Nifty
Sensex
:
:
10540.15
34373.54
-25.15 (-0.24%)
-53.75 (-0.16%)

Industrial Gases & Fuels

Rating :
54/99

BSE: 532155 | NSE: GAIL

329.10
-6.25 (-1.86%)
20-Apr-2018 | 12:14PM
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  • 337.75
  • 342.75
  • 328.15
  • 335.35
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  • 1502607
  • 4945.08
  • 389.63
  • 259.99

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 75,589.98
  • 19.59
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 80,180.42
  • 2.51%
  • 1.83

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 53.96%
  • 2.46%
  • 1.95%
  • FII
  • DII
  • Others
  • 0.34%
  • 23.33%
  • 17.96%

Chart

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

Quarterly Results

Standalone Figures in Rs. Crores

Description
Dec 17
Dec 16
Var%
Sep 17
Sep 16
Var%
Jun 17
Jun 16
Var%
Mar 17
Mar 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 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Mar 09
Mar 08
Net Sales
-
48,572.01
52,052.51
60,703.96
61,918.31
51,094.43
44,224.95
35,191.61
27,035.30
24,781.80
18,837.31
Net Sales Growth
-
-6.69%
-14.25%
-1.96%
21.18%
15.53%
25.67%
30.17%
9.09%
31.56%
 
Cost Of Goods Sold
-
36,484.31
42,169.98
48,116.62
47,968.86
38,028.98
31,606.06
24,147.51
17,932.15
17,295.57
12,001.98
Gross Profit
-
12,087.70
9,882.53
12,587.34
13,949.45
13,065.45
12,618.89
11,044.10
9,103.15
7,486.23
6,835.33
GP Margin
-
24.89%
18.99%
20.74%
22.53%
25.57%
28.53%
31.38%
33.67%
30.21%
36.29%
Total Expenditure
-
41,977.82
47,538.07
55,131.96
53,972.41
43,744.64
37,197.46
28,700.85
21,595.19
20,392.94
14,523.28
Power & Fuel Cost
-
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
953.55
% Of Sales
-
4.10%
4.19%
3.42%
3.84%
4.87%
5.64%
5.07%
5.78%
4.58%
5.06%
Employee Cost
-
1,286.65
987.70
981.61
915.81
848.25
803.59
815.32
665.53
611.31
500.95
% Of Sales
-
2.65%
1.90%
1.62%
1.48%
1.66%
1.82%
2.32%
2.46%
2.47%
2.66%
Manufacturing Exp.
-
1,006.62
1,032.17
2,738.01
1,075.55
898.58
699.23
1,094.13
558.79
408.77
364.60
% Of Sales
-
2.07%
1.98%
4.51%
1.74%
1.76%
1.58%
3.11%
2.07%
1.65%
1.94%
General & Admin Exp.
-
609.76
443.34
1,335.93
1,166.83
894.25
771.15
496.44
410.67
442.90
305.35
% Of Sales
-
1.26%
0.85%
2.20%
1.88%
1.75%
1.74%
1.41%
1.52%
1.79%
1.62%
Selling & Distn. Exp.
-
120.82
106.95
277.14
247.20
203.53
200.34
272.51
177.50
199.22
62.64
% Of Sales
-
0.25%
0.21%
0.46%
0.40%
0.40%
0.45%
0.77%
0.66%
0.80%
0.33%
Miscellaneous Exp.
-
478.38
616.37
430.45
685.90
614.91
864.33
225.44
367.39
343.77
62.64
% Of Sales
-
0.98%
1.18%
0.71%
1.11%
1.20%
1.95%
0.64%
1.36%
1.39%
1.92%
EBITDA
-
6,594.19
4,514.44
5,572.00
7,945.90
7,349.79
7,027.49
6,490.76
5,440.11
4,388.86
4,314.03
EBITDA Margin
-
13.58%
8.67%
9.18%
12.83%
14.38%
15.89%
18.44%
20.12%
17.71%
22.90%
Other Income
-
1,006.46
751.87
941.90
976.76
964.05
734.37
564.04
592.25
841.68
600.33
Interest
-
510.99
821.83
651.83
668.71
437.31
366.43
377.86
385.34
231.21
149.33
Depreciation
-
1,543.01
1,495.60
1,432.57
1,644.22
1,318.68
1,040.59
877.99
823.43
718.35
662.71
PBT
-
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
4,102.32
Tax
-
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
1,341.16
Tax Rate
-
31.43%
37.01%
31.63%
31.71%
34.18%
30.75%
31.35%
31.75%
34.83%
32.69%
PAT
-
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
2,761.16
PAT before Minority Interest
-
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
2,761.16
Minority Interest
-
-5.76
-5.17
0.49
-0.26
6.27
0.00
0.00
0.00
0.00
0.00
PAT Margin
-
8.12%
3.56%
5.06%
7.63%
8.46%
9.95%
11.31%
12.18%
11.26%
14.66%
PAT Growth
-
112.82%
-39.70%
-35.02%
9.35%
-1.77%
10.55%
20.91%
18.00%
1.05%
 
Unadjusted EPS
-
19.91
11.05
24.91
37.73
34.48
35.03
31.70
26.23
22.28
21.94

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Mar 09
Mar 08
Shareholder's Funds
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
13,552.55
Share Capital
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
845.65
Total Reserves
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
12,706.90
Non-Current Liabilities
10,584.31
12,439.83
24,330.47
23,804.11
19,901.11
15,064.25
7,884.51
6,878.21
5,216.73
5,171.48
Secured Loans
1,612.88
2,487.33
9,654.03
10,510.07
8,412.54
7,012.40
5,818.38
4,999.36
3,699.75
3,613.69
Unsecured Loans
1,566.96
3,377.52
5,098.35
5,550.78
4,755.82
2,328.56
5.37
413.81
124.46
173.03
Long Term Provisions
820.47
625.22
3,770.71
4,112.65
3,556.42
3,546.51
291.99
0.00
0.00
0.00
Current Liabilities
9,296.87
10,167.10
12,712.45
12,520.48
12,822.26
10,111.07
10,506.43
10,973.53
8,606.99
6,397.59
Trade Payables
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
1,926.62
Other Current Liabilities
5,088.37
5,889.47
6,733.71
5,458.35
5,413.44
4,657.99
3,756.87
3,514.50
2,336.23
1,624.84
Short Term Borrowings
729.19
811.68
1,174.16
1,044.78
2,332.70
1,512.31
608.48
0.00
0.00
0.00
Short Term Provisions
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
2,846.13
Total Liabilities
59,219.07
59,037.58
72,823.89
70,540.32
62,974.65
51,071.84
40,152.00
35,891.91
29,391.27
25,195.42
Net Block
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
11,075.77
Gross Block
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
19,364.22
Accumulated Depreciation
2,699.61
1,199.84
15,936.50
14,515.23
12,941.32
11,611.93
10,642.94
9,833.61
8,987.41
8,288.45
Non Current Assets
49,840.34
49,425.21
60,460.26
56,387.94
51,795.83
42,520.69
29,380.20
21,158.70
16,227.64
14,254.80
Capital Work in Progress
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
2,285.89
Non Current Investment
10,268.13
9,844.40
1,132.89
1,144.88
999.93
1,034.53
1,040.35
946.44
921.12
893.14
Long Term Loans & Adv.
4,139.07
4,310.57
11,539.25
8,967.46
8,102.78
6,614.12
1,745.75
0.00
0.00
0.00
Other Non Current Assets
1,215.26
1,635.75
5.89
6.34
13.64
10.26
46.53
0.00
0.00
0.00
Current Assets
9,378.73
9,612.37
12,363.63
14,152.38
11,178.82
8,551.15
10,771.80
14,733.21
13,163.63
10,940.62
Current Investments
0.00
0.00
139.28
136.80
253.59
148.90
195.90
118.69
104.53
129.37
Inventories
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
630.20
Sundry Debtors
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
1,155.22
Cash & Bank
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
4,632.06
Other Current Assets
3,498.90
2,812.79
1,111.71
545.11
3,195.60
2,961.25
4,993.41
7,697.28
6,952.14
4,393.77
Short Term Loans & Adv.
773.73
612.09
3,989.89
4,225.52
2,978.37
2,636.94
4,842.98
7,612.01
6,722.79
4,285.14
Net Current Assets
81.86
-554.73
-348.82
1,631.90
-1,643.44
-1,559.92
265.37
3,759.68
4,556.64
4,543.03
Total Assets
59,219.07
59,037.58
72,823.89
70,540.32
62,974.65
51,071.84
40,152.00
35,891.91
29,391.27
25,195.42

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Mar 09
Mar 08
Cash From Operating Activity
6,078.90
3,960.36
4,214.12
4,615.18
6,603.04
5,111.31
4,608.34
5,636.39
2,849.68
3,781.46
PBT
5,183.28
2,965.73
4,580.48
6,981.31
6,608.51
6,397.62
5,839.07
4,859.13
4,317.28
4,124.06
Adjustment
2,031.68
2,097.36
1,720.77
1,769.74
1,732.93
1,637.39
994.25
970.84
717.44
770.22
Changes in Working Capital
72.84
-382.95
-1,067.88
-2,189.38
-14.22
-1,417.53
-595.02
1,463.23
-593.33
-5.24
Cash after chg. in Working capital
7,287.80
4,680.14
5,233.37
6,561.67
8,327.22
6,617.48
6,238.30
7,293.20
4,441.39
4,889.04
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-1,208.90
-719.78
-1,019.25
-1,946.49
-1,724.18
-1,506.17
-1,629.96
-1,656.81
-1,591.71
-1,107.58
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
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Cash From Investing Activity
-833.73
-903.73
-2,115.66
-4,142.13
-8,442.69
-9,350.84
-6,957.71
-5,494.78
-2,354.85
-1,238.62
Net Fixed Assets
-1,767.56
12,865.05
-1,965.12
-3,657.38
-5,877.71
-6,258.55
-4,622.37
-3,337.85
-2,255.79
-905.02
Net Investments
-924.91
-4,262.37
-33.66
-569.70
-1,037.51
-98.97
-509.49
-335.76
-246.39
-27.04
Others
1,858.74
-9,506.41
-116.88
84.95
-1,527.47
-2,993.32
-1,825.85
-1,821.17
147.33
-306.56
Cash from Financing Activity
-4,830.34
-3,027.60
-3,058.47
-2.59
3,641.70
3,193.67
463.19
649.49
-1,332.18
-595.46
Net Cash Inflow / Outflow
414.83
29.03
-960.01
470.46
1,802.05
-1,045.86
-1,886.18
791.10
-837.35
1,947.38
Opening Cash & Equivalents
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
2,738.30
Closing Cash & Equivalent
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
4,632.06

Financial Ratios

Consolidated /

Standalone
Description
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Mar 09
Mar 08
Book Value (Rs.)
232.39
215.24
201.16
191.90
170.25
147.31
125.43
105.30
91.06
80.13
ROA
6.68%
2.82%
4.28%
7.08%
7.57%
9.65%
10.47%
10.09%
10.22%
11.77%
ROE
10.43%
5.28%
9.24%
15.44%
16.07%
19.08%
20.40%
19.83%
19.27%
21.76%
ROCE
13.81%
7.71%
9.96%
15.77%
17.13%
20.83%
24.06%
24.54%
24.68%
25.90%
Fixed Asset Turnover
1.54
1.30
1.34
1.58
1.51
1.54
1.38
1.21
1.28
1.11
Receivable days
20.25
20.61
19.72
18.04
17.70
17.10
17.61
20.66
19.84
18.59
Inventory Days
12.31
13.80
14.64
13.02
12.73
11.32
9.78
10.51
9.75
11.76
Payable days
24.30
24.25
25.36
25.62
25.37
23.84
28.85
38.03
36.25
44.01
Cash Conversion Cycle
8.26
10.15
9.00
5.44
5.06
4.58
-1.45
-6.86
-6.66
-13.66
Total Debt/Equity
0.15
0.25
0.54
0.57
0.57
0.46
0.33
0.30
0.25
0.28
Interest Cover
12.27
4.59
7.89
11.35
16.00
18.34
16.35
13.52
19.52
28.47

News Update:


  • GAIL flags off first USA sourced LNG cargo from Sabine Pass
    6th Mar 2018, 10:44 AM

    The cargo will discharge LNG at Dabhol terminal of GAIL on or around 28th of this month

    Read More
  • GAIL to establish two centres in Uttarakhand
    14th Feb 2018, 13:56 PM

    The company in association with Uttarakhand Government and CSRL to establish two centres in Kumaon and Garhwal regions

    Read More
  • GAIL India - Quarterly Results
    12th Feb 2018, 04:14 AM

    Read More
  • GAIL commences construction of pipeline work in West Bengal
    30th Jan 2018, 11:21 AM

    The JHBDPL project is being executed for providing fuel supply to Matix Fertilizers, Durgapur

    Read More
  • GAIL strengthens partnership with Gazprom
    17th Jan 2018, 08:44 AM

    Both companies have successfully re-negotiated the long-term LNG SPA originally signed in the year 2012

    Read More
  • GAIL India to set up coal to gas conversion plants: Report
    12th Jan 2018, 10:30 AM

    This synthetic gas is expected to be cheaper than domestic gas

    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.