Nifty
Sensex
:
:
10234.45
32609.16
3.60 (0.04%)
-24.48 (-0.08%)

Industrial Gases & Fuels

Rating :
65/99

BSE: 532155 | NSE: GAIL

437.35
-0.60 (-0.14%)
17-Oct-2017 | 4:17PM
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  • 438.00
  • 444.15
  • 436.30
  • 437.95
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  • 3112205
  • 13611.23
  • 457.45
  • 300.75

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 74,062.17
  • 23.19
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 78,652.61
  • 1.94%
  • 1.89

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 54.89%
  • 2.19%
  • 2.09%
  • FII
  • DII
  • Others
  • 0.8%
  • 23.69%
  • 16.34%

Chart

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

Quarterly Results

Standalone Figures in Rs. Crores

Description
Jun 17
Jun 16
Var%
Mar 17
Mar 16
Var%
Dec 16
Dec 15
Var%
Sep 16
Sep 15
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
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 India inks three time-swap deals for US LNG
    23rd Aug 2017, 11:00 AM

    The state-owned utility will buy LNG from international companies this year and sell equivalent amount of Henry Hub-indexed volumes during 2018-19

    Read More
  • GAIL’s Q1 net profit drops 23% to Rs 1025.64 crore
    11th Aug 2017, 11:17 AM

    Total income of the company increased by 6.74% at Rs 11686.21 crore for Q1FY18

    Read More
  • GAIL India - Quarterly Results
    10th Aug 2017, 12:00 AM

    Read More
  • GAIL to reopen contracts with US LNG sellers
    8th Aug 2017, 09:54 AM

    The company has deals to buy 5.8 million tonnes of US LNG per annum for 20 years

    Read More
  • GAIL commences 100% construction work in Kerala stretch of KKMBPL Project
    3rd Aug 2017, 09:09 AM

    The company started its foray into the state of Kerala with a total project cost of Rs 3,263 crore

    Read More
  • GAIL launches start-up initiative ‘Pankh’
    26th Jul 2017, 10:29 AM

    The company has created a corpus of Rs 50 crore for investing in start-ups and would also provide mentoring to them

    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.