Nifty
Sensex
:
:
18268.40
61350.26
143.00 (0.79%)
383.21 (0.63%)

Gas Transmission/Marketing

Rating :
44/99

BSE: 532514 | NSE: IGL

473.20
26-Oct-2021
  • Open
  • High
  • Low
  • Previous Close
  •  468.00
  •  474.50
  •  467.05
  •  468.55
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  2164082
  •  10185.84
  •  602.05
  •  390.50

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 32,809.04
  • 23.22
  • 2
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 31,676.75
  • 0.77%
  • 5.00

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 45.00%
  • 1.08%
  • 5.60%
  • FII
  • DII
  • Others
  • 21.88%
  • 20.23%
  • 6.21%

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
  • 25.79
  • 29.34
  • 28.95

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 3.80
  • 6.01
  • 5.88

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 11.71
  • 18.54
  • 19.38

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Jun 21
Jun 20
Var%
Mar 21
Mar 20
Var%
Dec 20
Dec 19
Var%
Sep 20
Sep 19
Var%
Net Sales
1,380.49
692.53
99.34%
1,710.32
1,711.20
-0.05%
1,595.09
1,837.39
-13.19%
1,440.74
1,872.83
-23.07%
Expenses
999.63
609.09
64.12%
1,218.56
1,334.46
-8.69%
1,094.42
1,445.59
-24.29%
1,033.62
1,480.19
-30.17%
EBITDA
380.86
83.44
356.45%
491.76
376.74
30.53%
500.67
391.80
27.79%
407.12
392.64
3.69%
EBIDTM
27.59%
12.05%
28.75%
22.02%
31.39%
21.32%
28.26%
20.97%
Other Income
29.83
30.63
-2.61%
27.98
31.26
-10.49%
25.91
37.56
-31.02%
30.31
38.96
-22.20%
Interest
2.94
2.37
24.05%
3.63
2.67
35.96%
3.05
2.01
51.74%
2.29
1.81
26.52%
Depreciation
77.81
68.17
14.14%
76.12
65.51
16.20%
74.99
64.13
16.93%
71.11
62.14
14.44%
PBT
329.94
43.53
657.96%
439.99
339.82
29.48%
448.54
363.22
23.49%
364.03
367.65
-0.98%
Tax
85.65
14.27
500.21%
108.99
97.65
11.61%
113.67
95.29
19.29%
12.42
-5.74
-
PAT
244.29
29.26
734.89%
331.00
242.17
36.68%
334.87
267.93
24.98%
351.61
373.39
-5.83%
PATM
17.70%
4.23%
19.35%
14.15%
20.99%
14.58%
24.40%
19.94%
EPS
3.97
0.50
694.00%
5.36
4.15
29.16%
5.45
4.25
28.24%
5.43
5.94
-8.59%

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
6,126.64
4,940.80
6,485.27
5,764.84
4,535.47
3,814.78
3,685.79
3,680.99
Net Sales Growth
0.21%
-23.82%
12.50%
27.11%
18.89%
3.50%
0.13%
 
Cost Of Goods Sold
2,492.46
2,229.54
3,679.36
3,397.32
2,491.41
2,083.72
2,276.11
2,340.81
Gross Profit
3,634.18
2,711.26
2,805.91
2,367.52
2,044.06
1,731.06
1,409.68
1,340.18
GP Margin
59.32%
54.87%
43.27%
41.07%
45.07%
45.38%
38.25%
36.41%
Total Expenditure
4,346.23
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
1,780.41
1,493.67
1,531.83
1,267.68
1,123.34
969.34
778.95
797.74
EBITDA Margin
29.06%
30.23%
23.62%
21.99%
24.77%
25.41%
21.13%
21.67%
Other Income
114.03
114.83
143.18
128.45
90.56
45.92
24.17
30.79
Interest
11.91
22.02
20.31
12.75
8.56
6.80
14.13
34.52
Depreciation
300.03
290.39
252.25
201.07
181.29
167.07
156.25
148.72
PBT
1,582.50
1,296.09
1,402.45
1,182.31
1,024.05
841.39
632.74
645.29
Tax
320.73
249.35
307.51
427.17
374.22
297.58
229.13
211.31
Tax Rate
20.27%
19.24%
21.93%
36.13%
36.54%
35.37%
36.21%
32.75%
PAT
1,261.77
1,046.74
1,094.94
755.14
649.83
543.81
403.61
433.98
PAT before Minority Interest
1,261.77
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
20.59%
21.19%
16.88%
13.10%
14.33%
14.26%
10.95%
11.79%
PAT Growth
38.24%
-4.40%
45.00%
16.21%
19.50%
34.74%
-7.00%
 
EPS
18.03
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
33.85
20.46
27.31
33.14
28.00
21.69
23.40
Cash Conversion Cycle
-16.14
-7.88
-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

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.