Nifty
Sensex
:
:
25910.05
84562.78
30.90 (0.12%)
84.11 (0.10%)

Gas Transmission/Marketing

Rating :
55/99

BSE: 539957 | NSE: MGL

1253.30
14-Nov-2025
  • Open
  • High
  • Low
  • Previous Close
  •  1227.1
  •  1256
  •  1227.1
  •  1231.80
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  268940
  •  335992404.9
  •  1586.9
  •  1075.25

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 12,382.29
  • 12.67
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 12,196.73
  • 2.39%
  • 1.99

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 32.50%
  • 0.66%
  • 9.32%
  • FII
  • DII
  • Others
  • 23.59%
  • 32.01%
  • 1.92%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 12.79
  • 26.32
  • 4.86

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 11.46
  • 10.11
  • 5.76

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 12.89
  • 11.02
  • 9.62

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 12.39
  • 12.39
  • 12.39

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 1.99
  • 1.99
  • 1.99

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 6.09
  • 6.09
  • 6.09

Earnings Forecasts:

(Updated: 08-11-2025)
Description
2024
2025
2026
2027
Adj EPS
105.33
103.63
108.48
117.06
P/E Ratio
11.90
12.09
11.55
10.71
Revenue
7263.8
7736.83
8440.96
8910.46
EBITDA
1569.97
1557.98
1691.81
1844.82
Net Income
1040.57
1023.73
1076.98
1160.83
ROA
13.41
12.11
11.6
11.33
P/B Ratio
2.11
1.87
1.68
1.52
ROE
18.89
17.22
16.11
15.08
FCFF
259.83
452.25
427.79
572.82
FCFF Yield
2.23
3.89
3.68
4.93
Net Debt
-1186.09
-553.01
-752.55
-1062.49
BVPS
595.29
669.25
744.97
822.1

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Sep 25
Sep 24
Var%
Jun 25
Jun 24
Var%
Mar 25
Mar 24
Var%
Dec 24
Dec 23
Var%
Net Sales
2,256.36
1,962.87
14.95%
2,282.07
1,832.15
24.56%
2,152.44
1,771.46
21.51%
2,031.51
1,723.77
17.85%
Expenses
1,918.50
1,549.45
23.82%
1,781.39
1,395.40
27.66%
1,757.43
1,376.42
27.68%
1,706.72
1,275.08
33.85%
EBITDA
337.86
413.42
-18.28%
500.68
436.75
14.64%
395.01
395.04
-0.01%
324.79
448.69
-27.61%
EBIDTM
14.97%
21.06%
21.94%
23.84%
18.35%
22.30%
15.99%
26.03%
Other Income
29.02
46.93
-38.16%
32.15
35.65
-9.82%
42.02
44.13
-4.78%
41.99
48.07
-12.65%
Interest
5.12
3.20
60.00%
4.57
3.20
42.81%
4.17
5.60
-25.54%
3.49
2.72
28.31%
Depreciation
103.98
84.26
23.40%
96.09
83.29
15.37%
92.52
81.24
13.88%
91.07
68.29
33.36%
PBT
257.78
372.89
-30.87%
432.17
385.91
11.99%
340.34
352.33
-3.40%
272.22
425.75
-36.06%
Tax
64.66
86.11
-24.91%
113.60
97.14
16.94%
92.47
91.75
0.78%
51.05
108.57
-52.98%
PAT
193.12
286.78
-32.66%
318.57
288.77
10.32%
247.87
260.58
-4.88%
221.17
317.18
-30.27%
PATM
8.56%
14.61%
13.96%
15.76%
11.52%
14.71%
10.89%
18.40%
EPS
19.37
29.03
-33.28%
32.18
29.23
10.09%
25.01
26.38
-5.19%
22.40
32.11
-30.24%

Annual Results

Standalone Figures in Rs. Crores /

Consolidated
Description
TTM
Mar 25
Mar 24
Mar 23
Net Sales
8,722.38
7,263.80
6,290.10
6,299.28
Net Sales Growth
19.64%
15.48%
-0.15%
 
Cost Of Goods Sold
5,285.75
4,679.68
3,645.60
4,434.85
Gross Profit
3,436.63
2,584.12
2,644.50
1,864.43
GP Margin
39.40%
35.58%
42.04%
29.60%
Total Expenditure
7,164.04
5,696.96
4,446.20
5,115.17
Power & Fuel Cost
-
198.81
157.52
148.18
% Of Sales
-
2.74%
2.50%
2.35%
Employee Cost
-
146.81
119.41
107.89
% Of Sales
-
2.02%
1.90%
1.71%
Manufacturing Exp.
-
180.46
145.66
119.50
% Of Sales
-
2.48%
2.32%
1.90%
General & Admin Exp.
-
43.23
33.69
32.16
% Of Sales
-
0.60%
0.54%
0.51%
Selling & Distn. Exp.
-
0.00
0.00
0.00
% Of Sales
-
0%
0%
0%
Miscellaneous Exp.
-
447.97
344.32
272.59
% Of Sales
-
6.17%
5.47%
4.33%
EBITDA
1,558.34
1,566.84
1,843.90
1,184.11
EBITDA Margin
17.87%
21.57%
29.31%
18.80%
Other Income
145.18
169.72
174.87
111.96
Interest
17.35
14.06
13.30
9.39
Depreciation
383.66
352.05
277.36
231.14
PBT
1,302.51
1,370.45
1,728.11
1,055.54
Tax
321.78
329.14
443.42
265.49
Tax Rate
24.70%
24.02%
25.66%
25.15%
PAT
980.73
1,040.57
1,284.69
790.05
PAT before Minority Interest
981.05
1,040.45
1,284.69
790.05
Minority Interest
0.32
0.12
0.00
0.00
PAT Margin
11.24%
14.33%
20.42%
12.54%
PAT Growth
-14.96%
-19.00%
62.61%
 
EPS
99.26
105.32
130.03
79.96

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 25
Mar 24
Mar 23
Shareholder's Funds
5,880.18
5,138.41
4,134.22
Share Capital
98.78
98.78
98.78
Total Reserves
5,781.40
5,039.63
4,035.44
Non-Current Liabilities
500.48
410.31
336.92
Secured Loans
0.00
0.00
0.00
Unsecured Loans
0.00
0.00
0.00
Long Term Provisions
55.25
45.50
33.43
Current Liabilities
1,874.97
1,699.78
1,561.17
Trade Payables
431.28
347.85
322.21
Other Current Liabilities
1,420.73
1,334.67
1,219.65
Short Term Borrowings
0.00
0.00
0.00
Short Term Provisions
22.96
17.26
19.31
Total Liabilities
8,270.21
7,253.40
6,032.31
Net Block
4,854.10
4,235.06
3,025.70
Gross Block
6,514.66
5,577.30
4,118.64
Accumulated Depreciation
1,660.56
1,342.24
1,092.94
Non Current Assets
6,323.84
5,345.80
4,026.09
Capital Work in Progress
1,068.06
823.39
708.62
Non Current Investment
107.50
50.00
0.00
Long Term Loans & Adv.
273.84
225.61
204.35
Other Non Current Assets
20.34
11.74
87.42
Current Assets
1,946.37
1,907.60
2,006.22
Current Investments
1,054.23
1,018.76
1,309.82
Inventories
52.31
42.07
33.84
Sundry Debtors
364.06
296.49
294.03
Cash & Bank
332.89
426.12
227.87
Other Current Assets
142.88
24.32
23.25
Short Term Loans & Adv.
120.16
99.84
117.41
Net Current Assets
71.40
207.82
445.05
Total Assets
8,270.21
7,253.40
6,032.31

Cash Flow

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 25
Mar 24
Mar 23
Cash From Operating Activity
1,405.77
1,567.87
969.30
PBT
1,369.59
1,728.11
1,055.54
Adjustment
244.58
170.05
164.14
Changes in Working Capital
60.35
93.96
13.40
Cash after chg. in Working capital
1,674.52
1,992.12
1,233.08
Interest Paid
0.00
0.00
0.00
Tax Paid
-268.75
-424.25
-263.78
Other Direct Exp. Paid
0.00
0.00
0.00
Extra & Other Items
0.00
0.00
0.00
Cash From Investing Activity
-1,051.86
-1,081.95
-649.09
Net Fixed Assets
-1,033.71
-825.34
Net Investments
-104.02
-326.14
Others
85.87
69.53
Cash from Financing Activity
-331.53
-499.25
-284.79
Net Cash Inflow / Outflow
22.38
-13.33
35.42
Opening Cash & Equivalents
129.37
117.90
82.48
Closing Cash & Equivalent
151.75
129.37
117.90

Financial Ratios

Standalone /

Consolidated
Description
Mar 25
Mar 24
Mar 23
Book Value (Rs.)
595.28
520.19
418.53
ROA
13.40%
19.34%
13.10%
ROE
18.89%
27.71%
19.11%
ROCE
25.11%
37.56%
25.76%
Fixed Asset Turnover
1.32
1.43
1.68
Receivable days
15.11
15.59
15.51
Inventory Days
2.16
2.00
1.78
Payable days
30.38
33.54
26.52
Cash Conversion Cycle
-13.12
-15.95
-9.23
Total Debt/Equity
0.00
0.00
0.00
Interest Cover
98.41
130.93
113.41

News Update:


  • Mahanagar Gas - Quarterly Results
    30th Oct 2025, 00:00 AM

    Read More
  • Mahanagar Gas, Oil India sign MoU to collaborate across LNG value chain
    7th Oct 2025, 09:07 AM

    The company, having forayed into the LNG value chain, operates LNG retail stations and is actively pursuing other clean energy initiatives

    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.