Nifty
Sensex
:
:
10821.85
35689.60
80.75 (0.75%)
257.21 (0.73%)

Industrial Gases & Fuels

Rating :
72/99

BSE: 532155 | NSE: GAIL

340.00
0.70 (0.21%)
22-Jun-2018 | 3:54PM
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  •  341.15
  •  343.50
  •  339.00
  •  339.30
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  4435354
  •  15080.20
  •  389.63
  •  259.99

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 76,706.24
  • 16.61
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 81,296.68
  • 2.47%
  • 2.18

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 /

Consolidated
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.)
174.30
161.43
150.87
143.93
127.69
110.48
94.07
78.98
68.29
60.10
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’s first LNG Cargo arrives at LNG terminal of Petronet LNG in Dahej
    5th Jun 2018, 12:37 PM

    The company had a long term contract with Gazprom Marketing & Trading Singapore (GMTS) of Russia

    Read More
  • GAIL opens second round for proposal submission by Start-Ups
    4th Jun 2018, 10:42 AM

    The company’s first round of Solicitation launched in July 2017 received an overwhelming response

    Read More
  • GAIL reports around 4-fold jump in Q4 net profit
    25th May 2018, 11:50 AM

    Total income of the company increased by 11.06 % at Rs 15706.27 crore for quarter under review

    Read More
  • GAIL India - Quarterly Results
    24th May 2018, 15:04 PM

    Read More
  • Gail inks loan agreement with SBI for general capital expenditure
    2nd May 2018, 08:58 AM

    The loan agreement of Rs 2,000 crore is having a door to door tenure of 15 years

    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.