Nifty
:
24741.00
Sensex
:
80710.76
6.70 (0.03%)
-7.25 (-0.01%)
Nifty
Sensex
:
:
24741.00
80710.76
6.70 (0.03%)
-7.25 (-0.01%)

GAIL (India) Ltd.

Gas Transmission/Marketing

Rating :
48/99

BSE: 532155 | NSE: GAIL

NSE BSE
173.97
05-Sep-2025
  • Open
  • High
  • Low
  • Previous Close
  •  174.67
  •  175.22
  •  172.61
  •  174.66
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  7598903
  •  1322707002.91
  •  245
  •  150.52

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 1,14,373.86
  • 9.83
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 1,27,960.71
  • 4.31%
  • 1.32

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 51.88%
  • 0.58%
  • 5.56%
  • FII
  • DII
  • Others
  • 14.91%
  • 25.43%
  • 1.64%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 10.55
  • 19.86
  • -0.87

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 13.08
  • 16.33
  • 15.92

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 20.99
  • 23.00
  • 30.39

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 9.78
  • 8.74
  • 11.68

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 1.39
  • 1.29
  • 1.40

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 7.73
  • 7.68
  • 8.73

Earnings Forecasts:

(Updated: 04-09-2025)
Description
2024
2025
2026
2027
Adj EPS
18.93
15.79
17.65
20.09
P/E Ratio
9.19
11.02
9.86
8.66
Revenue
142291
137842
147039
154598
EBITDA
15431.8
15716.1
16712.4
18185.2
Net Income
12449.8
10660.9
11917.1
13746.7
ROA
9.66
10.79
11.48
12.16
P/B Ratio
1.35
1.23
1.11
1.02
ROE
15.37
13.14
13.55
14.23
FCFF
-1348.84
3635.83
5903.66
40485.3
FCFF Yield
-0.96
2.59
4.21
28.85
Net Debt
18874.9
17796.3
16472.3
9461.33
BVPS
129.27
141.85
156.23
170.7

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Jun 25
Jun 24
Var%
Mar 25
Mar 24
Var%
Dec 24
Dec 23
Var%
Sep 24
Sep 23
Var%
Net Sales
35,428.81
34,821.89
1.74%
36,551.15
32,833.24
11.32%
36,937.05
34,767.84
6.24%
33,981.33
33,049.68
2.82%
Expenses
31,760.07
30,031.87
5.75%
33,015.79
28,984.60
13.91%
33,767.81
30,559.50
10.50%
30,044.13
29,469.46
1.95%
EBITDA
3,668.74
4,790.02
-23.41%
3,535.36
3,848.64
-8.14%
3,169.24
4,208.34
-24.69%
3,937.20
3,580.22
9.97%
EBIDTM
10.36%
13.76%
9.67%
11.72%
8.58%
12.10%
11.59%
10.83%
Other Income
144.13
220.55
-34.65%
392.36
236.52
65.89%
378.06
413.94
-8.67%
276.67
205.34
34.74%
Interest
212.92
208.76
1.99%
181.76
159.47
13.98%
169.29
176.19
-3.92%
188.18
199.59
-5.72%
Depreciation
992.72
1,152.19
-13.84%
785.71
1,240.77
-36.68%
939.35
872.27
7.69%
921.98
837.31
10.11%
PBT
2,607.23
3,649.62
-28.56%
2,960.25
2,684.92
10.25%
4,878.69
3,573.82
36.51%
3,103.71
2,748.66
12.92%
Tax
646.60
930.47
-30.51%
734.39
624.96
17.51%
1,187.80
881.43
34.76%
779.98
696.29
12.02%
PAT
1,960.63
2,719.15
-27.90%
2,225.86
2,059.96
8.05%
3,690.89
2,692.39
37.09%
2,323.73
2,052.37
13.22%
PATM
5.53%
7.81%
6.09%
6.27%
9.99%
7.74%
6.84%
6.21%
EPS
3.60
4.84
-25.62%
3.79
3.75
1.07%
6.21
4.86
27.78%
4.10
3.72
10.22%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 25
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Net Sales
1,42,898.34
1,41,903.49
1,33,228.46
1,45,668.30
92,769.83
57,371.91
72,517.70
76,189.89
54,496.35
48,551.72
52,052.51
Net Sales Growth
5.48%
6.51%
-8.54%
57.02%
61.70%
-20.89%
-4.82%
39.81%
12.24%
-6.73%
 
Cost Of Goods Sold
1,17,194.22
1,15,738.22
1,07,954.52
1,28,831.33
70,107.18
43,725.21
56,862.11
59,340.20
40,828.02
36,472.21
42,169.98
Gross Profit
25,704.12
26,165.27
25,273.94
16,836.97
22,662.65
13,646.70
15,655.59
16,849.69
13,668.33
12,079.51
9,882.53
GP Margin
17.99%
18.44%
18.97%
11.56%
24.43%
23.79%
21.59%
22.12%
25.08%
24.88%
18.99%
Total Expenditure
1,28,587.80
1,26,473.15
1,18,932.53
1,38,297.03
77,618.25
50,128.15
63,682.44
66,522.33
46,717.33
41,961.46
47,538.07
Power & Fuel Cost
-
4,380.87
4,756.70
4,117.97
2,307.95
1,821.60
2,586.37
2,717.78
2,201.31
1,976.73
2,102.00
% Of Sales
-
3.09%
3.57%
2.83%
2.49%
3.18%
3.57%
3.57%
4.04%
4.07%
4.04%
Employee Cost
-
2,236.46
2,273.69
1,846.00
1,815.55
1,652.61
1,592.32
1,863.20
1,345.61
1,284.91
987.70
% Of Sales
-
1.58%
1.71%
1.27%
1.96%
2.88%
2.20%
2.45%
2.47%
2.65%
1.90%
Manufacturing Exp.
-
2,178.67
1,891.62
1,788.31
1,518.61
1,230.64
1,283.22
1,124.55
986.34
982.34
1,111.73
% Of Sales
-
1.54%
1.42%
1.23%
1.64%
2.15%
1.77%
1.48%
1.81%
2.02%
2.14%
General & Admin Exp.
-
1,155.58
1,045.15
1,048.84
1,072.88
1,198.13
873.78
773.08
610.12
645.31
443.34
% Of Sales
-
0.81%
0.78%
0.72%
1.16%
2.09%
1.20%
1.01%
1.12%
1.33%
0.85%
Selling & Distn. Exp.
-
463.34
419.85
299.34
180.17
61.22
172.65
172.77
149.35
120.82
106.95
% Of Sales
-
0.33%
0.32%
0.21%
0.19%
0.11%
0.24%
0.23%
0.27%
0.25%
0.21%
Miscellaneous Exp.
-
320.01
591.00
365.24
615.91
438.74
311.99
530.75
596.58
479.14
106.95
% Of Sales
-
0.23%
0.44%
0.25%
0.66%
0.76%
0.43%
0.70%
1.09%
0.99%
1.18%
EBITDA
14,310.54
15,430.34
14,295.93
7,371.27
15,151.58
7,243.76
8,835.26
9,667.56
7,779.02
6,590.26
4,514.44
EBITDA Margin
10.01%
10.87%
10.73%
5.06%
16.33%
12.63%
12.18%
12.69%
14.27%
13.57%
8.67%
Other Income
1,191.22
1,269.12
1,008.83
1,449.58
1,183.04
1,121.56
1,736.18
1,214.27
856.93
1,049.41
751.87
Interest
752.15
747.99
719.83
370.96
213.27
180.63
308.94
159.20
326.55
551.95
821.83
Depreciation
3,639.76
3,799.23
3,672.00
2,701.57
2,420.17
2,173.82
2,080.16
1,666.64
1,526.89
1,541.07
1,495.60
PBT
13,549.88
12,152.24
10,912.93
5,748.32
13,701.18
6,010.87
8,182.34
9,055.99
6,782.51
5,546.65
2,948.88
Tax
3,348.77
3,632.64
2,692.20
1,660.49
3,159.89
1,582.63
914.30
3,278.42
2,130.71
1,809.36
1,091.34
Tax Rate
24.71%
24.89%
24.67%
28.89%
23.06%
26.33%
11.17%
36.20%
31.41%
31.43%
37.01%
PAT
10,201.11
12,449.80
9,899.22
5,616.00
12,256.07
4,421.77
7,175.45
5,770.54
4,645.82
3,942.18
1,852.37
PAT before Minority Interest
10,175.42
12,462.87
9,902.81
5,595.89
12,303.63
4,428.24
7,268.04
5,777.57
4,651.80
3,947.94
1,857.54
Minority Interest
-25.69
-13.07
-3.59
20.11
-47.56
-6.47
-92.59
-7.03
-5.98
-5.76
-5.17
PAT Margin
7.14%
8.77%
7.43%
3.86%
13.21%
7.71%
9.89%
7.57%
8.53%
8.12%
3.56%
PAT Growth
7.11%
25.77%
76.27%
-54.18%
177.18%
-38.38%
24.35%
24.21%
17.85%
112.82%
 
EPS
15.62
19.07
15.16
8.60
18.77
6.77
10.99
8.84
7.11
6.04
2.84

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 25
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Shareholder's Funds
84,997.55
76,997.18
64,927.43
64,114.28
53,182.34
49,268.25
46,004.10
41,678.57
39,304.89
36,403.41
Share Capital
6,575.10
6,575.10
6,575.10
4,440.39
4,440.39
4,510.14
2,255.07
2,255.07
1,691.30
1,268.48
Total Reserves
78,422.45
70,422.08
58,352.33
59,673.89
48,741.95
44,758.11
43,749.03
39,423.50
37,613.59
35,134.93
Non-Current Liabilities
26,008.74
28,568.33
22,459.49
20,564.96
17,185.17
15,052.80
13,757.78
9,971.70
11,027.58
12,439.83
Secured Loans
9,206.04
11,231.02
7,304.69
5,448.39
5,118.50
3,510.93
656.82
499.49
1,436.75
2,487.33
Unsecured Loans
1,575.00
1,575.00
1,575.00
19.67
118.90
262.47
370.14
619.15
1,743.09
3,377.52
Long Term Provisions
994.43
3,629.47
2,305.87
4,080.43
2,189.39
2,508.57
2,762.49
2,130.45
2,213.98
625.22
Current Liabilities
25,139.20
21,640.54
21,711.02
15,093.33
12,177.26
12,476.15
10,660.02
11,186.30
9,299.11
10,167.10
Trade Payables
7,759.85
6,639.67
7,143.56
5,361.26
4,453.18
3,922.18
3,876.07
3,903.89
2,740.65
2,909.15
Other Current Liabilities
10,050.72
10,175.23
8,258.84
7,639.23
5,372.47
5,214.61
4,986.00
5,439.67
5,090.61
5,889.47
Short Term Borrowings
3,002.30
3,749.58
5,380.06
1,219.64
1,522.90
2,564.20
1,042.90
977.66
729.19
811.68
Short Term Provisions
4,326.33
1,076.06
928.56
873.20
828.71
775.16
755.05
865.08
738.66
556.80
Total Liabilities
1,36,388.42
1,27,404.65
1,09,277.49
99,963.75
82,642.26
76,884.24
70,467.85
62,875.49
59,664.58
59,037.58
Net Block
58,835.51
55,188.50
49,696.87
44,572.06
41,160.34
38,229.62
32,700.28
30,480.29
30,091.84
29,946.45
Gross Block
82,004.50
75,194.46
66,126.61
58,337.21
52,616.90
47,795.21
39,038.49
34,988.15
32,798.67
31,146.29
Accumulated Depreciation
23,087.56
19,747.64
16,112.03
13,353.02
10,998.37
9,113.63
6,303.30
4,492.31
2,706.83
1,199.84
Non Current Assets
1,11,647.03
1,07,132.84
88,746.80
83,656.60
71,775.02
65,227.35
59,419.22
51,987.07
50,280.46
49,425.21
Capital Work in Progress
27,421.06
23,626.78
16,646.50
15,490.40
13,399.66
11,666.31
9,737.50
5,938.39
4,126.04
3,688.04
Non Current Investment
22,764.61
21,910.04
17,248.32
16,408.15
12,589.26
9,892.95
10,721.50
10,070.40
10,125.09
9,844.40
Long Term Loans & Adv.
2,492.74
6,045.40
4,548.11
5,992.54
4,075.30
5,044.02
5,748.35
4,937.92
5,102.06
5,303.15
Other Non Current Assets
133.11
362.12
607.00
1,193.45
550.46
394.45
511.59
560.07
835.43
643.17
Current Assets
24,741.39
20,271.81
20,530.69
16,307.15
10,867.24
11,656.89
11,048.63
10,888.42
9,384.12
9,612.37
Current Investments
0.00
0.00
0.00
0.00
468.48
0.00
0.00
381.47
0.00
0.00
Inventories
6,249.92
5,970.00
5,917.92
3,576.61
2,989.73
3,183.01
2,502.64
1,932.51
1,708.14
1,618.30
Sundry Debtors
9,436.44
9,580.27
10,679.61
7,446.53
3,501.50
4,818.31
4,363.39
3,429.56
2,750.73
2,723.46
Cash & Bank
2,720.52
1,712.13
1,102.97
2,804.03
2,024.64
1,250.17
1,425.10
2,858.54
1,420.96
1,845.73
Other Current Assets
6,334.51
1,121.28
1,515.76
1,341.08
1,882.89
2,405.40
2,757.50
2,286.34
3,504.29
3,424.88
Short Term Loans & Adv.
5,554.65
1,888.13
1,314.43
1,138.90
889.69
1,209.89
1,916.93
1,007.20
1,107.86
612.09
Net Current Assets
-397.81
-1,368.73
-1,180.33
1,213.82
-1,310.02
-819.26
388.61
-297.88
85.01
-554.73
Total Assets
1,36,388.42
1,27,404.65
1,09,277.49
99,963.75
82,642.26
76,884.24
70,467.85
62,875.49
59,664.58
59,037.58

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 25
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Cash From Operating Activity
15,735.04
12,585.72
3,204.69
9,419.91
8,993.40
8,345.36
7,984.20
8,768.71
6,024.26
3,960.36
PBT
16,095.51
12,595.01
7,256.38
15,463.52
7,725.45
10,428.94
9,831.19
6,923.19
5,184.04
2,965.73
Adjustment
2,051.14
2,096.12
991.16
838.72
148.98
-679.36
758.27
1,440.03
1,977.03
2,097.36
Changes in Working Capital
78.69
1,168.70
-3,429.09
-3,598.13
2,420.97
1,173.53
-493.11
1,751.76
72.84
-382.95
Cash after chg. in Working capital
18,225.34
15,859.83
4,818.45
12,704.11
10,295.40
10,923.11
10,096.35
10,114.98
7,233.91
4,680.14
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-2,490.30
-3,274.11
-1,613.76
-3,284.20
-1,302.00
-2,577.75
-2,112.15
-1,350.98
-1,208.89
-719.78
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
4.71
-0.76
0.00
Cash From Investing Activity
-6,737.79
-8,273.42
-7,640.12
-5,436.04
-4,693.04
-7,444.64
-5,706.59
-2,631.60
-382.92
-903.73
Net Fixed Assets
-9,120.82
-10,071.00
-7,519.54
-6,471.19
-5,814.87
-5,752.35
-7,772.93
-3,737.86
-1,767.58
12,865.05
Net Investments
30.33
-4,725.14
-667.85
-2,397.10
-2,225.35
2,125.48
329.12
-575.99
-792.35
-4,262.37
Others
2,352.70
6,522.72
547.27
3,432.25
3,347.18
-3,817.77
1,737.22
1,682.25
2,177.01
-9,506.41
Cash from Financing Activity
-8,940.85
-3,457.39
2,972.06
-3,916.71
-3,470.62
281.22
-3,364.28
-5,251.62
-5,275.39
-3,027.60
Net Cash Inflow / Outflow
56.40
854.91
-1,463.37
67.16
829.74
1,181.94
-1,086.67
885.49
365.95
29.03
Opening Cash & Equivalents
1,146.03
243.77
1,519.80
1,506.59
624.13
296.63
1,377.24
519.68
104.85
75.82
Closing Cash & Equivalent
1,317.18
1,146.03
243.77
1,519.80
1,506.59
624.13
296.63
1,377.24
519.68
104.85

Financial Ratios

Consolidated /

Standalone
Description
Mar 25
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Book Value (Rs.)
129.27
117.10
98.75
96.26
79.85
109.24
102.00
92.41
87.15
80.71
ROA
9.45%
8.37%
5.35%
13.48%
5.55%
9.86%
8.67%
7.59%
6.65%
2.82%
ROE
15.39%
13.96%
8.67%
20.98%
8.64%
15.26%
13.18%
11.49%
10.43%
5.28%
ROCE
17.11%
15.06%
9.96%
23.69%
10.65%
16.31%
19.79%
15.76%
13.90%
7.71%
Fixed Asset Turnover
1.81
1.89
2.34
1.67
1.14
1.67
2.06
1.61
1.54
1.30
Receivable days
24.39
27.70
22.68
21.51
26.44
23.09
18.66
20.62
20.26
20.61
Inventory Days
15.67
16.25
11.88
12.90
19.62
14.30
10.62
12.15
12.31
13.80
Payable days
22.71
23.30
17.71
25.55
34.96
21.87
21.04
25.74
24.33
24.25
Cash Conversion Cycle
17.36
20.65
16.84
8.87
11.10
15.51
8.23
7.03
8.24
10.15
Total Debt/Equity
0.19
0.24
0.25
0.12
0.14
0.14
0.05
0.08
0.15
0.25
Interest Cover
22.52
18.50
20.56
73.51
34.28
27.49
57.88
21.77
11.43
4.59

Annual Reports:

FY 2025
FY 2024
FY 2023
FY 2022
FY 2021
FY 2020
FY 2019
FY 2018
FY 2017
FY 2016

News Update:


  • GAIL (India) signs MoU with Hindustan Copper
    8th Aug 2025, 09:15 AM

    MoU aims to collaborate on the exploration and development of critical mineral resources in India and overseas

    Read More
  • Gail (India) executes joint venture agreement with RVUNL
    30th Jul 2025, 12:30 PM

    In the proposed joint venture, GAIL and RVUNL will hold 50%-50% shareholdings, respectively

    Read More
  • GAIL (India) reports 26% fall in Q1 consolidated net profit
    29th Jul 2025, 12:39 PM

    The total consolidated income of the company increased by 1.51% at Rs 35572.94 crore for Q1FY26

    Read More
  • GAIL India - Quarterly Results
    28th Jul 2025, 18:49 PM

    Read More
  • GAIL (India) gets authorization for capacity expansion of Jamnagar-Loni Petroleum Product Pipeline
    25th Jul 2025, 14:41 PM

    As per authorization, the project is to completed within three years from date of grant of authorization

    Read More
  • GAIL (India), Vitol Asia execute long-term LNG sales and purchase agreement
    15th Jul 2025, 15:09 PM

    Under the agreement, Vitol Asia will deliver LNG to the company from its global LNG portfolio

    Read More
  • GAIL (India) inks pact with Oil India
    10th Jul 2025, 10:59 AM

    The agreement is to supply up to 900,000 SCMD of natural gas from OIL’s Bakhri Tibba Block of Rajasthan covering Dandewala, Tanot and Bagi Tibba fields

    Read More
  • GAIL (India) discharges first LNG vessel at Dabhol LNG Terminal
    6th Jun 2025, 12:45 PM

    This ambitious project, involving extensive collaboration among multiple stakeholders, posed complex technical challenges and required innovative, customized solutions

    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.