Nifty
:
18534.40
Sensex
:
62622.24
-99.45 (-0.53%)
-346.89 (-0.55%)
Nifty
Sensex
:
:
18534.40
62622.24
-99.45 (-0.53%)
-346.89 (-0.55%)

Indraprastha Gas Ltd.

Gas Transmission/Marketing

Rating :
60/99

BSE: 532514 | NSE: IGL

NSE BSE
480.60
31-May-2023
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  • 479.00
  • 484.70
  • 477.05
  • 479.05
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  1649163
  •  7929.07
  •  515.70
  •  335.35

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 33,680.54
  • 20.40
  • 2
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 32,318.90
  • 2.70%
  • 4.22

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 45.00%
  • 0.00%
  • 6.90%
  • FII
  • DII
  • Others
  • 21.27%
  • 25.14%
  • 1.69%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 8.64
  • 11.20
  • 5.94

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 9.51
  • 11.00
  • 4.32

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 14.02
  • 18.25
  • 11.12

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 25.76
  • 26.20
  • 22.84

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 4.58
  • 5.23
  • 4.83

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 14.35
  • 16.99
  • 16.96

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 23
Mar 22
Var%
Dec 22
Dec 21
Var%
Sep 22
Sep 21
Var%
Jun 22
Jun 21
Var%
Net Sales
4,061.63
2,649.77
53.28%
4,089.03
2,438.48
67.69%
3,922.02
2,015.99
94.55%
3,530.34
1,380.49
155.73%
Expenses
3,595.35
2,149.31
67.28%
3,660.56
1,968.87
85.92%
3,394.50
1,485.81
128.46%
2,912.83
999.63
191.39%
EBITDA
466.28
500.46
-6.83%
428.47
469.61
-8.76%
527.52
530.18
-0.50%
617.51
380.86
62.14%
EBIDTM
11.48%
18.89%
10.48%
19.26%
13.45%
26.30%
17.49%
27.59%
Other Income
65.44
74.39
-12.03%
55.74
30.37
83.54%
50.99
42.05
21.26%
30.74
29.83
3.05%
Interest
2.55
4.88
-47.75%
2.61
2.83
-7.77%
3.08
2.56
20.31%
2.35
2.94
-20.07%
Depreciation
93.77
75.27
24.58%
92.49
83.50
10.77%
91.43
80.48
13.61%
85.67
77.81
10.10%
PBT
435.40
494.70
-11.99%
389.11
413.65
-5.93%
484.00
489.19
-1.06%
560.23
329.94
69.80%
Tax
105.65
136.10
-22.37%
110.85
105.13
5.44%
126.85
124.05
2.26%
139.37
85.65
62.72%
PAT
329.75
358.60
-8.05%
278.26
308.52
-9.81%
357.15
365.14
-2.19%
420.86
244.29
72.28%
PATM
8.12%
13.53%
6.80%
12.65%
9.11%
18.11%
11.92%
17.70%
EPS
5.68
6.16
-7.79%
4.77
5.35
-10.84%
6.10
5.98
2.01%
6.87
3.97
73.05%

Annual Results

Standalone Figures in Rs. Crores /

Consolidated
Description
TTM
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Net Sales
15,603.02
7,709.96
4,940.80
6,485.27
5,764.84
4,535.47
3,814.78
3,685.79
3,680.99
Net Sales Growth
83.90%
56.05%
-23.82%
12.50%
27.11%
18.89%
3.50%
0.13%
 
Cost Of Goods Sold
10,436.02
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
5,167.00
3,317.63
2,711.26
2,805.91
2,367.52
2,044.06
1,731.06
1,409.68
1,340.18
GP Margin
33.12%
43.03%
54.87%
43.27%
41.07%
45.07%
45.38%
38.25%
36.41%
Total Expenditure
13,563.24
5,817.30
3,447.13
4,953.44
4,497.16
3,412.13
2,845.44
2,906.84
2,883.25
Power & Fuel Cost
-
358.65
224.05
231.87
209.58
173.69
149.09
147.10
136.16
% Of Sales
-
4.65%
4.53%
3.58%
3.64%
3.83%
3.91%
3.99%
3.70%
Employee Cost
-
175.95
134.39
151.70
142.55
106.05
91.71
78.36
66.01
% Of Sales
-
2.28%
2.72%
2.34%
2.47%
2.34%
2.40%
2.13%
1.79%
Manufacturing Exp.
-
544.29
545.22
556.66
476.47
408.43
338.40
285.53
247.87
% Of Sales
-
7.06%
11.04%
8.58%
8.27%
9.01%
8.87%
7.75%
6.73%
General & Admin Exp.
-
229.37
232.62
241.30
189.55
164.34
144.83
76.68
73.37
% Of Sales
-
2.97%
4.71%
3.72%
3.29%
3.62%
3.80%
2.08%
1.99%
Selling & Distn. Exp.
-
42.31
41.25
41.95
12.40
10.19
5.41
4.04
9.39
% Of Sales
-
0.55%
0.83%
0.65%
0.22%
0.22%
0.14%
0.11%
0.26%
Miscellaneous Exp.
-
74.40
40.06
50.60
69.29
58.02
32.28
39.02
9.64
% Of Sales
-
0.96%
0.81%
0.78%
1.20%
1.28%
0.85%
1.06%
0.26%
EBITDA
2,039.78
1,892.66
1,493.67
1,531.83
1,267.68
1,123.34
969.34
778.95
797.74
EBITDA Margin
13.07%
24.55%
30.23%
23.62%
21.99%
24.77%
25.41%
21.13%
21.67%
Other Income
202.91
176.64
114.83
143.18
128.45
90.56
45.92
24.17
30.79
Interest
10.59
24.76
22.02
20.31
12.75
8.56
6.80
14.13
34.52
Depreciation
363.36
317.06
290.39
252.25
201.07
181.29
167.07
156.25
148.72
PBT
1,868.74
1,727.48
1,296.09
1,402.45
1,182.31
1,024.05
841.39
632.74
645.29
Tax
482.72
450.93
249.35
307.51
427.17
374.22
297.58
229.13
211.31
Tax Rate
25.83%
26.10%
19.24%
21.93%
36.13%
36.54%
35.37%
36.21%
32.75%
PAT
1,386.02
1,502.27
1,172.55
1,094.94
755.14
649.83
543.81
403.61
433.98
PAT before Minority Interest
1,386.02
1,502.27
1,172.55
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
0.00
PAT Margin
8.88%
19.48%
23.73%
16.88%
13.10%
14.33%
14.26%
10.95%
11.79%
PAT Growth
8.58%
28.12%
7.09%
45.00%
16.21%
19.50%
34.74%
-7.00%
 
EPS
19.80
21.46
16.75
15.64
10.79
9.28
7.77
5.77
6.20

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Shareholder's Funds
7,586.04
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
140.00
Total Reserves
7,446.04
6,194.43
5,217.97
4,175.71
3,506.95
2,871.69
2,430.42
1,975.40
Non-Current Liabilities
395.09
371.68
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
0.00
145.31
Unsecured Loans
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Long Term Provisions
26.75
25.64
23.47
19.55
12.83
20.34
14.52
11.28
Current Liabilities
3,121.08
2,343.87
1,795.49
1,530.72
1,176.31
958.61
685.28
1,036.71
Trade Payables
786.69
418.60
224.96
326.06
338.58
274.00
161.26
189.16
Other Current Liabilities
1,878.07
1,578.26
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
0.00
Short Term Provisions
456.32
347.01
257.29
165.24
0.91
0.66
0.60
450.13
Total Liabilities
11,102.21
9,049.98
7,544.35
6,183.29
5,096.47
4,193.02
3,449.04
3,435.88
Net Block
5,001.74
4,320.87
3,556.90
2,876.85
2,432.03
2,117.15
2,019.19
1,955.81
Gross Block
6,380.40
5,450.05
4,414.31
3,518.41
2,888.58
2,399.62
2,147.42
3,176.13
Accumulated Depreciation
1,378.66
1,129.18
857.41
641.56
456.55
282.47
128.23
1,220.32
Non Current Assets
7,339.52
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
1,378.60
846.94
776.69
478.08
386.02
351.79
266.92
254.10
Non Current Investment
908.01
720.70
630.22
492.07
426.43
366.06
326.96
266.94
Long Term Loans & Adv.
49.59
64.51
55.41
58.63
48.31
12.38
13.20
12.49
Other Non Current Assets
1.58
1.45
27.49
35.29
21.09
15.58
11.69
0.25
Current Assets
3,762.69
3,095.51
2,497.64
2,242.37
1,782.59
1,330.06
811.08
946.29
Current Investments
1,717.68
1,567.70
0.00
1,285.87
889.57
417.87
0.00
41.19
Inventories
45.52
45.55
51.11
50.94
52.37
51.72
57.58
40.89
Sundry Debtors
520.56
260.71
170.39
221.48
226.14
201.39
251.14
235.19
Cash & Bank
1,361.64
1,132.29
2,179.94
607.09
558.03
608.59
453.76
231.20
Other Current Assets
117.29
40.89
90.21
69.67
56.48
50.49
48.60
397.82
Short Term Loans & Adv.
67.54
48.37
5.99
7.32
9.75
3.90
2.42
347.84
Net Current Assets
641.61
751.64
702.15
711.65
606.28
371.45
125.80
-90.42
Total Assets
11,102.21
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 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Cash From Operating Activity
1,897.90
1,545.97
1,360.75
1,157.15
879.33
946.34
653.49
663.77
PBT
1,953.20
1,421.90
1,556.50
1,269.27
1,024.05
903.92
687.01
645.29
Adjustment
-57.15
66.25
-23.61
-7.51
101.43
66.52
93.68
154.35
Changes in Working Capital
377.72
347.27
172.04
264.17
84.10
244.62
60.28
41.12
Cash after chg. in Working capital
2,273.77
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
0.00
Tax Paid
-375.87
-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
0.00
Extra & Other Items
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Cash From Investing Activity
-1,584.76
-1,826.38
-520.72
-1,120.84
-716.99
-1,113.96
-174.56
-363.71
Net Fixed Assets
-1,462.01
-1,105.99
-1,194.51
-721.89
-523.19
-337.07
1,015.89
Net Investments
-149.98
-1,567.70
1,285.87
-396.30
-470.65
-417.87
31.69
Others
27.23
847.31
-612.08
-2.65
276.85
-359.02
-1,222.14
Cash from Financing Activity
-328.46
-296.98
-243.48
-168.83
-84.23
-160.08
-256.35
-327.20
Net Cash Inflow / Outflow
-15.32
-577.39
596.55
-132.52
78.11
-327.70
222.58
-27.14
Opening Cash & Equivalents
90.32
667.71
71.16
203.68
125.57
453.27
230.69
299.02
Closing Cash & Equivalent
75.00
90.32
667.71
71.16
203.68
125.57
453.27
271.88

Financial Ratios

Standalone /

Consolidated
Description
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Book Value (Rs.)
108.37
90.49
76.54
61.65
52.10
43.02
36.72
30.22
ROA
14.91%
14.13%
15.95%
13.39%
13.99%
14.23%
11.72%
12.63%
ROE
21.58%
20.06%
22.64%
18.97%
19.52%
19.48%
17.23%
20.52%
ROCE
28.42%
24.70%
29.42%
30.02%
31.02%
30.39%
26.78%
30.07%
Fixed Asset Turnover
1.43
1.10
1.81
1.99
1.90
1.86
1.53
1.28
Receivable days
16.80
14.47
9.98
12.84
15.56
19.56
21.84
21.15
Inventory Days
1.96
3.24
2.60
2.96
3.79
4.72
4.42
3.68
Payable days
50.08
52.68
27.33
27.31
33.14
28.00
21.69
23.40
Cash Conversion Cycle
-31.32
-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
0.00
0.07
Interest Cover
79.89
65.57
70.05
93.73
120.63
124.73
45.78
19.69

Annual Reports:

FY 2022
FY 2021
FY 2020
FY 2019
FY 2018
FY 2017
FY 2016
FY 2015
FY 2014

News Update:


  • Indraprastha Gas - Quarterly Results
    12th May 2023, 17:50 PM

    Read More
  • Indraprastha Gas, ACME to jointly explore business opportunities of green hydrogen
    4th May 2023, 16:27 PM

    The companies will also work together to explore the opportunity of setting up hydrogen generation plants

    Read More
  • Indraprastha Gas signs MoU with BHEL
    22nd Mar 2023, 16:30 PM

    The company has signed a MoU on March 22, 2023

    Read More
  • Indraprastha Gas inks JV agreement with Genesis
    8th Mar 2023, 14:38 PM

    IGL and Genesis have joined hands to establish India's first Integrated State-of-the-Art Smart Meter Manufacturing Plant

    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.