Nifty
Sensex
:
:
10670.05
35463.85
53.35 (0.50%)
203.31 (0.58%)

Industrial Gases & Fuels

Rating :
75/99

BSE: 532155 | NSE: GAIL

342.20
-5.35 (-1.54%)
16-Nov-2018 | 3:09PM
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  •  349.00
  •  351.70
  •  341.25
  •  347.55
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  2942478
  •  10069.16
  •  399.40
  •  295.25

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 78,487.74
  • 14.26
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 78,849.00
  • 2.61%
  • 1.82

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 53.46%
  • 1.85%
  • 1.60%
  • FII
  • DII
  • Others
  • 0.42%
  • 23.42%
  • 19.25%

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
  • 15.16
  • 16.42
  • 18.38

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 1.93
  • 1.75
  • 1.76

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 8.80
  • 9.34
  • 9.75

Quarterly Results

Standalone Figures in Rs. Crores /

Consolidated
Description
Jun 18
Jun 17
Var%
Mar 18
Mar 17
Var%
Dec 17
Dec 16
Var%
Sep 17
Sep 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 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’s arm signs MoU with EESL
    13th Nov 2018, 10:14 AM

    EESL will manage equipments at the customer’s location and GAIL Gas will supply natural gas to the feasible projects with in the authorised geographical areas

    Read More
  • GAIL contracts Rs 1,100 crore worth pipes for Barauni-Guwahati gas pipeline
    9th Nov 2018, 10:38 AM

    The award of the contract will ensure commencement of spurline laying activities of the Barauni -Guwahati pipeline from December 2018

    Read More
  • GAIL reports 50% rise in Q2 net profit
    5th Nov 2018, 14:25 PM

    Total income of the company increased by 54.86% at Rs 19,640.96 crore for Q2FY19

    Read More
  • GAIL India - Quarterly Results
    5th Nov 2018, 14:14 PM

    Read More
  • GAIL features in Global Sustainability Index ‘FTSE4Good Emerging Index’
    27th Sep 2018, 14:32 PM

    The FTSE4Good Index Series is designed to measure the performance of companies demonstrating strong ESG practices worldwide

    Read More
  • GAIL India commences work of coal gasification based fertilizer plant
    24th Sep 2018, 10:17 AM

    The fertilizer plant is being developed by Talcher Fertilizers (TFL), a JV company of GAIL, CIL, RCFL and FCIL

    Read More
  • GAIL to expand pipeline network by 50% in three years
    12th Sep 2018, 11:11 AM

    The company is rapidly building infrastructure to support the government push towards a gas-based economy by raising the share of natural gas in the energy basket to 15%

    Read More
  • GAIL India planning to set up battery charging stations for electric vehicles
    3rd Sep 2018, 14:29 PM

    The company also wants to explore the business opportunity in waste-water treatment plants, water distribution, large water pipeline laying as an early mover

    Read More
  • GAIL planning to expand international trade: Report
    3rd Sep 2018, 10:00 AM

    This move will help the company to mitigate risk that comes with total dependence on the domestic market

    Read More
  • GAIL, Indian Railways ink MoU
    31st Aug 2018, 09:30 AM

    MoU between the two leading organisations of the country is a step towards fulfilling Central Government’s vision of developing a Gas-based economy in India

    Read More
  • GAIL to launch new portal for outsiders to hire its gas pipelines
    27th Aug 2018, 09:43 AM

    The company will start an online portal for common carrier capacity booking by marketing entities

    Read More
  • GAIL to invest in start-ups, solar power plants, battery charging stations
    20th Aug 2018, 11:23 AM

    The company has sought shareholder approval for the said investment

    Read More
  • GAIL awards Rs 125 crore pipeline order to Ratnamani
    17th Aug 2018, 09:46 AM

    The company has awarded the first contract for purchase of 108 km 24 inch diameter line pipes under the Barauni - Guwahati segment of the JHBDPL project

    Read More
  • GAIL reports 23% rise in Q1 net profit
    10th Aug 2018, 14:46 PM

    Total income of the company increased by 49.04% at Rs 17,418.20 crore for Q1FY19

    Read More
  • EOGEPL signs agreement with GAIL
    9th Aug 2018, 15:22 PM

    The GSPA entails a 15-year gas supply contract whereby the company will be able to monetise its entire CBM production of 2.3 mmscmd from the Raniganj East block at a globally competitive price

    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.