
  • DII
  • Others
  • 17.79%
  • 24.75%
  • 1.54%

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
  • 16.45
  • 16.35

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 1.16
  • 1.16
  • 1.16

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 8.40
  • 8.92
  • 8.17

Quarterly Results

Standalone Figures in Rs. Crores /

Consolidated
Description
Dec 19
Dec 18
Var%
Sep 19
Sep 18
Var%
Jun 19
Jun 18
Var%
Mar 19
Mar 18
Var%
Net Sales
17,898.16
0.00
0.00
18,249.90
0.00
0.00
18,481.56
0.00
0.00
19,078.39
0.00
0.00
Expenses
15,726.83
0.00
0.00
16,595.76
0.00
0.00
16,123.95
0.00
0.00
17,322.89
0.00
0.00
EBITDA
2,171.33
0.00
0.00
1,654.14
0.00
0.00
2,357.61
0.00
0.00
1,755.50
0.00
0.00
EBIDTM
12.13%
0.00%
9.06%
0.00%
12.76%
0.00%
9.20%
0.00%
Other Income
195.99
0.00
0.00
235.29
0.00
0.00
159.59
0.00
0.00
814.72
0.00
0.00
Interest
30.57
0.00
0.00
32.76
0.00
0.00
29.99
0.00
0.00
24.32
0.00
0.00
Depreciation
534.85
0.00
0.00
468.51
0.00
0.00
436.91
0.00
0.00
487.29
0.00
0.00
PBT
1,801.90
0.00
0.00
1,388.16
0.00
0.00
2,050.30
0.00
0.00
2,058.61
0.00
0.00
Tax
786.80
0.00
0.00
538.89
0.00
0.00
803.79
0.00
0.00
703.09
0.00
0.00
PAT
1,015.10
0.00
0.00
849.27
0.00
0.00
1,246.51
0.00
0.00
1,355.52
0.00
0.00
PATM
5.67%
0.00%
4.65%
0.00%
6.74%
0.00%
7.11%
0.00%
EPS
4.49
0.00
0.00
2.59
0.00
0.00
3.33
0.00
0.00
3.37
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
73,708.01
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
0.00%
39.81%
12.24%
-6.73%
-14.25%
-1.96%
21.18%
15.53%
25.67%
30.17%
 
Cost Of Goods Sold
58,814.26
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
14,893.75
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
20.21%
22.12%
25.08%
24.88%
18.99%
20.74%
22.53%
25.57%
28.53%
31.38%
33.67%
Total Expenditure
65,769.43
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
7,938.58
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
10.77%
12.69%
14.27%
13.57%
8.67%
9.18%
12.83%
14.38%
15.89%
18.44%
20.12%
Other Income
1,405.59
1,327.96
856.93
1,049.41
751.87
941.90
976.76
964.05
734.37
564.04
592.25
Interest
117.64
272.89
326.55
551.95
821.83
651.83
668.71
437.31
366.43
377.86
385.34
Depreciation
1,927.56
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
7,298.97
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
2,832.57
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
38.81%
36.20%
31.41%
31.43%
37.01%
31.63%
31.71%
34.18%
30.75%
31.35%
31.75%
PAT
4,466.40
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
4,457.61
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
-8.79
-7.03
-5.98
-5.76
-5.17
0.49
-0.26
6.27
0.00
0.00
0.00
PAT Margin
6.06%
7.57%
8.53%
8.12%
3.56%
5.06%
7.63%
8.46%
9.95%
11.31%
12.18%
PAT Growth
0.00%
24.21%
17.85%
112.82%
-39.70%
-35.02%
9.35%
-1.77%
10.55%
20.91%
 
Unadjusted EPS
13.78
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 India reports 13% rise in Q3 consolidated net profit
    10th Feb 2020, 16:47 PM

    Total consolidated income of the company decreased by 11.12% at Rs 18094.15 crore for Q3FY20

    Read More
  • Oil Ministry moves Cabinet note for splitting GAIL
    5th Feb 2020, 10:23 AM

    The Cabinet is likely to consider the proposal shortly

    Read More
  • GAIL to spend Rs 45,000 crore for creating infra for gas-based economy
    22nd Jan 2020, 16:05 PM

    The company’s push for the creation of infrastructure is in line with Prime Minister Narendra Modi's vision of creating a gas-based economy

    Read More
  • GAIL ships LNG in trucks from Gujarat coast to Odisha
    22nd Jan 2020, 10:15 AM

    The company is ferrying imported LNG in trucks as part of a government push for a gas-based economy to reduce emission and carbon footprint

    Read More
  • GAIL gets nod to raise funds through bonds
    16th Jan 2020, 15:15 PM

    The Board of Directors of the Company in its meeting held on January 16, 2020 has approved the same

    Read More
  • GAIL invites proposals to fund star-ups working in renewable & alternate energy source
    10th Jan 2020, 12:09 PM

    GAIL has made investments in 24 Start-Ups operating in various areas so far

    Read More
  • GAIL's JV gets capital approval for North East Gas Grid project
    9th Jan 2020, 11:15 AM

    Union Cabinet has approved capital grant to give a major boost to development of natural gas grid in North East India

    Read More
  • GAIL inks MoU to construct Bharosa Centre as part of CSR
    9th Jan 2020, 10:24 AM

    As a part of CSR, the company has agreed to financially contribute to construct a Bharosa Centre and the project cost would be Rs 70 lakh

    Read More
  • DoT seeks Rs 1.72 lakh crore from GAIL in telecom dues
    23rd Dec 2019, 15:27 PM

    DoT sent a letter to GAIL last month seeking Rs 1,72,655 crore in dues on IP-1 and IP-2 licences as well as ISP licence

    Read More
  • GAIL awarded as ‘Project Management Company of the Year’
    4th Dec 2019, 14:00 PM

    The company has been awarded as ‘Project Management Company of the Year’ for successfully completing phase 1 of the Pradhan Mantri Urja Ganga pipeline project

    Read More
  • GAIL’s arm eyes to supply PNG in Dehradun
    2nd Dec 2019, 10:05 AM

    In coming five to six months, the company will start supplying piped natural gas to 5,000 households in Dehradun district

    Read More
  • GAIL invites bid for setting up solar energy projects in Madhya Pradesh
    26th Nov 2019, 10:34 AM

    The scope of work for the selected bidders will involve conducting the check survey, re-design, engineering, procurement, supply, construction

    Read More
  • GAIL India hands over 7 tippers, 142 tri-cycles to Chandigarh Municipal Corporation
    21st Nov 2019, 10:28 AM

    GAIL has provided support of Rs 1.13 crore for the seven tippers

    Read More
  • GAIL India features as Top Gas-Transmission Company
    21st Nov 2019, 10:19 AM

    This is the second time that GAIL has received this award

    Read More
  • GAIL, Essar Steel, Adani Group buy natural gas from Reliance Industries' newer fields
    18th Nov 2019, 10:38 AM

    Adani Group, Mahanagar Gas and GAIL bought 0.3 mmscmd each

    Read More
  • 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

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.