Nifty
Sensex
:
:
9304.05
29918.40
-38.10 (-0.41%)
-111.34 (-0.37%)

Industrial Gases & Fuels

Rating :
50/99

BSE: 532155 | NSE: GAIL

423.95
5.55 (1.33%)
28-Apr-2017 | 4:15PM
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  • 418.85
  • 424.50
  • 415.00
  • 418.40
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  • 3778812
  • 16020.27
  • 424.50
  • 266.59

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 71,668.97
  • 17.86
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 87,260.79
  • 0.97%
  • 1.83

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 54.97%
  • 2.56%
  • 2.32%
  • FII
  • DII
  • Others
  • 2.7%
  • 21.77%
  • 15.68%

Chart

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

Quarterly Results

Standalone Figures in Rs. Crores

Description
Dec 16
Dec 15
Var%
Sep 16
Sep 15
Var%
Jun 16
Jun 15
Var%
Mar 16
Mar 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 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Mar 09
Mar 08
Mar 07
Net Sales
54,887.66
60,703.96
61,918.31
51,094.43
44,224.95
35,191.61
27,035.30
24,781.80
18,837.31
16,542.31
Net Sales Growth
-9.58%
-1.96%
21.18%
15.53%
25.67%
30.17%
9.09%
31.56%
13.87%
 
Cost Of Goods Sold
43,813.48
48,116.62
47,968.86
38,028.98
31,606.06
24,147.51
17,932.15
17,295.57
12,001.98
11,311.58
Gross Profit
11,074.18
12,587.34
13,949.45
13,065.45
12,618.89
11,044.10
9,103.15
7,486.23
6,835.33
5,230.73
GP Margin
20.18%
20.74%
22.53%
25.57%
28.53%
31.38%
33.67%
30.21%
36.29%
31.62%
Total Expenditure
49,880.20
55,131.96
53,972.41
43,744.64
37,197.46
28,700.85
21,595.19
20,392.94
14,523.28
13,320.07
Power & Fuel Cost
2,196.95
2,073.51
2,376.25
2,488.22
2,495.00
1,783.87
1,561.94
1,135.53
953.55
788.53
% Of Sales
4.00%
3.42%
3.84%
4.87%
5.64%
5.07%
5.78%
4.58%
5.06%
4.77%
Employee Cost
1,101.76
981.61
915.81
848.25
803.59
815.32
665.53
611.31
500.95
316.19
% Of Sales
2.01%
1.62%
1.48%
1.66%
1.82%
2.32%
2.46%
2.47%
2.66%
1.91%
Manufacturing Exp.
1,400.98
2,738.01
1,075.55
898.58
699.23
1,094.13
558.79
408.77
364.60
279.39
% Of Sales
2.55%
4.51%
1.74%
1.76%
1.58%
3.11%
2.07%
1.65%
1.94%
1.69%
General & Admin Exp.
702.78
1,335.93
1,166.83
894.25
771.15
496.44
410.67
442.90
305.35
270.55
% Of Sales
1.28%
2.20%
1.88%
1.75%
1.74%
1.41%
1.52%
1.79%
1.62%
1.64%
Selling & Distn. Exp.
216.53
277.14
247.20
203.53
200.34
272.51
177.50
199.22
62.64
64.95
% Of Sales
0.39%
0.46%
0.40%
0.40%
0.45%
0.77%
0.66%
0.80%
0.33%
0.39%
Miscellaneous Exp.
633.72
430.45
685.90
614.91
864.33
225.44
367.39
343.77
361.02
64.95
% Of Sales
1.15%
0.71%
1.11%
1.20%
1.95%
0.64%
1.36%
1.39%
1.92%
1.92%
EBITDA
5,007.46
5,572.00
7,945.90
7,349.79
7,027.49
6,490.76
5,440.11
4,388.86
4,314.03
3,222.24
EBITDA Margin
9.12%
9.18%
12.83%
14.38%
15.89%
18.44%
20.12%
17.71%
22.90%
19.48%
Other Income
916.59
941.90
976.76
964.05
734.37
564.04
592.25
841.68
600.33
589.95
Interest
980.91
651.83
668.71
437.31
366.43
377.86
385.34
231.21
149.33
121.71
Depreciation
1,850.90
1,432.57
1,644.22
1,318.68
1,040.59
877.99
823.43
718.35
662.71
621.60
PBT
3,092.24
4,429.50
6,609.73
6,557.85
6,354.84
5,798.95
4,823.59
4,280.98
4,102.32
3,068.88
Tax
1,044.10
1,420.92
2,194.83
2,241.18
1,954.01
1,818.10
1,531.30
1,490.93
1,341.16
543.53
Tax Rate
33.77%
31.63%
31.71%
34.18%
30.75%
31.35%
31.75%
34.83%
32.69%
17.71%
PAT
2,143.28
3,071.93
4,727.33
4,322.94
4,400.83
3,980.85
3,292.29
2,790.05
2,761.16
2,525.35
PAT before Minority Interest
2,048.14
3,071.44
4,727.59
4,316.67
4,400.83
3,980.85
3,292.29
2,790.05
2,761.16
2,525.35
Minority Interest
95.14
0.49
-0.26
6.27
0.00
0.00
0.00
0.00
0.00
0.00
PAT Margin
3.90%
5.06%
7.63%
8.46%
9.95%
11.31%
12.18%
11.26%
14.66%
15.27%
PAT Growth
-30.23%
-35.02%
9.35%
-1.77%
10.55%
20.91%
18.00%
1.05%
9.34%
 
Unadjusted EPS
17.75
24.91
37.73
34.48
35.03
31.70
26.23
22.28
21.94
30.10

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Mar 09
Mar 08
Mar 07
Shareholder's Funds
35,396.24
34,022.67
32,456.95
28,794.66
24,914.53
21,213.87
17,809.95
15,400.87
13,552.55
11,823.00
Share Capital
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
845.65
Total Reserves
34,127.76
32,754.19
31,188.47
27,526.18
23,646.05
19,945.39
16,541.47
14,132.39
12,706.90
10,977.35
Non-Current Liabilities
20,035.84
24,330.47
23,804.11
19,901.11
15,064.25
7,884.51
6,878.21
5,216.73
5,171.48
5,043.91
Secured Loans
9,070.64
9,654.03
10,510.07
8,412.54
7,012.40
5,818.38
4,999.36
3,699.75
3,613.69
3,419.13
Unsecured Loans
3,599.23
5,098.35
5,550.78
4,755.82
2,328.56
5.37
413.81
124.46
173.03
244.76
Long Term Provisions
1,708.75
3,770.71
4,112.65
3,556.42
3,546.51
291.99
0.00
0.00
0.00
0.00
Current Liabilities
14,971.59
12,712.45
12,520.48
12,822.26
10,111.07
10,506.43
10,973.53
8,606.99
6,397.59
4,859.30
Trade Payables
3,084.94
3,413.74
4,289.08
3,418.77
2,679.96
2,202.71
2,405.56
2,126.77
1,926.62
1,596.84
Other Current Liabilities
8,463.50
6,733.71
5,458.35
5,413.44
4,657.99
3,756.87
3,514.50
2,336.23
1,624.84
1,195.78
Short Term Borrowings
1,966.98
1,174.16
1,044.78
2,332.70
1,512.31
608.48
0.00
0.00
0.00
0.00
Short Term Provisions
1,456.17
1,390.84
1,728.27
1,657.35
1,260.81
3,938.37
5,053.47
4,143.99
2,846.13
2,066.68
Total Liabilities
72,066.83
72,823.89
70,540.32
62,974.65
51,071.84
40,152.00
35,891.91
29,391.27
25,195.42
21,726.21
Net Block
43,111.10
33,976.30
27,779.37
24,303.40
20,157.26
15,962.20
15,330.42
11,118.63
11,075.77
8,046.70
Gross Block
60,503.61
49,912.80
42,294.60
37,244.72
31,769.19
26,605.14
25,164.03
20,106.04
19,364.22
15,697.06
Accumulated Depreciation
17,392.51
15,936.50
14,515.23
12,941.32
11,611.93
10,642.94
9,833.61
8,987.41
8,288.45
7,650.36
Non Current Assets
59,231.24
60,460.26
56,387.94
51,795.83
42,520.69
29,380.20
21,158.70
16,227.64
14,254.80
13,606.12
Capital Work in Progress
7,979.27
13,805.93
18,489.89
18,376.08
14,704.52
10,585.37
4,881.84
4,187.89
2,285.89
4,683.72
Non Current Investment
1,223.13
1,132.89
1,144.88
999.93
1,034.53
1,040.35
946.44
921.12
893.14
875.70
Long Term Loans & Adv.
6,913.82
11,539.25
8,967.46
8,102.78
6,614.12
1,745.75
0.00
0.00
0.00
0.00
Other Non Current Assets
3.92
5.89
6.34
13.64
10.26
46.53
0.00
0.00
0.00
0.00
Current Assets
12,835.59
12,363.63
14,152.38
11,178.82
8,551.15
10,771.80
14,733.21
13,163.63
10,940.62
8,119.13
Current Investments
135.87
139.28
136.80
253.59
148.90
195.90
118.69
104.53
129.37
90.69
Inventories
2,205.32
2,354.56
2,587.05
1,897.78
1,725.65
1,058.61
857.84
724.66
630.20
624.75
Sundry Debtors
2,872.71
3,209.94
3,446.79
2,767.23
2,269.13
1,939.53
1,510.77
1,601.17
1,155.22
827.54
Cash & Bank
2,398.15
1,558.25
3,211.11
3,064.62
1,446.22
2,584.35
4,548.63
3,781.13
4,632.06
2,738.30
Other Current Assets
5,223.54
5,101.60
4,770.63
3,195.60
2,961.25
4,993.41
7,697.28
6,952.14
4,393.77
3,837.85
Short Term Loans & Adv.
3,740.80
3,989.89
4,225.52
2,978.37
2,636.94
4,842.98
7,612.01
6,722.79
4,285.14
3,776.61
Net Current Assets
-2,136.00
-348.82
1,631.90
-1,643.44
-1,559.92
265.37
3,759.68
4,556.64
4,543.03
3,259.83
Total Assets
72,066.83
72,823.89
70,540.32
62,974.65
51,071.84
40,152.00
35,891.91
29,391.27
25,195.42
21,726.21

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Mar 09
Mar 08
Mar 07
Cash From Operating Activity
5,918.81
4,214.12
4,615.18
6,603.04
5,111.31
4,608.34
5,636.39
2,849.68
3,781.46
1,743.00
PBT
3,200.58
4,580.48
6,981.31
6,608.51
6,397.62
5,839.07
4,859.13
4,317.28
4,124.06
3,088.85
Adjustment
2,609.09
1,720.77
1,769.74
1,732.93
1,637.39
994.25
970.84
717.44
770.22
536.34
Changes in Working Capital
1,008.28
-1,067.88
-2,189.38
-14.22
-1,417.53
-595.02
1,463.23
-593.33
-5.24
-964.43
Cash after chg. in Working capital
6,817.95
5,233.37
6,561.67
8,327.22
6,617.48
6,238.30
7,293.20
4,441.39
4,889.04
2,660.76
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-899.14
-1,019.25
-1,946.49
-1,724.18
-1,506.17
-1,629.96
-1,656.81
-1,591.71
-1,107.58
-917.76
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
-2,496.15
-2,115.66
-4,142.13
-8,442.69
-9,350.84
-6,957.71
-5,494.78
-2,354.85
-1,238.62
-3,972.06
Net Fixed Assets
-1,031.17
-1,965.12
-3,657.38
-5,877.71
-6,258.55
-4,622.37
-3,337.85
-2,255.79
-905.02
-1,784.43
Net Investments
-224.32
-33.66
-569.70
-1,037.51
-98.97
-509.49
-335.76
-246.39
-27.04
-20.48
Others
-1,240.66
-116.88
84.95
-1,527.47
-2,993.32
-1,825.85
-1,821.17
147.33
-306.56
-2,167.15
Cash from Financing Activity
-2,521.28
-3,058.47
-2.59
3,641.70
3,193.67
463.19
649.49
-1,332.18
-595.46
446.78
Net Cash Inflow / Outflow
901.38
-960.01
470.46
1,802.05
-1,045.86
-1,886.18
791.10
-837.35
1,947.38
-1,782.28
Opening Cash & Equivalents
1,558.25
3,211.11
3,064.62
1,446.22
2,584.35
4,548.63
3,781.13
4,632.06
2,738.30
4,539.88
Closing Cash & Equivalent
2,398.15
1,558.25
3,211.11
3,064.62
1,446.22
2,584.35
4,548.63
3,781.13
4,632.06
2,738.28

Financial Ratios

Consolidated /

Standalone
Description
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Mar 09
Mar 08
Mar 07
Book Value (Rs.)
209.28
201.16
191.90
170.25
147.31
125.43
105.30
91.06
80.13
69.90
ROA
2.83%
4.28%
7.08%
7.57%
9.65%
10.47%
10.09%
10.22%
11.77%
11.28%
ROE
5.90%
9.24%
15.44%
16.07%
19.08%
20.40%
19.83%
19.27%
21.76%
22.87%
ROCE
7.71%
9.96%
15.77%
17.13%
20.83%
24.06%
24.54%
24.68%
25.90%
22.92%
Fixed Asset Turnover
1.01
1.34
1.58
1.51
1.54
1.38
1.21
1.28
1.11
1.11
Receivable days
19.98
19.72
18.04
17.70
17.10
17.61
20.66
19.84
18.59
17.20
Inventory Days
14.98
14.64
13.02
12.73
11.32
9.78
10.51
9.75
11.76
12.05
Payable days
23.61
25.36
25.62
25.37
23.84
28.85
38.03
36.25
44.01
42.74
Cash Conversion Cycle
11.35
9.00
5.44
5.06
4.58
-1.45
-6.86
-6.66
-13.66
-13.49
Total Debt/Equity
0.51
0.54
0.57
0.57
0.46
0.33
0.30
0.25
0.28
0.31
Interest Cover
4.15
7.89
11.35
16.00
18.34
16.35
13.52
19.52
28.47
26.21

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.