Nifty
Sensex
:
:
23501.10
77209.90
-65.90 (-0.28%)
-269.03 (-0.35%)

Gas Transmission/Marketing

Rating :
51/99

BSE: 532514 | NSE: IGL

471.10
21-Jun-2024
  • Open
  • High
  • Low
  • Previous Close
  •  482.00
  •  482.00
  •  469.60
  •  476.80
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  2405603
  •  11417.21
  •  501.00
  •  375.70

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 32,949.04
  • 16.60
  • 2
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 30,793.53
  • 1.91%
  • 3.42

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 45.00%
  • 0.88%
  • 7.39%
  • FII
  • DII
  • Others
  • 16.81%
  • 28.99%
  • 0.93%

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
  • 22.02
  • 17.96

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 5.06
  • 4.77
  • 3.96

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 16.01
  • 16.23
  • 13.75

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 24
Mar 23
Var%
Dec 23
Dec 22
Var%
Sep 23
Sep 22
Var%
Jun 23
Jun 22
Var%
Net Sales
3,964.42
4,056.44
-2.27%
3,926.19
4,089.03
-3.98%
3,822.53
3,922.02
-2.54%
3,761.85
3,530.34
6.56%
Expenses
3,443.25
3,595.61
-4.24%
3,363.86
3,660.56
-8.11%
3,165.59
3,394.50
-6.74%
3,119.47
2,912.83
7.09%
EBITDA
521.17
460.83
13.09%
562.33
428.47
31.24%
656.94
527.52
24.53%
642.38
617.51
4.03%
EBIDTM
13.15%
11.36%
14.32%
10.48%
17.19%
13.45%
17.08%
17.49%
Other Income
79.89
70.89
12.70%
54.57
55.74
-2.10%
61.67
50.99
20.95%
45.66
30.74
48.54%
Interest
2.57
2.55
0.78%
1.77
2.61
-32.18%
2.46
3.08
-20.13%
2.37
2.35
0.85%
Depreciation
110.89
93.77
18.26%
101.91
92.49
10.18%
102.23
91.43
11.81%
98.93
85.67
15.48%
PBT
487.60
435.40
11.99%
513.22
389.11
31.90%
613.92
484.00
26.84%
586.74
560.23
4.73%
Tax
135.83
105.65
28.57%
123.52
110.85
11.43%
151.41
126.85
19.36%
148.34
139.37
6.44%
PAT
351.77
329.75
6.68%
389.70
278.26
40.05%
462.51
357.15
29.50%
438.40
420.86
4.17%
PATM
8.87%
8.13%
9.93%
6.80%
12.10%
9.11%
11.65%
11.92%
EPS
6.20
5.68
9.15%
6.81
4.77
42.77%
7.90
6.10
29.51%
7.46
6.87
8.59%

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
15,474.99
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
-0.79%
83.48%
56.05%
-23.82%
12.50%
27.11%
18.89%
3.50%
0.13%
 
Cost Of Goods Sold
9,813.14
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
5,661.85
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
36.59%
26.23%
43.03%
54.87%
43.27%
41.07%
45.07%
45.38%
38.25%
36.41%
Total Expenditure
13,092.17
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
2,382.82
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
15.40%
14.53%
24.55%
30.23%
23.62%
21.99%
24.77%
25.41%
21.13%
21.67%
Other Income
241.79
202.91
176.64
114.83
143.18
128.45
90.56
45.92
24.17
30.79
Interest
9.17
26.84
24.76
22.02
20.31
12.75
8.56
6.80
14.13
34.52
Depreciation
413.96
363.36
317.06
290.39
252.25
201.07
181.29
167.07
156.25
148.72
PBT
2,201.48
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
559.10
482.72
450.93
249.35
307.51
427.17
374.22
297.58
229.13
211.31
Tax Rate
25.40%
25.83%
26.10%
19.24%
21.93%
36.13%
36.54%
35.37%
36.21%
32.75%
PAT
1,642.38
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
1,644.05
1,639.65
1,502.27
1,172.55
1,094.94
755.14
649.83
543.81
403.61
433.98
Minority Interest
1.67
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PAT Margin
10.61%
11.59%
19.48%
23.73%
16.88%
13.10%
14.33%
14.26%
10.95%
11.79%
PAT Growth
18.50%
9.14%
28.12%
7.09%
45.00%
16.21%
19.50%
34.74%
-7.00%
 
EPS
23.46
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

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.