Nifty
:
24330.95
Sensex
:
77958.52
298.15 (1.24%)
940.73 (1.22%)
Nifty
Sensex
:
:
24330.95
77958.52
298.15 (1.24%)
940.73 (1.22%)

GAIL (India) Ltd.

Gas Transmission/Marketing

Rating :
49/99

BSE: 532155 | NSE: GAIL

NSE BSE
165.68
06-May-2026
  • Open
  • High
  • Low
  • Previous Close
  •  164.24
  •  165.95
  •  163.75
  •  163.70
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  4397644
  •  724758544.17
  •  202.79
  •  134.36

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 1,08,916.53
  • 12.68
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 1,24,649.69
  • 4.53%
  • 1.22

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 51.88%
  • 0.53%
  • 5.91%
  • FII
  • DII
  • Others
  • 13.04%
  • 26.58%
  • 2.06%

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
  • 15.20
  • 30.39

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 9.78
  • 10.07
  • 12.31

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 1.33
  • 1.31
  • 1.47

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 7.55
  • 7.91
  • 9.54

Earnings Forecasts:

(Updated: 02-05-2026)
Description
2024
2025
2026
2027
Adj EPS
18.93
13.07
15.27
16.78
P/E Ratio
8.75
12.68
10.85
9.87
Revenue
142291
137746
143414
151578
EBITDA
15431.8
13185.5
15159.2
17432.6
Net Income
12449.8
8552.28
9847.13
10825.5
ROA
9.66
6.96
7.27
7.83
P/B Ratio
1.28
1.21
1.15
1.07
ROE
15.37
10.41
11.48
11.77
FCFF
7179.08
-1150.05
2920.28
5235.33
FCFF Yield
5.61
-0.9
2.28
4.09
Net Debt
18874.9
16305
11236.5
19.5
BVPS
129.27
137
144.13
155.3

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Dec 25
Dec 24
Var%
Sep 25
Sep 24
Var%
Jun 25
Jun 24
Var%
Mar 25
Mar 24
Var%
Net Sales
35,302.76
36,937.05
-4.42%
35,657.23
33,981.33
4.93%
35,428.81
34,821.89
1.74%
36,551.15
32,833.24
11.32%
Expenses
32,375.74
33,767.81
-4.12%
32,196.92
30,044.13
7.17%
31,760.07
30,031.87
5.75%
33,015.79
28,984.60
13.91%
EBITDA
2,927.02
3,169.24
-7.64%
3,460.31
3,937.20
-12.11%
3,668.74
4,790.02
-23.41%
3,535.36
3,848.64
-8.14%
EBIDTM
8.29%
8.58%
9.70%
11.59%
10.36%
13.76%
9.67%
11.72%
Other Income
338.05
378.06
-10.58%
236.54
276.67
-14.50%
144.13
220.55
-34.65%
392.36
236.52
65.89%
Interest
253.78
169.29
49.91%
233.72
188.18
24.20%
212.92
208.76
1.99%
181.76
159.47
13.98%
Depreciation
1,191.94
939.35
26.89%
1,176.86
921.98
27.64%
992.72
1,152.19
-13.84%
785.71
1,240.77
-36.68%
PBT
1,819.35
4,878.69
-62.71%
2,286.27
3,103.71
-26.34%
2,607.23
3,649.62
-28.56%
2,960.25
2,684.92
10.25%
Tax
435.51
1,187.80
-63.33%
576.68
779.98
-26.06%
646.60
930.47
-30.51%
734.39
624.96
17.51%
PAT
1,383.84
3,690.89
-62.51%
1,709.59
2,323.73
-26.43%
1,960.63
2,719.15
-27.90%
2,225.86
2,059.96
8.05%
PATM
3.92%
9.99%
4.79%
6.84%
5.53%
7.81%
6.09%
6.27%
EPS
2.67
6.21
-57.00%
3.00
4.10
-26.83%
3.60
4.84
-25.62%
3.79
3.75
1.07%

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
1,42,939.95
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
3.15%
6.51%
-8.54%
57.02%
61.70%
-20.89%
-4.82%
39.81%
12.24%
-6.73%
 
Cost Of Goods Sold
1,17,524.56
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
25,415.39
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
17.78%
18.44%
18.97%
11.56%
24.43%
23.79%
21.59%
22.12%
25.08%
24.88%
18.99%
Total Expenditure
1,29,348.52
1,26,473.15
1,18,932.53
1,38,297.03
77,618.25
50,128.15
63,682.44
66,565.51
46,717.33
41,960.70
47,538.07
Power & Fuel Cost
-
4,380.87
4,756.70
4,117.97
2,307.95
1,761.05
2,535.80
2,661.70
2,142.94
1,912.39
2,023.13
% Of Sales
-
3.09%
3.57%
2.83%
2.49%
3.07%
3.50%
3.49%
3.93%
3.94%
3.89%
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
1,285.80
1,320.13
1,180.63
1,026.84
1,046.68
1,190.60
% Of Sales
-
1.54%
1.42%
1.23%
1.64%
2.24%
1.82%
1.55%
1.88%
2.16%
2.29%
General & Admin Exp.
-
1,155.58
1,045.15
1,048.84
1,072.88
1,107.91
873.78
773.08
610.12
611.44
422.26
% Of Sales
-
0.81%
0.78%
0.72%
1.16%
1.93%
1.20%
1.01%
1.12%
1.26%
0.81%
Selling & Distn. Exp.
-
463.34
419.85
299.34
180.17
156.83
186.31
172.77
167.22
154.69
128.03
% Of Sales
-
0.33%
0.32%
0.21%
0.19%
0.27%
0.26%
0.23%
0.31%
0.32%
0.25%
Miscellaneous Exp.
-
320.01
591.00
365.24
615.91
438.74
311.99
573.93
596.58
478.38
128.03
% Of Sales
-
0.23%
0.44%
0.25%
0.66%
0.76%
0.43%
0.75%
1.09%
0.99%
1.18%
EBITDA
13,591.43
15,430.34
14,295.93
7,371.27
15,151.58
7,243.76
8,835.26
9,624.38
7,779.02
6,591.02
4,514.44
EBITDA Margin
9.51%
10.87%
10.73%
5.06%
16.33%
12.63%
12.18%
12.63%
14.27%
13.58%
8.67%
Other Income
1,111.08
1,269.12
1,008.83
1,449.58
1,183.04
1,121.56
1,736.18
1,257.45
844.36
1,049.41
751.87
Interest
882.18
747.99
719.83
370.96
213.27
180.63
308.94
159.20
326.55
551.95
821.83
Depreciation
4,147.23
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
9,673.10
12,152.24
10,912.93
5,748.32
13,701.18
6,010.87
8,182.34
9,055.99
6,769.94
5,547.41
2,948.88
Tax
2,393.18
3,632.64
2,692.20
1,660.49
3,159.89
1,582.63
914.30
3,278.42
2,122.85
1,809.36
1,091.34
Tax Rate
24.74%
24.89%
24.67%
28.89%
23.06%
26.33%
11.17%
36.20%
31.36%
31.42%
37.01%
PAT
7,279.92
12,449.80
9,899.22
5,616.00
12,256.07
6,136.35
9,422.05
6,545.74
4,794.36
3,368.92
1,852.37
PAT before Minority Interest
7,263.76
12,462.87
9,902.81
5,595.89
12,303.63
6,142.82
9,514.64
6,552.77
4,800.34
3,374.68
1,857.54
Minority Interest
-16.16
-13.07
-3.59
20.11
-47.56
-6.47
-92.59
-7.03
-5.98
-5.76
-5.17
PAT Margin
5.09%
8.77%
7.43%
3.86%
13.21%
10.70%
12.99%
8.59%
8.80%
6.94%
3.56%
PAT Growth
-32.55%
25.77%
76.27%
-54.18%
99.73%
-34.87%
43.94%
36.53%
42.31%
81.87%
 
EPS
11.15
19.07
15.16
8.60
18.77
9.40
14.43
10.02
7.34
5.16
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
9,910.18
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
11,247.82
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
5,501.19
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
4,147.28
5,177.09
5,964.12
5,243.90
5,678.08
5,303.15
Other Non Current Assets
133.11
362.12
607.00
1,193.45
478.48
261.38
295.82
254.09
259.41
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
1,056.46
1,381.73
2,225.78
1,958.19
3,127.98
612.09
Net Current Assets
-397.81
-1,368.73
-1,180.33
1,213.82
-1,310.02
-819.26
388.61
-359.40
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 agreements with TUSCO
    16th Apr 2026, 12:40 PM

    The agreement is for setting up of 600 MW of solar power project at TUSCO’s Solar Park located at Jhansi in Uttar Pradesh

    Read More
  • GAIL (India) to invest Rs 3800 crore in 700 MW solar power projects in UP, Maharashtra
    15th Apr 2026, 12:12 PM

    The project will primarily cater to the captive energy requirements of the company’s Petrochemical Plant at Pata in Auraiya district

    Read More
  • GAIL (India) gets nod to set up 600 MW solar project in Uttar Pradesh
    14th Apr 2026, 11:30 AM

    The Board of Directors of the company, in its meeting held on April 13, 2026, has approved the same

    Read More
  • GAIL (India) joins hands with RailTel to explore telecom business opportunities
    9th Mar 2026, 14:18 PM

    The company has entered into a MoU with RailTel Corporation of India for on March 5, 2026

    Read More
  • GAIL (India) reports 57% drop in Q3 consolidated net profit
    1st Feb 2026, 13:30 PM

    The consolidated total income of the company decreased by 4.49% at Rs 35,640.81 crore for Q3FY26

    Read More
  • GAIL India - Quarterly Results
    1st Feb 2026, 00:00 AM

    Read More
  • GAIL (India), MOL enter into long-term charter agreement
    28th Jan 2026, 14:12 PM

    GAIL (India) and MOL share a long-standing business partnership, and this collaboration further strengthens cooperation in LNG shipping and energy logistics.

    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.