Nifty
:
22147.90
Sensex
:
72943.68
-124.60 (-0.56%)
-456.10 (-0.62%)
Nifty
Sensex
:
:
22147.90
72943.68
-124.60 (-0.56%)
-456.10 (-0.62%)

Indraprastha Gas Ltd.

Gas Transmission/Marketing

Rating :
53/99

BSE: 532514 | NSE: IGL

NSE BSE
470.35
15-Apr-2024
  • Open
  • High
  • Low
  • Previous Close
  •  455.00
  •  489.00
  •  455.00
  •  463.10
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  10968356
  •  52298.20
  •  515.70
  •  375.70

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 32,921.04
  • 16.89
  • 2
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 31,404.86
  • 2.76%
  • 3.50

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 45.00%
  • 0.77%
  • 8.00%
  • FII
  • DII
  • Others
  • 17.91%
  • 27.11%
  • 1.21%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 13.71
  • 19.67
  • 42.00

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 10.07
  • 10.15
  • 6.60

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 14.90
  • 16.77
  • 11.83

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 25.76
  • 23.12
  • 18.30

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 4.97
  • 4.87
  • 4.14

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 15.71
  • 16.43
  • 14.46

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Dec 23
Dec 22
Var%
Sep 23
Sep 22
Var%
Jun 23
Jun 22
Var%
Mar 23
Mar 22
Var%
Net Sales
3,926.19
4,089.03
-3.98%
3,822.53
3,922.02
-2.54%
3,761.85
3,530.34
6.56%
4,061.63
2,649.77
53.28%
Expenses
3,363.86
3,660.56
-8.11%
3,165.59
3,394.50
-6.74%
3,119.47
2,912.83
7.09%
3,595.35
2,149.31
67.28%
EBITDA
562.33
428.47
31.24%
656.94
527.52
24.53%
642.38
617.51
4.03%
466.28
500.46
-6.83%
EBIDTM
14.32%
10.48%
17.19%
13.45%
17.08%
17.49%
11.48%
18.89%
Other Income
54.57
55.74
-2.10%
61.67
50.99
20.95%
45.66
30.74
48.54%
65.44
74.39
-12.03%
Interest
1.77
2.61
-32.18%
2.46
3.08
-20.13%
2.37
2.35
0.85%
2.55
4.88
-47.75%
Depreciation
101.91
92.49
10.18%
102.23
91.43
11.81%
98.93
85.67
15.48%
93.77
75.27
24.58%
PBT
513.22
389.11
31.90%
613.92
484.00
26.84%
586.74
560.23
4.73%
435.40
494.70
-11.99%
Tax
123.52
110.85
11.43%
151.41
126.85
19.36%
148.34
139.37
6.44%
105.65
136.10
-22.37%
PAT
389.70
278.26
40.05%
462.51
357.15
29.50%
438.40
420.86
4.17%
329.75
358.60
-8.05%
PATM
9.93%
6.80%
12.10%
9.11%
11.65%
11.92%
8.12%
13.53%
EPS
6.81
4.77
42.77%
7.90
6.10
29.51%
7.46
6.87
8.59%
5.68
6.16
-7.79%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Net Sales
15,572.20
14,145.85
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
9.73%
83.48%
56.05%
-23.82%
12.50%
27.11%
18.89%
3.50%
0.13%
 
Cost Of Goods Sold
10,052.77
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
5,519.43
3,709.83
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
35.44%
26.23%
43.03%
54.87%
43.27%
41.07%
45.07%
45.38%
38.25%
36.41%
Total Expenditure
13,244.27
12,089.82
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
-
493.02
358.65
224.05
231.87
209.58
173.69
149.09
147.10
136.16
% Of Sales
-
3.49%
4.65%
4.53%
3.58%
3.64%
3.83%
3.91%
3.99%
3.70%
Employee Cost
-
188.18
175.95
134.39
151.70
142.55
106.05
91.71
78.36
66.01
% Of Sales
-
1.33%
2.28%
2.72%
2.34%
2.47%
2.34%
2.40%
2.13%
1.79%
Manufacturing Exp.
-
609.97
544.29
545.22
556.66
476.47
408.43
338.40
285.53
247.87
% Of Sales
-
4.31%
7.06%
11.04%
8.58%
8.27%
9.01%
8.87%
7.75%
6.73%
General & Admin Exp.
-
264.68
229.37
232.62
241.30
189.55
164.34
144.83
76.68
73.37
% Of Sales
-
1.87%
2.97%
4.71%
3.72%
3.29%
3.62%
3.80%
2.08%
1.99%
Selling & Distn. Exp.
-
38.05
42.31
41.25
41.95
12.40
10.19
5.41
4.04
9.39
% Of Sales
-
0.27%
0.55%
0.83%
0.65%
0.22%
0.22%
0.14%
0.11%
0.26%
Miscellaneous Exp.
-
59.90
74.40
40.06
50.60
69.29
58.02
32.28
39.02
9.64
% Of Sales
-
0.42%
0.96%
0.81%
0.78%
1.20%
1.28%
0.85%
1.06%
0.26%
EBITDA
2,327.93
2,056.03
1,892.66
1,493.67
1,531.83
1,267.68
1,123.34
969.34
778.95
797.74
EBITDA Margin
14.95%
14.53%
24.55%
30.23%
23.62%
21.99%
24.77%
25.41%
21.13%
21.67%
Other Income
227.34
202.91
176.64
114.83
143.18
128.45
90.56
45.92
24.17
30.79
Interest
9.15
26.84
24.76
22.02
20.31
12.75
8.56
6.80
14.13
34.52
Depreciation
396.84
363.36
317.06
290.39
252.25
201.07
181.29
167.07
156.25
148.72
PBT
2,149.28
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
528.92
482.72
450.93
249.35
307.51
427.17
374.22
297.58
229.13
211.31
Tax Rate
24.61%
25.83%
26.10%
19.24%
21.93%
36.13%
36.54%
35.37%
36.21%
32.75%
PAT
1,620.36
1,639.65
1,502.27
1,172.55
1,094.94
755.14
649.83
543.81
403.61
433.98
PAT before Minority Interest
1,621.53
1,639.65
1,502.27
1,172.55
1,094.94
755.14
649.83
543.81
403.61
433.98
Minority Interest
1.17
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PAT Margin
10.41%
11.59%
19.48%
23.73%
16.88%
13.10%
14.33%
14.26%
10.95%
11.79%
PAT Growth
14.52%
9.14%
28.12%
7.09%
45.00%
16.21%
19.50%
34.74%
-7.00%
 
EPS
23.15
23.42
21.46
16.75
15.64
10.79
9.28
7.77
5.77
6.20

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Shareholder's Funds
7,931.24
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
140.00
Total Reserves
7,791.24
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
454.79
408.47
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
0.00
145.31
Unsecured Loans
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Long Term Provisions
27.99
26.75
25.64
23.47
19.55
12.83
20.34
14.52
11.28
Current Liabilities
4,234.57
3,107.70
2,343.87
1,795.49
1,530.72
1,176.31
958.61
685.28
1,036.71
Trade Payables
904.32
786.69
418.60
224.96
326.06
338.58
274.00
161.26
189.16
Other Current Liabilities
2,814.43
1,864.69
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
0.00
Short Term Provisions
515.82
456.32
347.01
257.29
165.24
0.91
0.66
0.60
450.13
Total Liabilities
12,620.60
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
5,733.54
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
7,432.85
6,340.12
5,450.05
4,414.31
3,518.41
2,888.58
2,399.62
2,147.42
3,176.13
Accumulated Depreciation
1,699.31
1,338.38
1,129.18
857.41
641.56
456.55
282.47
128.23
1,220.32
Non Current Assets
8,392.70
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
1,433.74
1,378.60
846.94
776.69
478.08
386.02
351.79
266.92
254.10
Non Current Investment
1,102.80
908.01
720.70
630.22
492.07
426.43
366.06
326.96
266.94
Long Term Loans & Adv.
122.37
49.59
64.51
55.41
58.63
48.31
12.38
13.20
12.49
Other Non Current Assets
0.25
1.58
1.45
27.49
35.29
21.09
15.58
11.69
0.25
Current Assets
4,227.90
3,762.69
3,095.51
2,497.64
2,242.37
1,782.59
1,330.06
811.08
946.29
Current Investments
419.13
1,717.68
1,567.70
0.00
1,285.87
889.57
417.87
0.00
41.19
Inventories
49.17
45.52
45.55
51.11
50.94
52.37
51.72
57.58
40.89
Sundry Debtors
903.35
520.56
260.71
170.39
221.48
226.14
201.39
251.14
235.19
Cash & Bank
2,633.23
1,361.64
1,132.29
2,179.94
607.09
558.03
608.59
453.76
231.20
Other Current Assets
223.02
49.75
40.89
90.21
76.99
56.48
50.49
48.60
397.82
Short Term Loans & Adv.
105.41
67.54
48.37
5.99
7.32
9.75
3.90
2.42
347.84
Net Current Assets
-6.67
654.99
751.64
702.15
711.65
606.28
371.45
125.80
-90.42
Total Assets
12,620.60
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

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Cash From Operating Activity
2,230.59
1,897.90
1,545.97
1,360.75
1,157.15
879.33
946.34
653.49
663.77
PBT
2,123.10
1,953.20
1,421.90
1,556.50
1,269.27
1,024.05
903.92
687.01
645.29
Adjustment
-56.04
-57.15
66.25
-23.61
-7.51
101.43
66.52
93.68
154.35
Changes in Working Capital
646.87
377.72
347.27
172.04
264.17
84.10
244.62
60.28
41.12
Cash after chg. in Working capital
2,713.93
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
0.00
Tax Paid
-483.34
-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
0.00
Extra & Other Items
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Cash From Investing Activity
-841.36
-1,584.76
-1,826.38
-520.72
-1,120.84
-716.99
-1,113.96
-174.56
-363.71
Net Fixed Assets
-1,147.87
-1,421.73
-1,105.99
-1,194.51
-721.89
-523.19
-337.07
1,015.89
Net Investments
1,298.55
-149.98
-1,567.70
1,285.87
-396.30
-470.65
-417.87
31.69
Others
-992.04
-13.05
847.31
-612.08
-2.65
276.85
-359.02
-1,222.14
Cash from Financing Activity
-1,358.62
-328.46
-296.98
-243.48
-168.83
-84.23
-160.08
-256.35
-327.20
Net Cash Inflow / Outflow
30.61
-15.32
-577.39
596.55
-132.52
78.11
-327.70
222.58
-27.14
Opening Cash & Equivalents
75.00
90.32
667.71
71.16
203.68
125.57
453.27
230.69
299.02
Closing Cash & Equivalent
105.61
75.00
90.32
667.71
71.16
203.68
125.57
453.27
271.88

Financial Ratios

Consolidated /

Standalone
Description
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Book Value (Rs.)
113.30
108.37
90.49
76.54
61.65
52.10
43.02
36.72
30.22
ROA
13.82%
14.91%
14.13%
15.95%
13.39%
13.99%
14.23%
11.72%
12.63%
ROE
21.13%
21.58%
20.06%
22.64%
18.97%
19.52%
19.48%
17.23%
20.52%
ROCE
27.70%
28.42%
24.70%
29.42%
30.02%
31.02%
30.39%
26.78%
30.07%
Fixed Asset Turnover
2.27
1.44
1.10
1.81
1.99
1.90
1.86
1.53
1.28
Receivable days
16.65
16.80
14.47
9.98
12.84
15.56
19.56
21.84
21.15
Inventory Days
1.11
1.96
3.24
2.60
2.96
3.79
4.72
4.42
3.68
Payable days
29.57
50.08
52.68
27.33
27.31
33.14
28.00
21.69
23.40
Cash Conversion Cycle
-11.81
-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
0.00
0.07
Interest Cover
80.07
79.89
65.57
70.05
93.73
120.63
124.73
45.78
19.69

Annual Reports:

FY 2023
FY 2022
FY 2021
FY 2020
FY 2019
FY 2018
FY 2017
FY 2016

News Update:


  • Indraprastha Gas inks MoU to establish compressed biogas plants
    8th Feb 2024, 10:59 AM

    IGL has signed Memorandum of Understanding with two technology partners during India Energy Week 2024

    Read More
  • IGL’s JV buys smart meter manufacturing technology from Hangzhou Beta Meter
    5th Feb 2024, 15:39 PM

    IGTL has already initiated the process of setting up the production facility to manufacture smart gas meters in India

    Read More
  • Indraprastha Gas - Quarterly Results
    25th Jan 2024, 13:39 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.