Nifty
Sensex
:
:
11896.60
40542.08
-41.05 (-0.34%)
-165.23 (-0.41%)

Gas Transmission/Marketing

Rating :
60/99

BSE: 532514 | NSE: IGL

380.70
21-Oct-2020
  • Open
  • High
  • Low
  • Previous Close
  •  378.00
  •  383.35
  •  377.00
  •  376.50
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  1620171
  •  6164.45
  •  534.20
  •  284.05

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 26,638.53
  • 25.64
  • 2
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 24,458.59
  • 0.74%
  • 4.94

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 45.00%
  • 0.97%
  • 6.06%
  • FII
  • DII
  • Others
  • 21.27%
  • 22.30%
  • 4.40%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 14.02
  • 11.96
  • 12.66

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 11.87
  • 14.44
  • 6.36

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 15.90
  • 22.09
  • 19.00

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 21.75
  • 26.92
  • 27.76

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 3.01
  • 4.87
  • 6.03

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 8.78
  • 14.23
  • 17.80

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Jun 20
Jun 19
Var%
Mar 20
Mar 19
Var%
Dec 19
Dec 18
Var%
Sep 19
Sep 18
Var%
Net Sales
692.53
1,744.07
-60.29%
1,711.20
1,701.09
0.59%
1,837.39
1,666.68
10.24%
1,872.83
1,570.33
19.26%
Expenses
609.09
1,385.61
-56.04%
1,334.46
1,369.89
-2.59%
1,445.59
1,346.97
7.32%
1,480.19
1,260.72
17.41%
EBITDA
83.44
358.46
-76.72%
376.74
331.20
13.75%
391.80
319.71
22.55%
392.64
309.61
26.82%
EBIDTM
12.05%
20.55%
14.01%
19.47%
21.32%
19.18%
20.97%
19.72%
Other Income
30.63
35.40
-13.47%
31.26
38.11
-17.97%
37.56
33.95
10.63%
38.96
31.57
23.41%
Interest
2.37
1.63
45.40%
2.67
0.02
13,250.00%
2.01
0.91
120.88%
1.81
0.56
223.21%
Depreciation
68.17
60.47
12.73%
65.51
52.24
25.40%
64.13
51.28
25.06%
62.14
50.30
23.54%
PBT
43.53
331.76
-86.88%
339.82
317.05
7.18%
363.22
301.47
20.48%
367.65
290.32
26.64%
Tax
14.27
120.31
-88.14%
97.65
104.73
-6.76%
95.29
113.58
-16.10%
-5.74
108.04
-
PAT
29.26
211.45
-86.16%
242.17
212.32
14.06%
267.93
187.89
42.60%
373.39
182.28
104.84%
PATM
4.23%
12.12%
7.11%
12.48%
14.58%
11.27%
19.94%
11.61%
EPS
0.42
3.02
-86.09%
3.46
3.03
14.19%
3.83
2.68
42.91%
5.33
2.60
105.00%

Annual Results

Standalone Figures in Rs. Crores /

Consolidated
Description
TTM
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Net Sales
6,113.95
6,485.27
5,764.84
4,535.47
3,814.78
3,685.79
3,680.99
Net Sales Growth
-8.50%
12.50%
27.11%
18.89%
3.50%
0.13%
 
Cost Of Goods Sold
6,874.65
3,679.36
3,397.32
2,491.41
2,083.72
2,276.11
2,340.81
Gross Profit
-760.70
2,805.91
2,367.52
2,044.06
1,731.06
1,409.68
1,340.18
GP Margin
-12.44%
43.27%
41.07%
45.07%
45.38%
38.25%
36.41%
Total Expenditure
4,869.33
4,956.29
4,497.16
3,412.13
2,845.44
2,906.84
2,883.25
Power & Fuel Cost
-
231.87
209.58
173.69
149.09
147.10
136.16
% Of Sales
-
3.58%
3.64%
3.83%
3.91%
3.99%
3.70%
Employee Cost
-
151.70
142.55
106.05
91.71
78.36
66.01
% Of Sales
-
2.34%
2.47%
2.34%
2.40%
2.13%
1.79%
Manufacturing Exp.
-
556.66
476.47
408.43
338.40
285.53
247.87
% Of Sales
-
8.58%
8.27%
9.01%
8.87%
7.75%
6.73%
General & Admin Exp.
-
241.30
189.55
164.34
144.83
76.68
73.37
% Of Sales
-
3.72%
3.29%
3.62%
3.80%
2.08%
1.99%
Selling & Distn. Exp.
-
11.36
12.40
10.19
5.41
4.04
9.39
% Of Sales
-
0.18%
0.22%
0.22%
0.14%
0.11%
0.26%
Miscellaneous Exp.
-
84.04
69.29
58.02
32.28
39.02
9.64
% Of Sales
-
1.30%
1.20%
1.28%
0.85%
1.06%
0.26%
EBITDA
1,244.62
1,528.98
1,267.68
1,123.34
969.34
778.95
797.74
EBITDA Margin
20.36%
23.58%
21.99%
24.77%
25.41%
21.13%
21.67%
Other Income
138.41
143.18
128.45
90.56
45.92
24.17
30.79
Interest
8.86
17.46
12.75
8.56
6.80
14.13
34.52
Depreciation
259.95
252.25
201.07
181.29
167.07
156.25
148.72
PBT
1,114.22
1,402.45
1,182.31
1,024.05
841.39
632.74
645.29
Tax
201.47
307.51
427.17
374.22
297.58
229.13
211.31
Tax Rate
18.08%
21.93%
36.13%
36.54%
35.37%
36.21%
32.75%
PAT
912.75
1,094.94
755.14
649.83
543.81
403.61
433.98
PAT before Minority Interest
912.75
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
PAT Margin
14.93%
16.88%
13.10%
14.33%
14.26%
10.95%
11.79%
PAT Growth
14.96%
45.00%
16.21%
19.50%
34.74%
-7.00%
 
EPS
13.04
15.64
10.79
9.28
7.77
5.77
6.20

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Shareholder's Funds
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
Total Reserves
5,217.97
4,175.71
3,506.95
2,871.69
2,430.42
1,975.40
Non-Current Liabilities
390.89
336.86
273.21
222.72
193.34
283.77
Secured Loans
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
Long Term Provisions
23.47
19.55
12.83
20.34
14.52
11.28
Current Liabilities
1,795.49
1,530.72
1,176.31
958.61
685.28
1,036.71
Trade Payables
224.96
326.06
338.58
274.00
161.26
189.16
Other Current Liabilities
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
Short Term Provisions
257.29
165.24
0.91
0.66
0.60
450.13
Total Liabilities
7,544.35
6,183.29
5,096.47
4,193.02
3,449.04
3,435.88
Net Block
3,556.90
2,876.85
2,432.03
2,117.15
2,019.19
1,955.81
Gross Block
4,414.31
3,518.41
2,888.58
2,399.62
2,147.42
3,176.13
Accumulated Depreciation
857.41
641.56
456.55
282.47
128.23
1,220.32
Non Current Assets
5,046.71
3,940.92
3,313.88
2,862.96
2,637.96
2,489.59
Capital Work in Progress
776.69
478.08
386.02
351.79
266.92
254.10
Non Current Investment
630.22
492.07
426.43
366.06
326.96
266.94
Long Term Loans & Adv.
55.41
58.63
48.31
12.38
13.20
12.49
Other Non Current Assets
27.49
35.29
21.09
15.58
11.69
0.25
Current Assets
2,497.64
2,242.37
1,782.59
1,330.06
811.08
946.29
Current Investments
0.00
1,285.87
889.57
417.87
0.00
41.19
Inventories
51.11
50.94
52.37
51.72
57.58
40.89
Sundry Debtors
170.39
221.48
226.14
201.39
251.14
235.19
Cash & Bank
2,179.94
607.09
558.03
608.59
453.76
231.20
Other Current Assets
96.20
69.67
46.73
46.59
48.60
397.82
Short Term Loans & Adv.
5.99
7.32
9.75
3.90
2.42
347.84
Net Current Assets
702.15
711.65
606.28
371.45
125.80
-90.42
Total Assets
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 20
Mar 19
Mar 18
Mar 17
Mar 16
Cash From Operating Activity
1,360.75
1,157.15
879.33
946.34
653.49
PBT
1,556.50
1,269.27
1,024.05
903.92
687.01
Adjustment
-23.61
-7.51
101.43
66.52
93.68
Changes in Working Capital
172.04
264.17
84.10
244.62
60.28
Cash after chg. in Working capital
1,704.93
1,525.93
1,209.58
1,215.06
840.97
Interest Paid
0.00
0.00
0.00
0.00
0.00
Tax Paid
-344.18
-368.78
-330.25
-268.72
-187.48
Other Direct Exp. Paid
0.00
0.00
0.00
0.00
0.00
Extra & Other Items
0.00
0.00
0.00
0.00
0.00
Cash From Investing Activity
-520.72
-1,120.84
-716.99
-1,113.96
-174.56
Net Fixed Assets
-1,194.51
-721.89
-523.19
-337.07
Net Investments
1,285.87
-396.30
-470.65
-417.87
Others
-612.08
-2.65
276.85
-359.02
Cash from Financing Activity
-243.48
-168.83
-84.23
-160.08
-256.35
Net Cash Inflow / Outflow
596.55
-132.52
78.11
-327.70
222.58
Opening Cash & Equivalents
71.16
203.68
125.57
453.27
230.69
Closing Cash & Equivalent
667.71
71.16
203.68
125.57
453.27

Financial Ratios

Standalone /

Consolidated
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Book Value (Rs.)
76.54
61.65
52.10
43.02
36.72
30.22
ROA
15.95%
13.39%
13.99%
14.23%
11.72%
12.63%
ROE
22.64%
18.97%
19.52%
19.48%
17.23%
20.52%
ROCE
29.36%
30.02%
31.02%
30.39%
26.78%
30.07%
Fixed Asset Turnover
1.81
1.99
1.90
1.86
1.53
1.28
Receivable days
9.98
12.84
15.56
19.56
21.84
21.15
Inventory Days
2.60
2.96
3.79
4.72
4.42
3.68
Payable days
20.59
27.31
33.14
28.00
21.69
23.40
Cash Conversion Cycle
-8.01
-11.51
-13.80
-3.72
4.57
1.42
Total Debt/Equity
0.00
0.00
0.00
0.00
0.00
0.07
Interest Cover
81.32
93.73
120.63
124.73
45.78
19.69

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.