Nifty
Sensex
:
:
11928.45
39747.28
84.35 (0.71%)
312.56 (0.79%)

Industrial Gases & Fuels

Rating :
76/99  (View)

BSE: 532155 | NSE: GAIL

346.65
5.00 (1.46%)
27-May-2019 | 12:39PM
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  •  343.00
  •  347.25
  •  341.75
  •  341.65
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  1340087
  •  4645.41
  •  399.40
  •  295.25

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 76,920.47
  • 12.98
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 77,281.73
  • 2.66%
  • 1.72

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 52.64%
  • 1.45%
  • 1.58%
  • FII
  • DII
  • Others
  • 0.64%
  • 22.14%
  • 21.55%

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
  • 14.38
  • 16.43
  • 16.93

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 1.84
  • 1.75
  • 1.81

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 8.66
  • 9.38
  • 9.08

Quarterly Results

Standalone Figures in Rs. Crores

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


  • 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
  • GAIL, BHEL ink pact for development of solar power projects
    30th Mar 2019, 09:38 AM

    The agreement aims at building a closer strategic partnership between the two Maharatna PSUs for jointly pursuing commercial solar power projects

    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.