Nifty
Sensex
:
:
14381.10
47967.76
-453.75 (-3.06%)
-1623.56 (-3.27%)

Gas Transmission/Marketing

Rating :
84/99

BSE: 542066 | NSE: ATGL

1092.55
09-Apr-2021
  • Open
  • High
  • Low
  • Previous Close
  •  991.00
  •  1092.55
  •  990.00
  •  993.25
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  3599031
  •  38162.43
  •  1249.95
  •  90.40

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 120,071.77
  • 272.58
  • 1
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 120,385.32
  • 0.02%
  • 67.11

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 74.80%
  • 0.30%
  • 3.41%
  • FII
  • DII
  • Others
  • 20.27%
  • 0.77%
  • 0.45%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 12.65
  • 10.68
  • 10.92

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 17.94
  • 18.01
  • 10.27

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 25.61
  • 39.87
  • 38.39

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • -

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • -

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • -

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Dec 20
Dec 19
Var%
Sep 20
Sep 19
Var%
Jun 20
Jun 19
Var%
Mar 20
Mar 19
Var%
Net Sales
522.27
518.77
0.67%
441.16
502.82
-12.26%
206.57
478.99
-56.87%
490.32
494.17
-0.78%
Expenses
309.51
362.66
-14.66%
231.63
366.99
-36.88%
129.21
344.12
-62.45%
322.37
354.58
-9.08%
EBITDA
212.76
156.11
36.29%
209.53
135.83
54.26%
77.36
134.87
-42.64%
167.95
139.59
20.32%
EBIDTM
40.74%
30.09%
47.50%
27.01%
37.45%
28.16%
14.01%
14.01%
Other Income
8.77
10.33
-15.10%
8.04
11.61
-30.75%
8.37
10.72
-21.92%
11.73
11.64
0.77%
Interest
10.12
9.89
2.33%
10.15
10.79
-5.93%
8.86
10.34
-14.31%
10.03
10.50
-4.48%
Depreciation
16.07
12.93
24.28%
15.02
11.67
28.71%
14.29
12.55
13.86%
13.55
18.20
-25.55%
PBT
195.34
143.62
36.01%
182.41
124.98
45.95%
62.58
122.70
-49.00%
156.10
119.89
30.20%
Tax
50.21
29.15
72.25%
46.74
4.55
927.25%
16.25
43.43
-62.58%
34.03
44.21
-23.03%
PAT
145.13
114.47
26.78%
135.67
120.43
12.65%
46.33
79.27
-41.55%
122.07
75.68
61.30%
PATM
27.79%
22.07%
30.75%
23.95%
22.43%
16.55%
7.11%
7.11%
EPS
1.33
1.05
26.67%
1.22
1.09
11.93%
0.35
0.72
-51.39%
28.29
28.29
0.00%

Annual Results

Standalone Figures in Rs. Crores /

Consolidated
Description
TTM
Mar 20
Mar 19
Mar 18
Net Sales
1,660.32
1,874.55
1,718.96
1,373.66
Net Sales Growth
-16.77%
9.05%
25.14%
 
Cost Of Goods Sold
5,110.85
1,059.97
1,092.65
873.04
Gross Profit
-3,450.53
814.58
626.31
500.62
GP Margin
-207.82%
43.45%
36.44%
36.44%
Total Expenditure
992.72
1,279.79
1,264.32
1,008.80
Power & Fuel Cost
-
35.39
32.29
26.80
% Of Sales
-
1.89%
1.88%
1.95%
Employee Cost
-
47.46
42.00
38.90
% Of Sales
-
2.53%
2.44%
2.83%
Manufacturing Exp.
-
46.18
37.05
32.79
% Of Sales
-
2.46%
2.16%
2.39%
General & Admin Exp.
-
80.06
44.79
27.70
% Of Sales
-
4.27%
2.61%
2.02%
Selling & Distn. Exp.
-
5.04
9.28
2.87
% Of Sales
-
0.27%
0.54%
0.21%
Miscellaneous Exp.
-
5.69
6.26
6.70
% Of Sales
-
0.30%
0.36%
0.49%
EBITDA
667.60
594.76
454.64
364.86
EBITDA Margin
40.21%
31.73%
26.45%
26.56%
Other Income
36.91
44.39
86.68
80.45
Interest
39.16
41.05
89.85
125.33
Depreciation
58.93
50.70
67.31
61.01
PBT
596.43
547.40
384.16
258.97
Tax
147.23
111.16
127.81
94.39
Tax Rate
24.69%
20.31%
35.85%
36.45%
PAT
449.20
436.24
228.71
164.58
PAT before Minority Interest
449.20
436.24
228.71
164.58
Minority Interest
0.00
0.00
0.00
0.00
PAT Margin
27.06%
23.27%
13.31%
11.98%
PAT Growth
15.22%
90.74%
38.97%
 
EPS
4.08
3.97
2.08
1.50

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 20
Mar 19
Mar 18
Shareholder's Funds
1,470.88
1,101.95
869.41
Share Capital
109.98
109.98
256.74
Total Reserves
1,360.90
991.97
759.43
Non-Current Liabilities
414.35
454.32
1,568.68
Secured Loans
297.50
345.71
1,234.21
Unsecured Loans
0.05
0.05
0.05
Long Term Provisions
4.15
3.06
2.31
Current Liabilities
591.09
491.84
364.45
Trade Payables
82.61
103.85
137.15
Other Current Liabilities
446.13
378.39
221.68
Short Term Borrowings
57.26
0.00
0.00
Short Term Provisions
5.09
9.60
5.62
Total Liabilities
2,476.32
2,048.11
2,802.54
Net Block
1,198.01
980.18
896.72
Gross Block
1,483.26
1,214.13
1,064.93
Accumulated Depreciation
285.25
233.95
168.21
Non Current Assets
1,918.25
1,374.55
2,151.58
Capital Work in Progress
342.06
190.47
101.83
Non Current Investment
281.56
175.97
114.49
Long Term Loans & Adv.
94.51
25.96
1,036.72
Other Non Current Assets
2.11
1.97
1.82
Current Assets
558.07
673.56
650.96
Current Investments
0.00
0.00
65.25
Inventories
41.30
43.96
42.16
Sundry Debtors
61.17
82.79
141.16
Cash & Bank
89.47
159.76
24.48
Other Current Assets
366.13
18.17
3.98
Short Term Loans & Adv.
322.49
368.88
373.93
Net Current Assets
-33.02
181.72
286.51
Total Assets
2,476.32
2,048.11
2,802.54

Cash Flow

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 20
Mar 19
Mar 18
Cash From Operating Activity
448.53
356.10
276.86
PBT
547.40
356.52
258.97
Adjustment
53.53
111.15
106.33
Changes in Working Capital
-19.29
10.85
0.30
Cash after chg. in Working capital
581.64
478.52
365.60
Interest Paid
0.00
0.00
0.00
Tax Paid
-133.11
-122.42
-88.74
Other Direct Exp. Paid
0.00
0.00
0.00
Extra & Other Items
0.00
0.00
0.00
Cash From Investing Activity
-460.99
791.01
-987.65
Net Fixed Assets
-420.72
-237.84
Net Investments
-105.50
3.75
Others
65.23
1,025.10
Cash from Financing Activity
-58.17
-1,077.14
778.84
Net Cash Inflow / Outflow
-70.63
69.97
68.05
Opening Cash & Equivalents
159.25
89.28
21.23
Closing Cash & Equivalent
88.62
159.25
89.28

Financial Ratios

Standalone /

Consolidated
Description
Mar 20
Mar 19
Mar 18
Book Value (Rs.)
13.37
10.02
39.58
ROA
19.28%
9.43%
5.87%
ROE
33.91%
21.60%
16.20%
ROCE
34.92%
24.06%
17.36%
Fixed Asset Turnover
1.48
1.60
1.37
Receivable days
13.20
22.41
35.35
Inventory Days
7.82
8.62
10.56
Payable days
27.31
34.47
48.36
Cash Conversion Cycle
-6.30
-3.44
-2.46
Total Debt/Equity
0.27
0.36
1.32
Interest Cover
14.33
4.97
3.07

News Update:


  • Adani Total Gas reports 26% rise in Q3 consolidated net profit
    4th Feb 2021, 09:53 AM

    Total consolidated income of the company increased by 0.37% at Rs 531.04 crore for Q3FY21

    Read More
  • Adani Total Gas signs agreement to acquire 5% stake in Indian Gas Exchange
    22nd Jan 2021, 12:58 PM

    The cost of acquisition is Rs 3,69,37,500

    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.