Nifty
Sensex
:
:
11419.25
38337.01
-177.65 (-1.53%)
-560.45 (-1.44%)

Industrial Gases & Fuels

Rating :
68/99  (View)

BSE: 532155 | NSE: GAIL

137.60
-4.35 (-3.06%)
19-Jul-2019 | 3:59PM
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  •  142.95
  •  142.95
  •  137.10
  •  141.95
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  9436240
  •  12984.27
  •  199.70
  •  137.10

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 64,021.46
  • 10.62
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 62,465.91
  • 3.30%
  • 1.55

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
  • 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
  • 14.11
  • 16.43
  • 16.66

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 1.81
  • 1.75
  • 1.82

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 8.60
  • 9.31
  • 8.89

Quarterly Results

Standalone Figures in Rs. Crores

Description
Mar 19
Mar 18
Var%
Dec 18
Dec 17
Var%
Sep 18
Sep 17
Var%
Jun 18
Jun 17
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


  • 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
  • PNGRB fixes lower pipeline tariff for GAIL India
    7th Jun 2019, 10:44 AM

    This was lower than Rs 97.04 per mmBtu tariff that GAIL had sought

    Read More
  • GAIL India to list its subsidiary 'Gail Gas'
    29th May 2019, 09:26 AM

    The company is planning to invest Rs 12,000 crore in city gas distribution networks to retail CNG to automobiles and piped natural gas

    Read More
  • GAIL reports 10% rise in Q4 net profit
    27th May 2019, 14:38 PM

    For the year ended March 31, 2019, the company has reported a rise of 30.47% in its net profit

    Read More
  • GAIL contributes Rs 5 crore for relief works in cyclone-hit Odisha
    21st May 2019, 09:37 AM

    After the cyclone, GAIL restored CNG supply in the cities within days with the help of generator sets

    Read More
  • GAIL to invest for new polypropylene complex in Maharashtra
    16th May 2019, 12:07 PM

    The Project is proposed to be financed with mix of internal generations and external debts

    Read More
  • GAIL completes award of contract for Pradhan Mantri Urja Ganga pipeline project
    13th May 2019, 09:57 AM

    The pipeline has already reached Barauni in Bihar and the company is ready for supplying gas to a refinery and upcoming fertiliser plant

    Read More
  • GAIL emerges as highest bidder for IL&FS wind power plants
    23rd Apr 2019, 11:09 AM

    The bidding process to these assets having 12 sites spread across seven states was launched in November last year

    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.