Nifty
Sensex
:
:
17274.30
58065.47
386.95 (2.29%)
1276.66 (2.25%)

Gas Transmission/Marketing

Rating :
54/99

BSE: 532514 | NSE: IGL

390.55
04-Oct-2022
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  • 394.55
  • 394.95
  • 387.45
  • 385.95
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  1257608
  •  4912.58
  •  535.75
  •  321.00

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 27,016.53
  • 15.84
  • 2
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 25,654.89
  • 1.43%
  • 3.37

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 45.00%
  • 0.85%
  • 8.19%
  • FII
  • DII
  • Others
  • 20.34%
  • 21.76%
  • 3.86%

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
  • 27.68
  • 27.21

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 4.27
  • 5.65
  • 5.36

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 13.30
  • 17.95
  • 18.48

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Jun 22
Jun 21
Var%
Mar 22
Mar 21
Var%
Dec 21
Dec 20
Var%
Sep 21
Sep 20
Var%
Net Sales
3,530.34
1,380.49
155.73%
2,649.77
1,710.32
54.93%
2,438.48
1,595.09
52.87%
2,015.99
1,440.74
39.93%
Expenses
2,912.83
999.63
191.39%
2,149.31
1,218.56
76.38%
1,968.87
1,094.42
79.90%
1,485.81
1,033.62
43.75%
EBITDA
617.51
380.86
62.14%
500.46
491.76
1.77%
469.61
500.67
-6.20%
530.18
407.12
30.23%
EBIDTM
17.49%
27.59%
18.89%
28.75%
19.26%
31.39%
26.30%
28.26%
Other Income
30.74
29.83
3.05%
74.39
27.98
165.87%
30.37
25.91
17.21%
42.05
30.31
38.73%
Interest
2.35
2.94
-20.07%
4.88
3.63
34.44%
2.83
3.05
-7.21%
2.56
2.29
11.79%
Depreciation
85.67
77.81
10.10%
75.27
76.12
-1.12%
83.50
74.99
11.35%
80.48
71.11
13.18%
PBT
560.23
329.94
69.80%
494.70
439.99
12.43%
413.65
448.54
-7.78%
489.19
364.03
34.38%
Tax
139.37
85.65
62.72%
136.10
108.99
24.87%
105.13
113.67
-7.51%
124.05
12.42
898.79%
PAT
420.86
244.29
72.28%
358.60
331.00
8.34%
308.52
334.87
-7.87%
365.14
351.61
3.85%
PATM
11.92%
17.70%
13.53%
19.35%
12.65%
20.99%
18.11%
24.40%
EPS
6.87
3.97
73.05%
6.16
5.36
14.93%
5.35
5.45
-1.83%
5.98
5.43
10.13%

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
10,634.58
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
73.58%
56.05%
-23.82%
12.50%
27.11%
18.89%
3.50%
0.13%
 
Cost Of Goods Sold
6,000.88
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
4,633.70
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
43.57%
43.03%
54.87%
43.27%
41.07%
45.07%
45.38%
38.25%
36.41%
Total Expenditure
8,516.82
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
-
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
2,117.76
1,892.66
1,493.67
1,531.83
1,267.68
1,123.34
969.34
778.95
797.74
EBITDA Margin
19.91%
24.55%
30.23%
23.62%
21.99%
24.77%
25.41%
21.13%
21.67%
Other Income
177.55
176.64
114.83
143.18
128.45
90.56
45.92
24.17
30.79
Interest
12.62
24.76
22.02
20.31
12.75
8.56
6.80
14.13
34.52
Depreciation
324.92
317.06
290.39
252.25
201.07
181.29
167.07
156.25
148.72
PBT
1,957.77
1,727.48
1,296.09
1,402.45
1,182.31
1,024.05
841.39
632.74
645.29
Tax
504.65
450.93
249.35
307.51
427.17
374.22
297.58
229.13
211.31
Tax Rate
25.78%
26.10%
19.24%
21.93%
36.13%
36.54%
35.37%
36.21%
32.75%
PAT
1,453.12
1,502.27
1,172.55
1,094.94
755.14
649.83
543.81
403.61
433.98
PAT before Minority Interest
1,453.12
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
13.66%
19.48%
23.73%
16.88%
13.10%
14.33%
14.26%
10.95%
11.79%
PAT Growth
15.17%
28.12%
7.09%
45.00%
16.21%
19.50%
34.74%
-7.00%
 
EPS
20.76
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.
64.92
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

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.