Nifty
Sensex
:
:
24870.10
81306.85
-213.65 (-0.85%)
-693.86 (-0.85%)

Gas Transmission/Marketing

Rating :
45/99

BSE: 539957 | NSE: MGL

1327.10
22-Aug-2025
  • Open
  • High
  • Low
  • Previous Close
  •  1330.1
  •  1337.3
  •  1317.7
  •  1330.10
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  82166
  •  108789545.6
  •  1988
  •  1075.25

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 13,105.34
  • 12.25
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 12,772.45
  • 2.26%
  • 2.11

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 32.50%
  • 0.64%
  • 7.99%
  • FII
  • DII
  • Others
  • 25.48%
  • 32.07%
  • 1.32%

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
  • 12.51
  • 12.51
  • 12.51

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 1.98
  • 1.98
  • 1.98

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 5.95
  • 5.95
  • 5.95

Earnings Forecasts:

(Updated: 06-06-2025)
Description
2024
2025
2026
2027
Adj EPS
129.21
105.33
107.67
116.14
P/E Ratio
10.27
12.60
12.33
11.43
Revenue
6290
7264
7689
8387
EBITDA
1844
1570
1580
1694
Net Income
1276
1041
1091
1146
ROA
19
13.3
13.1
12.7
P/B Ratio
2.55
2.23
1.99
1.81
ROE
27.55
18.9
17.14
16.5
FCFF
832
260
490
486
FCFF Yield
6.8
2.12
4
3.97
Net Debt
-1303
-1186
-631
-883
BVPS
520.65
595.28
665.5
735.2

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Jun 25
Jun 24
Var%
Mar 25
Mar 24
Var%
Dec 24
Dec 23
Var%
Sep 24
Sep 23
Var%
Net Sales
2,282.07
1,832.15
24.56%
2,152.44
1,771.46
21.51%
2,031.51
1,723.77
17.85%
1,962.87
1,728.94
13.53%
Expenses
1,781.39
1,395.40
27.66%
1,757.43
1,376.42
27.68%
1,706.72
1,275.08
33.85%
1,549.45
1,250.06
23.95%
EBITDA
500.68
436.75
14.64%
395.01
395.04
-0.01%
324.79
448.69
-27.61%
413.42
478.88
-13.67%
EBIDTM
21.94%
23.84%
18.35%
22.30%
15.99%
26.03%
21.06%
27.70%
Other Income
32.15
35.65
-9.82%
42.02
44.13
-4.78%
41.99
48.07
-12.65%
46.93
43.71
7.37%
Interest
4.57
3.20
42.81%
4.17
5.60
-25.54%
3.49
2.72
28.31%
3.20
2.47
29.55%
Depreciation
96.09
83.29
15.37%
92.52
81.24
13.88%
91.07
68.29
33.36%
85.17
65.79
29.46%
PBT
432.17
385.91
11.99%
340.34
352.33
-3.40%
272.22
425.75
-36.06%
371.98
454.33
-18.13%
Tax
113.60
97.14
16.94%
92.47
91.75
0.78%
51.05
108.57
-52.98%
88.48
115.83
-23.61%
PAT
318.57
288.77
10.32%
247.87
260.58
-4.88%
221.17
317.18
-30.27%
283.50
338.50
-16.25%
PATM
13.96%
15.76%
11.52%
14.71%
10.89%
18.40%
14.44%
19.58%
EPS
32.18
29.23
10.09%
25.01
26.38
-5.19%
22.40
32.11
-30.24%
28.70
34.27
-16.25%

Annual Results

Standalone Figures in Rs. Crores /

Consolidated
Description
TTM
Mar 25
Mar 24
Mar 23
Net Sales
8,428.89
7,263.80
6,290.10
6,299.28
Net Sales Growth
19.45%
15.48%
-0.15%
 
Cost Of Goods Sold
4,985.69
4,679.68
3,645.60
4,434.85
Gross Profit
3,443.20
2,584.12
2,644.50
1,864.43
GP Margin
40.85%
35.58%
42.04%
29.60%
Total Expenditure
6,794.99
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
1,633.90
1,566.84
1,843.90
1,184.11
EBITDA Margin
19.38%
21.57%
29.31%
18.80%
Other Income
163.09
169.72
174.87
111.96
Interest
15.43
14.06
13.30
9.39
Depreciation
364.85
352.05
277.36
231.14
PBT
1,416.71
1,370.45
1,728.11
1,055.54
Tax
345.60
329.14
443.42
265.49
Tax Rate
24.39%
24.02%
25.66%
25.15%
PAT
1,071.11
1,040.57
1,284.69
790.05
PAT before Minority Interest
1,071.32
1,040.45
1,284.69
790.05
Minority Interest
0.21
0.12
0.00
0.00
PAT Margin
12.71%
14.33%
20.42%
12.54%
PAT Growth
-11.11%
-19.00%
62.61%
 
EPS
108.41
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 reports 10% rise in Q1 consolidated net profit
    22nd Jul 2025, 17:39 PM

    The total consolidated income of the company increased by 23.90% at Rs 2314.22 crore for Q1FY26

    Read More
  • Mahanagar Gas - Quarterly Results
    22nd Jul 2025, 13:50 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.