Nifty
Sensex
:
:
24971.90
81896.79
-140.50 (-0.56%)
-511.38 (-0.62%)

Gas Transmission/Marketing

Rating :
46/99

BSE: 539336 | NSE: GUJGASLTD

451.45
23-Jun-2025
  • Open
  • High
  • Low
  • Previous Close
  •  445.05
  •  454.75
  •  445.05
  •  449.25
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  197359
  •  89022538.25
  •  689.95
  •  360.25

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 31,025.74
  • 26.93
  • 2
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 30,666.34
  • 1.29%
  • 3.64

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 60.89%
  • 7.66%
  • 5.04%
  • FII
  • DII
  • Others
  • 3.97%
  • 21.78%
  • 0.66%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 5.71
  • 8.78
  • -1.58

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 5.55
  • 2.91
  • -1.99

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 9.93
  • -0.94
  • -3.87

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 29.19
  • 27.00
  • 25.65

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 5.96
  • 6.04
  • 4.81

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 15.68
  • 16.32
  • 15.57

Earnings Forecasts:

(Updated: 06-06-2025)
Description
2024
2025
2026
2027
Adj EPS
16.61
16.68
19.82
23.13
P/E Ratio
27.18
27.07
22.78
19.52
Revenue
15597
17185
17304
18923
EBITDA
1876
1880
2173
2466
Net Income
1144
1148
1330
1534
ROA
10.1
9.4
12
13.3
P/B Ratio
4.04
3.66
3.27
2.93
ROE
15.51
14.17
14.73
15.42
FCFF
832
1138
729
1047
FCFF Yield
2.64
3.61
2.32
3.33
Net Debt
-766
-209
-1487
-2151
BVPS
111.7
123.32
137.89
154.11

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 25
Mar 24
Var%
Dec 24
Dec 23
Var%
Sep 24
Sep 23
Var%
Jun 24
Jun 23
Var%
Net Sales
4,288.98
4,293.86
-0.11%
4,332.51
4,084.26
6.08%
3,948.65
3,991.15
-1.06%
4,614.83
3,923.70
17.61%
Expenses
3,839.47
3,702.78
3.69%
3,952.06
3,683.58
7.29%
3,434.49
3,494.53
-1.72%
4,079.19
3,535.70
15.37%
EBITDA
449.51
591.08
-23.95%
380.45
400.68
-5.05%
514.16
496.62
3.53%
535.64
388.00
38.05%
EBIDTM
10.48%
13.77%
8.78%
9.81%
13.02%
12.44%
11.61%
9.89%
Other Income
74.35
31.08
139.22%
56.84
23.02
146.92%
38.55
28.16
36.90%
38.55
23.85
61.64%
Interest
7.44
6.94
7.20%
9.30
7.20
29.17%
7.95
7.79
2.05%
7.80
7.38
5.69%
Depreciation
128.58
121.20
6.09%
129.43
120.07
7.80%
129.54
117.92
9.85%
123.09
115.11
6.93%
PBT
387.84
549.71
-29.45%
298.56
296.43
0.72%
415.22
399.07
4.05%
443.30
289.36
53.20%
Tax
100.66
140.17
-28.19%
78.62
76.09
3.33%
108.29
102.91
5.23%
113.52
74.27
52.85%
PAT
287.18
409.54
-29.88%
219.94
220.34
-0.18%
306.93
296.16
3.64%
329.78
215.09
53.32%
PATM
6.70%
9.54%
5.08%
5.39%
7.77%
7.42%
7.15%
5.48%
EPS
4.18
5.96
-29.87%
3.21
3.21
0.00%
4.48
4.30
4.19%
4.80
3.14
52.87%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Net Sales
17,184.97
15,690.19
16,759.40
16,456.22
9,866.44
10,300.34
7,754.41
6,174.33
5,092.61
6,105.58
9,006.26
Net Sales Growth
5.47%
-6.38%
1.84%
66.79%
-4.21%
32.83%
25.59%
21.24%
-16.59%
-32.21%
 
Cost Of Goods Sold
13,215.98
11,920.74
12,748.20
12,854.36
-1.48
0.16
-1.05
-0.62
-0.12
0.31
0.48
Gross Profit
3,968.99
3,769.45
4,011.20
3,601.86
9,867.92
10,300.18
7,755.46
6,174.95
5,092.73
6,105.27
9,005.78
GP Margin
23.10%
24.02%
23.93%
21.89%
100.02%
100.00%
100.01%
100.01%
100.00%
99.99%
99.99%
Total Expenditure
15,305.21
13,789.60
14,341.00
14,355.06
7,764.69
8,653.32
6,758.26
5,269.15
4,340.28
5,375.87
7,899.11
Power & Fuel Cost
-
189.58
163.32
119.28
7,073.61
7,969.72
6,162.03
4,750.31
3,897.35
4,974.48
7,529.61
% Of Sales
-
1.21%
0.97%
0.72%
71.69%
77.37%
79.46%
76.94%
76.53%
81.47%
83.60%
Employee Cost
-
198.88
195.58
190.88
177.49
175.36
159.98
139.01
128.21
128.73
115.19
% Of Sales
-
1.27%
1.17%
1.16%
1.80%
1.70%
2.06%
2.25%
2.52%
2.11%
1.28%
Manufacturing Exp.
-
1,073.83
906.73
934.94
302.28
293.10
268.35
237.52
173.49
170.38
137.46
% Of Sales
-
6.84%
5.41%
5.68%
3.06%
2.85%
3.46%
3.85%
3.41%
2.79%
1.53%
General & Admin Exp.
-
218.81
208.62
160.34
137.37
141.56
102.81
77.43
84.55
52.77
75.59
% Of Sales
-
1.39%
1.24%
0.97%
1.39%
1.37%
1.33%
1.25%
1.66%
0.86%
0.84%
Selling & Distn. Exp.
-
134.97
69.69
55.93
40.79
43.78
50.19
44.96
38.64
34.96
24.29
% Of Sales
-
0.86%
0.42%
0.34%
0.41%
0.43%
0.65%
0.73%
0.76%
0.57%
0.27%
Miscellaneous Exp.
-
52.79
48.86
39.33
34.63
29.64
15.95
20.54
18.16
14.24
24.29
% Of Sales
-
0.34%
0.29%
0.24%
0.35%
0.29%
0.21%
0.33%
0.36%
0.23%
0.18%
EBITDA
1,879.76
1,900.59
2,418.40
2,101.16
2,101.75
1,647.02
996.15
905.18
752.33
729.71
1,107.15
EBITDA Margin
10.94%
12.11%
14.43%
12.77%
21.30%
15.99%
12.85%
14.66%
14.77%
11.95%
12.29%
Other Income
208.29
106.11
101.33
90.87
71.58
83.92
111.59
35.86
26.34
44.67
107.15
Interest
32.49
53.52
66.76
81.68
134.32
204.95
207.73
206.20
218.00
249.62
334.36
Depreciation
510.64
474.30
428.26
384.91
343.57
317.98
288.01
271.82
257.33
245.42
237.68
PBT
1,544.92
1,478.88
2,024.71
1,725.44
1,695.44
1,208.01
612.00
463.02
303.34
279.34
642.26
Tax
401.09
393.44
499.19
427.79
427.18
9.16
177.17
171.83
84.10
65.82
197.86
Tax Rate
25.96%
25.64%
24.65%
24.97%
25.20%
0.76%
29.82%
37.11%
27.72%
25.94%
30.85%
PAT
1,143.83
1,143.70
1,528.38
1,287.37
1,268.26
1,198.85
416.96
291.19
219.24
187.90
443.58
PAT before Minority Interest
1,143.83
1,143.70
1,528.38
1,287.37
1,268.26
1,198.85
416.96
291.19
219.24
187.90
443.58
Minority Interest
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PAT Margin
6.66%
7.29%
9.12%
7.82%
12.85%
11.64%
5.38%
4.72%
4.31%
3.08%
4.93%
PAT Growth
0.24%
-25.17%
18.72%
1.51%
5.79%
187.52%
43.19%
32.82%
16.68%
-57.64%
 
EPS
16.62
16.61
22.20
18.70
18.42
17.42
6.06
4.23
3.18
2.73
6.44

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Shareholder's Funds
7,722.48
7,027.95
5,629.93
4,477.56
3,317.35
2,205.27
1,866.38
1,663.72
1,523.29
2,010.01
Share Capital
137.68
137.68
137.68
137.68
137.68
137.68
137.68
137.68
137.68
137.68
Total Reserves
7,584.80
6,890.27
5,492.25
4,339.88
3,179.67
2,067.59
1,728.70
1,526.04
1,385.44
1,872.02
Non-Current Liabilities
1,154.15
1,096.11
1,446.63
1,747.54
2,788.80
3,275.31
3,296.95
3,311.86
2,722.81
2,444.12
Secured Loans
0.00
0.00
390.97
769.95
1,834.36
2,089.15
2,212.99
2,291.41
1,706.58
990.78
Unsecured Loans
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
500.00
Long Term Provisions
52.58
55.00
53.78
51.77
45.33
39.68
33.40
30.80
25.25
21.90
Current Liabilities
2,814.94
2,803.37
2,510.77
2,313.91
1,819.26
1,676.95
1,498.45
1,399.82
1,823.13
2,460.57
Trade Payables
700.21
715.58
447.05
448.74
345.65
355.77
296.85
317.41
252.32
424.56
Other Current Liabilities
2,081.27
2,060.41
2,032.05
1,840.63
1,437.88
1,312.88
1,192.76
1,049.13
1,559.39
1,950.53
Short Term Borrowings
0.00
0.00
3.15
0.00
0.00
0.00
1.28
7.28
0.00
0.00
Short Term Provisions
33.46
27.38
28.52
24.54
35.73
8.30
7.56
26.00
11.42
85.48
Total Liabilities
11,691.57
10,927.43
9,587.33
8,539.01
7,925.41
7,157.53
6,661.78
6,375.40
6,069.23
6,914.70
Net Block
7,761.48
7,336.37
6,629.90
6,039.02
5,583.78
5,288.69
5,092.71
4,901.68
4,672.88
4,486.66
Gross Block
11,192.58
10,304.20
9,178.61
8,219.97
7,439.67
6,841.33
6,362.23
5,916.16
5,436.01
5,011.39
Accumulated Depreciation
3,431.10
2,967.83
2,548.71
2,180.95
1,855.89
1,552.64
1,269.52
1,014.48
763.13
524.73
Non Current Assets
9,462.76
8,948.24
8,197.30
7,198.49
6,485.16
6,120.94
5,961.35
5,848.30
5,602.85
5,282.50
Capital Work in Progress
918.00
983.11
992.30
731.48
569.49
488.86
478.33
505.72
468.16
357.39
Non Current Investment
168.29
62.75
52.03
49.10
44.51
43.38
42.04
92.94
143.81
181.13
Long Term Loans & Adv.
481.66
433.80
409.07
257.97
138.22
206.65
291.20
294.95
286.69
252.19
Other Non Current Assets
132.03
130.91
112.70
120.92
149.16
93.36
57.07
53.01
31.31
5.13
Current Assets
2,228.81
1,979.19
1,390.03
1,340.52
1,440.25
1,036.59
700.43
527.10
466.38
1,632.20
Current Investments
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
936.99
Inventories
58.67
61.18
53.39
52.48
46.26
69.41
56.78
41.65
41.34
41.09
Sundry Debtors
1,029.84
1,021.15
930.05
774.74
510.14
510.31
391.71
347.51
300.49
360.60
Cash & Bank
926.12
680.98
21.32
321.20
693.91
313.19
140.12
64.50
67.98
237.41
Other Current Assets
214.18
41.98
48.94
178.00
189.94
143.68
111.82
73.44
56.57
56.11
Short Term Loans & Adv.
171.46
173.90
336.33
14.10
8.19
6.54
2.39
3.63
3.23
9.49
Net Current Assets
-586.13
-824.18
-1,120.74
-973.39
-379.01
-640.36
-798.02
-872.72
-1,356.75
-828.37
Total Assets
11,691.57
10,927.43
9,587.33
8,539.01
7,925.41
7,157.53
6,661.78
6,375.40
6,069.23
6,914.70

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Cash From Operating Activity
1,634.04
2,375.49
1,661.74
1,658.78
1,419.83
964.29
784.67
700.53
637.02
1,094.37
PBT
1,534.57
2,024.71
1,713.54
1,695.44
1,208.01
594.13
463.02
303.34
253.72
641.44
Adjustment
442.28
408.84
394.06
423.71
452.81
399.07
448.71
458.36
463.34
479.76
Changes in Working Capital
-20.10
402.76
-9.51
-43.73
39.34
-28.87
-23.04
-12.28
-22.43
119.28
Cash after chg. in Working capital
1,956.75
2,836.31
2,098.09
2,075.42
1,700.16
964.33
888.69
749.42
694.63
1,240.48
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-322.71
-460.82
-436.35
-416.64
-280.33
-0.04
-104.02
-48.89
-57.61
-159.16
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
0.00
0.00
13.05
Cash From Investing Activity
-878.65
-1,039.05
-1,293.53
-614.35
-466.47
-612.14
-429.57
-458.17
375.21
-365.01
Net Fixed Assets
-823.27
-1,116.40
-1,219.46
-942.29
-678.97
-489.63
-418.68
-517.71
-535.39
Net Investments
-104.66
-8.02
-1.32
-2.52
-1.20
0.04
52.19
52.19
977.25
Others
49.28
85.37
-72.75
330.46
213.70
-122.55
-63.08
7.35
-66.65
Cash from Financing Activity
-514.11
-678.37
-628.44
-1,317.91
-502.37
-349.42
-273.32
-251.35
-1,224.03
-563.24
Net Cash Inflow / Outflow
241.28
658.07
-260.23
-273.48
450.99
2.73
81.78
-8.99
-211.80
166.12
Opening Cash & Equivalents
674.70
16.63
276.86
550.34
98.39
95.66
13.88
22.87
234.67
68.47
Closing Cash & Equivalent
915.98
674.70
16.63
276.86
549.38
98.39
95.66
13.88
22.87
234.59

Financial Ratios

Consolidated /

Standalone
Description
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Book Value (Rs.)
112.18
102.09
81.78
65.04
48.19
32.03
27.11
24.17
22.13
29.19
ROA
10.11%
14.90%
14.20%
15.41%
15.90%
6.03%
4.47%
3.52%
2.89%
6.42%
ROE
15.51%
24.15%
25.47%
32.54%
43.42%
20.48%
16.50%
13.76%
10.64%
22.07%
ROCE
21.57%
31.88%
31.29%
34.23%
29.03%
18.62%
16.29%
13.19%
11.04%
18.64%
Fixed Asset Turnover
1.52
1.78
1.93
1.28
1.47
1.21
1.03
0.92
1.20
1.82
Receivable days
22.97
20.58
18.53
23.32
17.69
20.67
21.28
22.58
19.32
14.40
Inventory Days
1.34
1.21
1.15
1.79
2.01
2.89
2.83
2.89
2.41
1.64
Payable days
21.68
16.64
12.72
0.00
14.54
17.18
20.58
23.12
22.23
19.26
Cash Conversion Cycle
2.64
5.14
6.97
25.11
5.16
6.39
3.53
2.35
-0.50
-3.21
Total Debt/Equity
0.00
0.00
0.09
0.20
0.60
1.00
1.25
1.42
1.55
1.61
Interest Cover
29.72
31.37
22.00
13.62
6.89
3.86
3.25
2.39
2.02
2.92

News Update:


  • Gujarat Gas reports 30% fall in Q4 net profit
    20th May 2025, 15:00 PM

    Total income of the company marginally increased at Rs 4363.33 crore for Q4FY25

    Read More
  • Gujarat Gas - Quarterly Results
    19th May 2025, 19:10 PM

    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.