Nifty
:
26053.90
Sensex
:
84997.13
117.70 (0.45%)
368.97 (0.44%)
Nifty
Sensex
:
:
26053.90
84997.13
117.70 (0.45%)
368.97 (0.44%)

Adani Total Gas Ltd.

Gas Transmission/Marketing

Rating :
53/99

BSE: 542066 | NSE: ATGL

NSE BSE
634.25
29-Oct-2025
  • Open
  • High
  • Low
  • Previous Close
  •  620.8
  •  675
  •  613.55
  •  621.00
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  8468521
  •  5521272376.6
  •  862
  •  532.6

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 69,782.95
  • 111.53
  • 1
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 71,219.99
  • 0.04%
  • 15.48

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 74.80%
  • 0.20%
  • 5.54%
  • FII
  • DII
  • Others
  • 12.88%
  • 6.23%
  • 0.35%

Chart

Price | P:E | P:BV | EV:EBITDA | MCap:Sales | EPS

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 16.02
  • 24.14
  • 4.53

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 15.86
  • 9.99
  • 5.43

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 23.04
  • 6.76
  • 6.19

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • 170.79
  • 129.93

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • 53.59
  • 35.20

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • 158.31
  • 117.00

Earnings Forecasts:

(Updated: 25-10-2025)
Description
2024
2025
2026
2027
Adj EPS
5.95
P/E Ratio
106.60
Revenue
4999.86
EBITDA
1133.79
Net Income
654.41
ROA
9.18
P/B Ratio
16.58
ROE
16.81
FCFF
-136.61
FCFF Yield
-0.2
Net Debt
1337.39
BVPS
38.25

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Sep 25
Sep 24
Var%
Jun 25
Jun 24
Var%
Mar 25
Mar 24
Var%
Dec 24
Dec 23
Var%
Net Sales
1,576.38
1,318.37
19.57%
1,498.32
1,239.06
20.92%
1,453.37
1,258.37
15.50%
1,400.88
1,244.00
12.61%
Expenses
1,281.00
1,012.60
26.51%
1,205.14
942.59
27.85%
1,187.10
970.35
22.34%
1,136.16
955.97
18.85%
EBITDA
295.38
305.77
-3.40%
293.18
296.47
-1.11%
266.27
288.02
-7.55%
264.72
288.03
-8.09%
EBIDTM
18.74%
23.19%
19.57%
23.93%
18.32%
22.89%
18.90%
23.15%
Other Income
8.69
6.63
31.07%
8.11
9.02
-10.09%
8.22
15.02
-45.27%
6.93
12.42
-44.20%
Interest
26.29
23.01
14.25%
27.60
26.45
4.35%
23.72
29.08
-18.43%
27.47
31.40
-12.52%
Depreciation
61.71
51.38
20.11%
55.61
45.72
21.63%
53.29
48.91
8.96%
53.19
38.60
37.80%
PBT
216.07
238.01
-9.22%
218.08
233.32
-6.53%
197.48
225.05
-12.25%
190.99
230.45
-17.12%
Tax
55.44
61.77
-10.25%
57.05
59.89
-4.74%
49.08
61.31
-19.95%
49.68
59.18
-16.05%
PAT
160.63
176.24
-8.86%
161.03
173.43
-7.15%
148.40
163.74
-9.37%
141.31
171.27
-17.49%
PATM
10.19%
13.37%
10.75%
14.00%
10.21%
13.01%
10.09%
13.77%
EPS
1.49
1.69
-11.83%
1.50
1.56
-3.85%
1.41
1.53
-7.84%
1.29
1.61
-19.88%

Annual Results

Standalone Figures in Rs. Crores /

Consolidated
Description
TTM
Mar 25
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Net Sales
5,928.95
4,999.86
4,474.74
4,378.19
3,037.81
1,695.60
1,874.55
1,718.96
1,373.66
Net Sales Growth
17.18%
11.74%
2.21%
44.12%
79.16%
-9.55%
9.05%
25.14%
 
Cost Of Goods Sold
3,717.92
3,273.28
2,847.78
3,086.37
1,929.66
769.62
1,059.97
1,092.65
873.04
Gross Profit
2,211.03
1,726.58
1,626.96
1,291.82
1,108.15
925.98
814.58
626.31
500.62
GP Margin
37.29%
34.53%
36.36%
29.51%
36.48%
54.61%
43.45%
36.44%
36.44%
Total Expenditure
4,809.40
3,866.63
3,371.02
3,508.32
2,264.81
991.71
1,279.79
1,264.32
1,008.80
Power & Fuel Cost
-
114.89
91.47
83.29
54.24
27.10
35.39
32.29
26.80
% Of Sales
-
2.30%
2.04%
1.90%
1.79%
1.60%
1.89%
1.88%
1.95%
Employee Cost
-
56.68
66.71
55.68
54.73
51.52
47.46
42.00
38.90
% Of Sales
-
1.13%
1.49%
1.27%
1.80%
3.04%
2.53%
2.44%
2.83%
Manufacturing Exp.
-
257.77
224.68
189.50
134.55
75.75
46.18
37.05
32.79
% Of Sales
-
5.16%
5.02%
4.33%
4.43%
4.47%
2.46%
2.16%
2.39%
General & Admin Exp.
-
103.10
95.90
55.56
70.14
55.76
80.06
44.79
27.70
% Of Sales
-
2.06%
2.14%
1.27%
2.31%
3.29%
4.27%
2.61%
2.02%
Selling & Distn. Exp.
-
0.00
0.00
0.00
9.10
3.30
5.04
9.28
2.87
% Of Sales
-
0%
0%
0%
0.30%
0.19%
0.27%
0.54%
0.21%
Miscellaneous Exp.
-
60.91
44.48
37.92
12.39
8.66
5.69
6.26
6.70
% Of Sales
-
1.22%
0.99%
0.87%
0.41%
0.51%
0.30%
0.36%
0.49%
EBITDA
1,119.55
1,133.23
1,103.72
869.87
773.00
703.89
594.76
454.64
364.86
EBITDA Margin
18.88%
22.67%
24.67%
19.87%
25.45%
41.51%
31.73%
26.45%
26.56%
Other Income
31.95
31.16
44.02
36.85
41.50
44.79
44.39
86.68
80.45
Interest
105.08
101.01
111.45
78.43
52.73
40.48
41.05
89.85
125.33
Depreciation
223.80
203.58
157.88
113.10
82.73
62.52
50.70
67.31
61.01
PBT
822.62
859.80
878.41
715.19
679.04
645.68
547.40
384.16
258.97
Tax
211.25
220.42
228.81
186.05
174.38
159.26
111.16
127.81
94.39
Tax Rate
25.68%
25.64%
26.05%
26.01%
25.68%
25.23%
20.31%
35.85%
36.45%
PAT
611.37
654.41
667.50
546.49
509.40
471.95
436.24
228.71
164.58
PAT before Minority Interest
611.37
654.41
667.50
546.49
509.40
471.95
436.24
228.71
164.58
Minority Interest
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PAT Margin
10.31%
13.09%
14.92%
12.48%
16.77%
27.83%
23.27%
13.31%
11.98%
PAT Growth
-10.71%
-1.96%
22.14%
7.28%
7.94%
8.19%
90.74%
38.97%
 
EPS
5.56
5.95
6.07
4.97
4.63
4.29
3.97
2.08
1.50

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 25
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Shareholder's Funds
4,207.05
3,580.32
2,940.96
2,416.23
1,933.81
1,470.88
1,101.95
869.41
Share Capital
109.98
109.98
109.98
109.98
109.98
109.98
109.98
256.74
Total Reserves
4,097.07
3,470.34
2,830.98
2,306.25
1,823.83
1,360.90
991.97
759.43
Non-Current Liabilities
1,919.47
1,201.03
510.97
534.89
461.59
414.35
454.32
1,568.68
Secured Loans
1,539.99
882.87
268.36
352.41
307.88
297.50
345.71
1,234.21
Unsecured Loans
0.00
0.00
0.00
0.00
0.05
0.05
0.05
0.05
Long Term Provisions
5.27
6.84
5.70
4.57
4.58
4.15
3.06
2.31
Current Liabilities
1,538.19
1,810.51
2,193.37
1,464.13
808.24
591.09
491.84
364.45
Trade Payables
313.80
330.33
306.85
165.50
115.52
82.61
103.85
137.15
Other Current Liabilities
1,164.97
979.29
1,108.33
750.40
563.50
446.13
378.39
221.68
Short Term Borrowings
40.98
485.51
766.77
538.89
122.76
57.26
0.00
0.00
Short Term Provisions
18.44
15.38
11.42
9.34
6.46
5.09
9.60
5.62
Total Liabilities
7,664.71
6,591.86
5,645.30
4,415.25
3,203.64
2,476.32
2,048.11
2,802.54
Net Block
3,650.94
3,174.02
2,334.75
1,732.98
1,379.30
1,198.01
980.18
896.72
Gross Block
4,553.26
3,874.99
2,878.43
2,162.79
1,727.69
1,483.26
1,214.13
1,064.93
Accumulated Depreciation
902.32
700.97
543.68
429.81
348.39
285.25
233.95
168.21
Non Current Assets
6,543.83
5,559.62
4,787.26
4,053.56
2,980.33
1,918.25
1,374.55
2,151.58
Capital Work in Progress
1,872.42
1,502.38
1,618.76
1,170.52
696.48
342.06
190.47
101.83
Non Current Investment
782.80
706.12
682.26
633.92
417.33
281.56
175.97
114.49
Long Term Loans & Adv.
237.67
177.10
151.49
476.14
447.22
96.62
25.96
1,036.72
Other Non Current Assets
0.00
0.00
0.00
40.00
40.00
0.00
1.97
1.82
Current Assets
1,120.88
1,032.24
858.04
361.69
223.31
558.07
673.56
650.96
Current Investments
28.03
0.00
0.00
0.00
0.00
0.00
0.00
65.25
Inventories
115.66
99.17
90.96
76.78
52.01
41.30
43.96
42.16
Sundry Debtors
424.01
409.92
315.62
186.55
103.68
61.17
82.79
141.16
Cash & Bank
468.75
456.11
371.84
34.32
10.87
89.47
159.76
24.48
Other Current Assets
84.43
35.90
15.59
25.06
56.75
366.13
387.05
377.91
Short Term Loans & Adv.
24.92
31.14
64.03
38.98
26.59
322.49
368.88
373.93
Net Current Assets
-417.31
-778.27
-1,335.33
-1,102.44
-584.93
-33.02
181.72
286.51
Total Assets
7,664.71
6,591.86
5,645.30
4,415.25
3,203.64
2,476.32
2,048.11
2,802.54

Cash Flow

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 25
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Cash From Operating Activity
963.87
955.13
852.85
732.11
653.50
492.40
356.10
276.86
PBT
874.83
896.31
732.54
679.04
631.21
547.40
356.52
258.97
Adjustment
270.18
215.20
143.98
98.56
78.54
53.53
111.15
106.33
Changes in Working Capital
-11.75
30.33
130.84
101.91
78.07
24.58
10.85
0.30
Cash after chg. in Working capital
1,133.26
1,141.84
1,007.36
879.51
787.82
625.51
478.52
365.60
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-169.39
-186.71
-154.51
-147.40
-134.32
-133.11
-122.42
-88.74
Other Direct Exp. Paid
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
Cash From Investing Activity
-933.36
-752.28
-1,166.59
-1,132.98
-770.50
-460.99
791.01
-987.65
Net Fixed Assets
-948.05
-781.72
-1,150.84
-909.14
-598.85
-420.72
-237.84
Net Investments
-288.55
-21.36
-34.99
-211.74
-144.94
-105.50
3.75
Others
303.24
50.80
19.24
-12.10
-26.71
65.23
1,025.10
Cash from Financing Activity
56.35
-77.73
294.65
421.77
38.61
-102.04
-1,077.14
778.84
Net Cash Inflow / Outflow
86.86
125.12
-19.09
20.90
-78.39
-70.63
69.97
68.05
Opening Cash & Equivalents
137.16
12.04
31.13
10.23
88.62
159.25
89.28
21.23
Closing Cash & Equivalent
224.02
137.16
12.04
31.13
10.23
88.62
159.25
89.28

Financial Ratios

Standalone /

Consolidated
Description
Mar 25
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Book Value (Rs.)
38.25
32.55
26.74
21.97
17.58
13.37
10.02
39.58
ROA
9.18%
10.91%
10.86%
13.37%
16.62%
19.28%
9.43%
5.87%
ROE
16.81%
20.47%
20.40%
23.42%
27.72%
33.91%
21.60%
16.20%
ROCE
17.73%
21.52%
21.00%
25.25%
31.27%
34.92%
24.06%
17.36%
Fixed Asset Turnover
1.28
1.43
1.86
1.65
1.11
1.48
1.60
1.37
Receivable days
28.12
27.49
19.57
16.52
16.86
13.20
22.41
35.35
Inventory Days
7.24
7.20
6.54
7.33
9.54
7.82
8.62
10.56
Payable days
35.91
40.83
27.93
26.58
46.98
27.31
34.47
48.36
Cash Conversion Cycle
-0.55
-6.14
-1.83
-2.73
-20.58
-6.30
-3.44
-2.46
Total Debt/Equity
0.42
0.41
0.47
0.41
0.25
0.27
0.36
1.32
Interest Cover
9.66
9.04
10.34
13.97
16.59
14.33
4.97
3.07

Annual Reports:

FY 2025
FY 2024
FY 2023
FY 2022
FY 2021
FY 2020
FY 2019
FY 2018
FY 2017

News Update:


  • Adani Total Gas reports 12% fall in Q2 consolidated net profit
    29th Oct 2025, 14:57 PM

    Consolidated total income of the company increased by 19.63% at Rs 1,585.07 crore for Q2FY26

    Read More
  • Adani Total Gas - Quarterly Results
    29th Oct 2025, 00:00 AM

    Read More
  • Adani Total Gas reports marginal fall in Q1 consolidated net profit
    29th Jul 2025, 12:59 PM

    Total consolidated income of the company increased by 20.70% at Rs 1506.43 crore for Q1FY26

    Read More

Source: www.accordfintech.com | DISCLAIMER: Information is provided " as is" and solely for informational purposes, not for trading purposes or advice, and may be delayed.