Nifty
Sensex
:
:
16266.15
54326.39
456.75 (2.89%)
1534.16 (2.91%)

Gas Transmission/Marketing

Rating :
46/99

BSE: 532514 | NSE: IGL

381.30
20-May-2022
  • Open
  • High
  • Low
  • Previous Close
  •  370.40
  •  382.95
  •  369.05
  •  365.85
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  3793409
  •  14216.71
  •  602.05
  •  321.00

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 26,691.03
  • 17.77
  • 2
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 25,558.74
  • 1.44%
  • 3.52

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 45.00%
  • 0.86%
  • 8.09%
  • FII
  • DII
  • Others
  • 19.88%
  • 21.52%
  • 4.65%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 6.98
  • 5.31
  • -5.01

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 8.87
  • 9.03
  • 3.34

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 12.62
  • 13.99
  • 11.50

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 25.76
  • 28.09
  • 27.86

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 4.11
  • 5.87
  • 5.66

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 12.74
  • 18.30
  • 19.01

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 22
Mar 21
Var%
Dec 21
Dec 20
Var%
Sep 21
Sep 20
Var%
Jun 21
Jun 20
Var%
Net Sales
2,649.77
1,710.32
54.93%
2,438.48
1,595.09
52.87%
2,015.99
1,440.74
39.93%
1,380.49
692.53
99.34%
Expenses
2,149.31
1,218.56
76.38%
1,968.87
1,094.42
79.90%
1,485.81
1,033.62
43.75%
999.63
609.09
64.12%
EBITDA
500.46
491.76
1.77%
469.61
500.67
-6.20%
530.18
407.12
30.23%
380.86
83.44
356.45%
EBIDTM
18.89%
28.75%
19.26%
31.39%
26.30%
28.26%
27.59%
12.05%
Other Income
74.39
27.98
165.87%
30.37
25.91
17.21%
42.05
30.31
38.73%
29.83
30.63
-2.61%
Interest
4.88
3.63
34.44%
2.83
3.05
-7.21%
2.56
2.29
11.79%
2.94
2.37
24.05%
Depreciation
75.27
76.12
-1.12%
83.50
74.99
11.35%
80.48
71.11
13.18%
77.81
68.17
14.14%
PBT
494.70
439.99
12.43%
413.65
448.54
-7.78%
489.19
364.03
34.38%
329.94
43.53
657.96%
Tax
136.10
108.99
24.87%
105.13
113.67
-7.51%
124.05
12.42
898.79%
85.65
14.27
500.21%
PAT
358.60
331.00
8.34%
308.52
334.87
-7.87%
365.14
351.61
3.85%
244.29
29.26
734.89%
PATM
13.53%
19.35%
12.65%
20.99%
18.11%
24.40%
17.70%
4.23%
EPS
6.16
5.36
14.93%
5.35
5.45
-1.83%
5.98
5.43
10.13%
3.97
0.50
694.00%

Annual Results

Standalone Figures in Rs. Crores /

Consolidated
Description
TTM
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Net Sales
8,484.73
4,940.80
6,485.27
5,764.84
4,535.47
3,814.78
3,685.79
3,680.99
Net Sales Growth
56.01%
-23.82%
12.50%
27.11%
18.89%
3.50%
0.13%
 
Cost Of Goods Sold
4,392.33
2,229.54
3,679.36
3,397.32
2,491.41
2,083.72
2,276.11
2,340.81
Gross Profit
4,092.40
2,711.26
2,805.91
2,367.52
2,044.06
1,731.06
1,409.68
1,340.18
GP Margin
48.23%
54.87%
43.27%
41.07%
45.07%
45.38%
38.25%
36.41%
Total Expenditure
6,603.62
3,447.13
4,953.44
4,497.16
3,412.13
2,845.44
2,906.84
2,883.25
Power & Fuel Cost
-
224.05
231.87
209.58
173.69
149.09
147.10
136.16
% Of Sales
-
4.53%
3.58%
3.64%
3.83%
3.91%
3.99%
3.70%
Employee Cost
-
134.39
151.70
142.55
106.05
91.71
78.36
66.01
% Of Sales
-
2.72%
2.34%
2.47%
2.34%
2.40%
2.13%
1.79%
Manufacturing Exp.
-
545.22
556.66
476.47
408.43
338.40
285.53
247.87
% Of Sales
-
11.04%
8.58%
8.27%
9.01%
8.87%
7.75%
6.73%
General & Admin Exp.
-
232.62
241.30
189.55
164.34
144.83
76.68
73.37
% Of Sales
-
4.71%
3.72%
3.29%
3.62%
3.80%
2.08%
1.99%
Selling & Distn. Exp.
-
41.25
41.95
12.40
10.19
5.41
4.04
9.39
% Of Sales
-
0.83%
0.65%
0.22%
0.22%
0.14%
0.11%
0.26%
Miscellaneous Exp.
-
40.06
50.60
69.29
58.02
32.28
39.02
9.64
% Of Sales
-
0.81%
0.78%
1.20%
1.28%
0.85%
1.06%
0.26%
EBITDA
1,881.11
1,493.67
1,531.83
1,267.68
1,123.34
969.34
778.95
797.74
EBITDA Margin
22.17%
30.23%
23.62%
21.99%
24.77%
25.41%
21.13%
21.67%
Other Income
176.64
114.83
143.18
128.45
90.56
45.92
24.17
30.79
Interest
13.21
22.02
20.31
12.75
8.56
6.80
14.13
34.52
Depreciation
317.06
290.39
252.25
201.07
181.29
167.07
156.25
148.72
PBT
1,727.48
1,296.09
1,402.45
1,182.31
1,024.05
841.39
632.74
645.29
Tax
450.93
249.35
307.51
427.17
374.22
297.58
229.13
211.31
Tax Rate
26.10%
19.24%
21.93%
36.13%
36.54%
35.37%
36.21%
32.75%
PAT
1,276.55
1,046.74
1,094.94
755.14
649.83
543.81
403.61
433.98
PAT before Minority Interest
1,276.55
1,046.74
1,094.94
755.14
649.83
543.81
403.61
433.98
Minority Interest
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PAT Margin
15.05%
21.19%
16.88%
13.10%
14.33%
14.26%
10.95%
11.79%
PAT Growth
21.95%
-4.40%
45.00%
16.21%
19.50%
34.74%
-7.00%
 
EPS
18.24
14.95
15.64
10.79
9.28
7.77
5.77
6.20

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Shareholder's Funds
6,334.43
5,357.97
4,315.71
3,646.95
3,011.69
2,570.42
2,115.40
Share Capital
140.00
140.00
140.00
140.00
140.00
140.00
140.00
Total Reserves
6,194.43
5,217.97
4,175.71
3,506.95
2,871.69
2,430.42
1,975.40
Non-Current Liabilities
363.40
390.89
336.86
273.21
222.72
193.34
283.77
Secured Loans
0.00
0.00
0.00
0.00
0.00
0.00
145.31
Unsecured Loans
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Long Term Provisions
25.64
23.47
19.55
12.83
20.34
14.52
11.28
Current Liabilities
2,352.15
1,795.49
1,530.72
1,176.31
958.61
685.28
1,036.71
Trade Payables
418.60
224.96
326.06
338.58
274.00
161.26
189.16
Other Current Liabilities
1,586.54
1,313.24
1,039.42
836.82
683.95
523.42
397.42
Short Term Borrowings
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Short Term Provisions
347.01
257.29
165.24
0.91
0.66
0.60
450.13
Total Liabilities
9,049.98
7,544.35
6,183.29
5,096.47
4,193.02
3,449.04
3,435.88
Net Block
4,320.87
3,556.90
2,876.85
2,432.03
2,117.15
2,019.19
1,955.81
Gross Block
5,450.05
4,414.31
3,518.41
2,888.58
2,399.62
2,147.42
3,176.13
Accumulated Depreciation
1,129.18
857.41
641.56
456.55
282.47
128.23
1,220.32
Non Current Assets
5,954.47
5,046.71
3,940.92
3,313.88
2,862.96
2,637.96
2,489.59
Capital Work in Progress
846.94
776.69
478.08
386.02
351.79
266.92
254.10
Non Current Investment
720.70
630.22
492.07
426.43
366.06
326.96
266.94
Long Term Loans & Adv.
50.00
55.41
58.63
48.31
12.38
13.20
12.49
Other Non Current Assets
15.96
27.49
35.29
21.09
15.58
11.69
0.25
Current Assets
3,095.51
2,497.64
2,242.37
1,782.59
1,330.06
811.08
946.29
Current Investments
1,567.70
0.00
1,285.87
889.57
417.87
0.00
41.19
Inventories
45.55
51.11
50.94
52.37
51.72
57.58
40.89
Sundry Debtors
260.71
170.39
221.48
226.14
201.39
251.14
235.19
Cash & Bank
1,132.29
2,179.94
607.09
558.03
608.59
453.76
231.20
Other Current Assets
89.26
90.21
69.67
46.73
50.49
48.60
397.82
Short Term Loans & Adv.
9.00
5.99
7.32
9.75
3.90
2.42
347.84
Net Current Assets
743.36
702.15
711.65
606.28
371.45
125.80
-90.42
Total Assets
9,049.98
7,544.35
6,183.29
5,096.47
4,193.02
3,449.04
3,435.88

Cash Flow

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Cash From Operating Activity
1,545.97
1,360.75
1,157.15
879.33
946.34
653.49
663.77
PBT
1,421.90
1,556.50
1,269.27
1,024.05
903.92
687.01
645.29
Adjustment
66.25
-23.61
-7.51
101.43
66.52
93.68
154.35
Changes in Working Capital
347.27
172.04
264.17
84.10
244.62
60.28
41.12
Cash after chg. in Working capital
1,835.42
1,704.93
1,525.93
1,209.58
1,215.06
840.97
840.76
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-289.45
-344.18
-368.78
-330.25
-268.72
-187.48
-176.99
Other Direct Exp. Paid
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
Cash From Investing Activity
-1,826.38
-520.72
-1,120.84
-716.99
-1,113.96
-174.56
-363.71
Net Fixed Assets
-1,105.99
-1,194.51
-721.89
-523.19
-337.07
1,015.89
Net Investments
-1,567.70
1,285.87
-396.30
-470.65
-417.87
31.69
Others
847.31
-612.08
-2.65
276.85
-359.02
-1,222.14
Cash from Financing Activity
-296.98
-243.48
-168.83
-84.23
-160.08
-256.35
-327.20
Net Cash Inflow / Outflow
-577.39
596.55
-132.52
78.11
-327.70
222.58
-27.14
Opening Cash & Equivalents
667.71
71.16
203.68
125.57
453.27
230.69
299.02
Closing Cash & Equivalent
90.32
667.71
71.16
203.68
125.57
453.27
271.88

Financial Ratios

Standalone /

Consolidated
Description
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Book Value (Rs.)
90.49
76.54
61.65
52.10
43.02
36.72
30.22
ROA
12.62%
15.95%
13.39%
13.99%
14.23%
11.72%
12.63%
ROE
17.90%
22.64%
18.97%
19.52%
19.48%
17.23%
20.52%
ROCE
22.55%
29.42%
30.02%
31.02%
30.39%
26.78%
30.07%
Fixed Asset Turnover
1.10
1.81
1.99
1.90
1.86
1.53
1.28
Receivable days
14.47
9.98
12.84
15.56
19.56
21.84
21.15
Inventory Days
3.24
2.60
2.96
3.79
4.72
4.42
3.68
Payable days
52.68
27.33
27.31
33.14
28.00
21.69
23.40
Cash Conversion Cycle
-34.97
-14.75
-11.51
-13.80
-3.72
4.57
1.42
Total Debt/Equity
0.00
0.00
0.00
0.00
0.00
0.00
0.07
Interest Cover
59.86
70.05
93.73
120.63
124.73
45.78
19.69

News Update:


  • Indraprastha Gas reports 15% rise in Q4 consolidated net profit
    19th May 2022, 12:47 PM

    The company has reported a standalone net profit of Rs 361.60 crore for the quarter ended March 31, 2022

    Read More
  • Indraprastha Gas ties up with Kinetic Green to launch 'Energy Cafe'
    21st Mar 2022, 10:37 AM

    IGL and Kinetic will roll out a deep network of Battery swapping stations, starting with the Delhi region

    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.