Nifty

:

25517.05

Sensex

:

83606.46

-120.75 (-0.47%)
-452.44 (-0.54%)

Login

Nifty
Sensex

:
:

25517.05
83606.46

-120.75 (-0.47%)
-452.44 (-0.54%)

Petronet LNG Ltd.

Gas Transmission/Marketing

Rating :

56/99

BSE: 532522 | NSE: PETRONET

Watchlist

NSE BSE

301.90

30-Jun-2025

Open
High
Low
Previous Close

304
305.15
299.95
302.40

Volume
Traded Value (lacs)
52 Week High
52 Week Low

2369813
715678485.35
384.2
269.6

Stock Summary

Market Cap(Crs)
Stock P:E
Face Value

45,270.00
11.43
10

Enterprise Value(Crs)
Dividend Yield
Price:Book Value

36,165.56
3.31%
2.28

Chart

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

Revenue CAGR (%)

10 Years
5 Years
3 Years

2.90
8.26
6.90

EBITDA CAGR (%)

10 Years
5 Years
3 Years

13.12
5.47
-0.17

PAT CAGR (%)

10 Years
5 Years
3 Years

14.57
5.58
0.85

P:E (Median)

8 Years
5 Years
3 Years

12.88
11.42
10.48

P:BV (Average)

8 Years
5 Years
3 Years

2.93
2.54
2.35

EV:EBITDA (Average)

8 Years
5 Years
3 Years

7.56
5.99
5.75

Earnings Forecasts:

(Updated: 06-06-2025)

Description 2024 2025 2026 2027
Adj EPS 24.35 26.48 27.61 30.48
P/E Ratio 12.40 11.40 10.93 9.90
Revenue 51928 50982 51163 56487
EBITDA 5247 5524 5959 6289
Net Income 3652 3973 4192 4744
ROA 15.1 15 19.3 18.9
P/B Ratio 2.67 2.28 2.11 1.91
ROE 22.36 21.31 21.1 19.7
FCFF 4529 3496 -69 -175
FCFF Yield 10.78 8.32 -0.16 -0.42
Net Debt -4406 -4931 -8215 -6875
BVPS 113.09 132.52 143.3 158.1

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone

Description Mar 25 Mar 24 Var% Dec 24 Dec 23 Var% Sep 24 Sep 23 Var% Jun 24 Jun 23 Var%
Net Sales 12,315.75 13,793.16 -10.71% 12,226.86 14,747.21 -17.09% 13,021.82 12,532.01 3.91% 13,415.13 11,656.05 15.09%
Expenses 10,802.83 12,689.14 -14.87% 10,979.19 13,041.22 -15.81% 11,821.32 11,317.28 4.45% 11,852.12 10,474.27 13.15%
EBITDA 1,512.92 1,104.02 37.04% 1,247.67 1,705.99 -26.87% 1,200.50 1,214.73 -1.17% 1,563.01 1,181.78 32.26%
EBIDTM 12.28% 8.00% 10.20% 11.57% 9.22% 9.69% 11.65% 10.14%
Other Income 199.54 156.80 27.26% 196.10 156.47 25.33% 201.56 156.73 28.60% 218.13 146.74 48.65%
Interest 60.85 70.75 -13.99% 65.07 69.67 -6.60% 65.43 74.70 -12.41% 66.69 74.55 -10.54%
Depreciation 205.78 194.42 5.84% 209.60 195.48 7.22% 196.26 194.81 0.74% 194.57 191.85 1.42%
PBT 1,445.83 995.65 45.21% 1,169.10 1,597.31 -26.81% 1,140.37 1,101.95 3.49% 1,519.88 1,062.12 43.10%
Tax 375.65 258.07 45.56% 302.11 406.64 -25.71% 292.75 283.85 3.14% 378.30 272.27 38.94%
PAT 1,070.18 737.58 45.09% 866.99 1,190.67 -27.18% 847.62 818.10 3.61% 1,141.58 789.85 44.53%
PATM 8.69% 5.35% 7.09% 8.07% 6.51% 6.53% 8.51% 6.78%
EPS 7.13 4.92 44.92% 5.78 7.94 -27.20% 5.65 5.45 3.67% 7.61 5.27 44.40%

Description Mar 25 Mar 24 Var% Dec 24 Dec 23 Var% Sep 24 Sep 23 Var% Jun 24 Jun 23 Var%
Net Sales 12,315.75 13,793.16 -10.71% 12,226.86 14,747.21 -17.09% 13,024.29 12,532.57 3.92% 13,415.13 11,656.38 15.09%
Expenses 10,803.41 12,689.60 -14.86% 10,979.83 13,041.77 -15.81% 11,822.01 11,317.88 4.45% 11,852.63 10,474.63 13.16%
EBITDA 1,512.34 1,103.56 37.04% 1,247.03 1,705.44 -26.88% 1,202.28 1,214.69 -1.02% 1,562.50 1,181.75 32.22%
EBIDTM 12.28% 8.00% 10.20% 11.56% 9.23% 9.69% 11.65% 10.14%
Other Income 197.40 153.64 28.48% 196.21 156.55 25.33% 201.65 153.61 31.27% 177.71 144.66 22.85%
Interest 60.85 70.75 -13.99% 65.07 69.67 -6.60% 65.43 74.70 -12.41% 66.69 74.55 -10.54%
Depreciation 205.78 194.42 5.84% 209.60 195.48 7.22% 196.26 194.81 0.74% 194.57 191.85 1.42%
PBT 1,443.11 992.03 45.47% 1,168.57 1,596.84 -26.82% 1,142.24 1,098.79 3.95% 1,478.95 1,060.01 39.52%
Tax 375.53 257.96 45.58% 301.98 406.54 -25.72% 293.25 283.88 3.30% 378.19 272.28 38.90%
PAT 1,067.58 734.07 45.43% 866.59 1,190.30 -27.20% 848.99 814.91 4.18% 1,100.76 787.73 39.74%
PATM 8.67% 5.32% 7.09% 8.07% 6.52% 6.50% 8.21% 6.76%
EPS 7.30 5.10 43.14% 6.01 8.09 -25.71% 5.80 5.70 1.75% 7.37 5.46 34.98%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone

Right to Left

Description TTM Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15
Net Sales 50,979.56 52,728.43 59,899.36 43,168.57 26,022.90 35,452.00 38,395.43 30,598.62 24,616.03 27,133.43 39,500.95 Net Sales Growth -3.32% -11.97% 38.76% 65.89% -26.60% -7.67% 25.48% 24.30% -9.28% -31.31% Cost Of Goods Sold 44,297.87 46,464.11 53,952.35 37,077.47 20,700.28 30,495.94 34,416.95 26,690.19 21,416.92 25,075.65 37,610.86 Gross Profit 6,681.69 6,264.32 5,947.01 6,091.10 5,322.62 4,956.06 3,978.48 3,908.43 3,199.11 2,057.78 1,890.09 GP Margin 13.11% 11.88% 9.93% 14.11% 20.45% 13.98% 10.36% 12.77% 13.00% 7.58% 4.78% Total Expenditure 45,455.46 47,521.91 55,043.59 37,916.23 21,323.36 31,462.53 35,101.98 27,286.27 22,023.76 25,547.18 38,061.96 Power & Fuel Cost - 227.02 201.24 210.84 181.12 231.36 214.66 182.20 154.98 174.04 192.27 % Of Sales - 0.43% 0.34% 0.49% 0.70% 0.65% 0.56% 0.60% 0.63% 0.64% 0.49% Employee Cost - 191.74 167.53 177.06 147.11 125.76 125.87 91.20 73.86 70.63 56.65 % Of Sales - 0.36% 0.28% 0.41% 0.57% 0.35% 0.33% 0.30% 0.30% 0.26% 0.14% Manufacturing Exp. - 98.15 96.74 112.13 101.61 78.72 75.39 86.05 93.45 70.78 80.60 % Of Sales - 0.19% 0.16% 0.26% 0.39% 0.22% 0.20% 0.28% 0.38% 0.26% 0.20% General & Admin Exp. - 147.02 202.31 146.69 129.24 138.00 165.41 164.02 138.60 145.18 117.09 % Of Sales - 0.28% 0.34% 0.34% 0.50% 0.39% 0.43% 0.54% 0.56% 0.54% 0.30% Selling & Distn. Exp. - 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 % Of Sales - 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% Miscellaneous Exp. - 393.87 423.42 192.04 64.00 392.75 103.70 72.61 145.95 10.90 0.00 % Of Sales - 0.75% 0.71% 0.44% 0.25% 1.11% 0.27% 0.24% 0.59% 0.04% 0.01% EBITDA 5,524.10 5,206.52 4,855.77 5,252.34 4,699.54 3,989.47 3,293.45 3,312.35 2,592.27 1,586.25 1,438.99 EBITDA Margin 10.84% 9.87% 8.11% 12.17% 18.06% 11.25% 8.58% 10.83% 10.53% 5.85% 3.64% Other Income 815.33 616.74 573.62 307.26 388.15 372.57 450.29 317.40 346.64 173.34 154.78 Interest 258.04 289.67 330.51 317.33 335.95 403.20 98.92 162.99 209.65 238.75 293.49 Depreciation 806.21 776.56 764.35 768.45 784.09 776.13 411.24 411.65 369.07 321.60 315.38 PBT 5,275.18 4,757.03 4,334.53 4,473.82 3,967.65 3,182.71 3,233.58 3,055.11 2,360.19 1,199.24 984.90 Tax 1,348.81 1,220.83 1,094.60 1,121.46 1,018.28 413.05 1,078.15 977.26 654.52 285.98 102.38 Tax Rate 25.57% 25.66% 25.25% 25.07% 25.66% 13.28% 33.34% 31.99% 27.73% 23.85% 10.39% PAT 3,926.37 3,536.20 3,239.93 3,352.36 2,949.37 2,697.60 2,155.43 2,077.85 1,705.67 913.26 882.52 PAT before Minority Interest 3,926.37 3,536.20 3,239.93 3,352.36 2,949.37 2,697.60 2,155.43 2,077.85 1,705.67 913.26 882.52 Minority Interest 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 PAT Margin 7.70% 6.71% 5.41% 7.77% 11.33% 7.61% 5.61% 6.79% 6.93% 3.37% 2.23% PAT Growth 11.03% 9.14% -3.35% 13.66% 9.33% 25.15% 3.73% 21.82% 86.77% 3.48% EPS 26.18 23.57 21.60 22.35 19.66 17.98 14.37 13.85 11.37 6.09 5.88

Description TTM Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15
Net Sales 50,982.03 52,729.33 59,899.36 43,168.57 26,022.90 35,452.00 38,395.43 30,598.62 24,616.03 27,133.43 39,626.97 Net Sales Growth -3.31% -11.97% 38.76% 65.89% -26.60% -7.67% 25.48% 24.30% -9.28% -31.53% Cost Of Goods Sold 44,297.87 46,464.11 53,952.35 37,077.47 20,700.28 30,495.94 34,416.95 26,690.19 21,416.92 25,075.65 37,610.86 Gross Profit 6,684.16 6,265.22 5,947.01 6,091.10 5,322.62 4,956.06 3,978.48 3,908.43 3,199.11 2,057.78 2,016.11 GP Margin 13.11% 11.88% 9.93% 14.11% 20.45% 13.98% 10.36% 12.77% 13.00% 7.58% 5.09% Total Expenditure 45,457.88 47,523.88 55,045.39 37,919.88 21,323.36 31,462.53 35,101.98 27,286.27 22,023.76 25,547.18 38,109.27 Power & Fuel Cost - 227.02 201.24 210.84 181.12 231.36 214.66 182.20 154.98 174.04 201.41 % Of Sales - 0.43% 0.34% 0.49% 0.70% 0.65% 0.56% 0.60% 0.63% 0.64% 0.51% Employee Cost - 193.47 169.10 177.92 147.11 125.76 125.87 91.20 73.86 70.63 59.38 % Of Sales - 0.37% 0.28% 0.41% 0.57% 0.35% 0.33% 0.30% 0.30% 0.26% 0.15% Manufacturing Exp. - 98.15 96.74 115.14 101.61 78.72 75.39 86.05 93.45 70.78 123.04 % Of Sales - 0.19% 0.16% 0.27% 0.39% 0.22% 0.20% 0.28% 0.38% 0.26% 0.31% General & Admin Exp. - 147.24 202.54 146.47 129.24 138.00 165.41 164.02 138.60 145.18 109.59 % Of Sales - 0.28% 0.34% 0.34% 0.50% 0.39% 0.43% 0.54% 0.56% 0.54% 0.28% Selling & Distn. Exp. - 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 % Of Sales - 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% Miscellaneous Exp. - 393.89 423.42 192.04 64.00 392.75 103.70 72.61 145.95 10.90 0.00 % Of Sales - 0.75% 0.71% 0.44% 0.25% 1.11% 0.27% 0.24% 0.59% 0.04% 0.01% EBITDA 5,524.15 5,205.45 4,853.97 5,248.69 4,699.54 3,989.47 3,293.45 3,312.35 2,592.27 1,586.25 1,517.70 EBITDA Margin 10.84% 9.87% 8.10% 12.16% 18.06% 11.25% 8.58% 10.83% 10.53% 5.85% 3.83% Other Income 772.97 608.46 523.07 297.73 359.08 363.57 445.79 317.40 346.64 173.34 156.43 Interest 258.04 289.67 330.51 317.33 335.95 403.20 98.92 162.99 209.65 238.75 307.83 Depreciation 806.21 776.56 764.35 768.45 784.09 776.13 411.24 411.65 369.07 321.60 329.08 PBT 5,232.87 4,747.68 4,282.18 4,460.64 3,938.58 3,173.71 3,229.08 3,055.11 2,360.19 1,199.24 1,037.22 Tax 1,348.95 1,220.66 1,094.38 1,121.17 1,018.28 413.05 1,078.15 977.26 654.52 285.98 132.42 Tax Rate 25.78% 25.71% 25.56% 25.13% 25.85% 13.32% 33.39% 31.99% 27.73% 23.85% 12.77% PAT 3,883.92 3,527.02 3,187.80 3,438.12 2,920.30 2,688.60 2,150.93 2,077.85 1,705.67 913.26 904.80 PAT before Minority Interest 3,883.92 3,527.02 3,187.80 3,438.12 2,920.30 2,688.60 2,150.93 2,077.85 1,705.67 913.26 904.80 Minority Interest 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 PAT Margin 7.62% 6.69% 5.32% 7.96% 11.22% 7.58% 5.60% 6.79% 6.93% 3.37% 2.28% PAT Growth 10.12% 10.64% -7.28% 17.73% 8.62% 25.00% 3.52% 21.82% 86.77% 0.94% EPS 25.89 23.51 21.25 22.92 19.47 17.92 14.34 13.85 11.37 6.09 6.03

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone

Right to Left

Description Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15
Shareholder's Funds 16,962.80 14,934.74 13,425.48 11,649.50 10,952.97 10,066.07 9,720.47 8,093.89 6,613.97 5,688.63 Share Capital 1,500.00 1,500.00 1,500.00 1,500.00 1,500.00 1,500.00 1,500.00 750.00 750.00 750.00 Total Reserves 15,462.80 13,434.74 11,925.48 10,149.50 9,452.97 8,566.07 8,220.47 7,343.89 5,863.97 4,938.63 Non-Current Liabilities 9,260.63 8,589.31 4,957.21 5,208.70 5,571.86 2,534.40 4,927.99 3,572.53 4,227.11 4,005.09 Secured Loans 0.00 0.00 0.00 23.00 64.39 101.20 90.23 491.46 874.36 1,073.81 Unsecured Loans 0.00 0.00 0.00 0.00 0.00 0.00 643.18 958.57 1,358.57 1,300.00 Long Term Provisions 5,402.22 4,073.37 58.01 30.88 14.86 11.08 1,862.78 6.56 5.60 4.28 Current Liabilities 4,157.67 2,945.69 2,736.39 2,074.44 2,174.12 2,484.36 2,860.22 4,513.04 3,470.79 1,429.85 Trade Payables 2,864.55 1,689.74 1,526.47 1,035.45 1,166.07 1,295.24 1,569.90 944.60 772.13 320.89 Other Current Liabilities 1,146.43 1,135.48 1,147.63 971.56 989.93 1,172.37 1,278.22 1,152.39 777.75 914.75 Short Term Borrowings 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Short Term Provisions 146.69 120.47 62.29 67.43 18.12 16.75 12.10 2,416.05 1,920.91 194.21 Total Liabilities 30,381.10 26,469.74 21,119.08 18,932.64 18,698.95 15,084.83 17,508.68 16,179.46 14,311.87 11,123.57 Net Block 8,146.96 8,790.30 9,557.19 10,313.14 11,188.19 7,665.08 8,029.62 8,423.04 6,810.54 6,942.59 Gross Block 13,447.56 13,331.06 13,338.35 13,367.50 13,460.56 9,164.00 9,119.79 9,113.37 7,132.14 8,786.91 Accumulated Depreciation 5,300.60 4,540.76 3,781.16 3,042.91 2,272.37 1,498.92 1,090.17 690.33 321.60 1,844.32 Non Current Assets 17,491.73 14,582.82 12,410.69 10,770.75 11,650.13 9,123.03 10,490.90 8,926.47 8,840.23 8,460.27 Capital Work in Progress 1,552.41 1,125.89 192.63 25.48 4.68 348.21 220.27 48.55 1,550.48 746.90 Non Current Investment 174.79 174.79 174.38 164.38 164.38 164.38 164.38 164.38 90.00 90.00 Long Term Loans & Adv. 5,925.63 4,401.46 464.22 130.26 157.33 74.23 1,915.84 67.26 128.36 588.83 Other Non Current Assets 1,691.94 90.38 2,022.27 137.49 135.55 871.13 160.79 223.24 260.85 91.95 Current Assets 12,889.37 11,886.92 8,708.39 8,161.89 7,048.82 5,961.80 7,017.78 7,252.99 5,471.64 2,663.30 Current Investments 0.00 869.70 875.84 1,385.19 184.67 824.89 3,957.84 2,770.73 0.00 0.00 Inventories 1,465.44 1,153.07 576.68 337.18 480.89 569.44 491.10 540.52 246.10 882.63 Sundry Debtors 3,626.08 3,843.61 2,684.44 1,874.53 1,602.57 1,382.45 1,600.78 1,210.79 988.52 1,342.77 Cash & Bank 7,409.73 5,680.08 4,319.55 4,342.34 4,432.01 2,960.28 862.52 327.34 2,182.89 362.09 Other Current Assets 388.12 191.77 80.29 100.48 348.68 224.74 105.54 2,403.61 2,054.13 75.81 Short Term Loans & Adv. 182.87 148.69 171.59 122.17 195.27 37.58 38.50 2,395.36 2,030.39 63.06 Net Current Assets 8,731.70 8,941.23 5,972.00 6,087.45 4,874.70 3,477.44 4,157.56 2,739.95 2,000.85 1,233.45 Total Assets 30,381.10 26,469.74 21,119.08 18,932.64 18,698.95 15,084.83 17,508.68 16,179.46 14,311.87 11,123.57

Description Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15
Shareholder's Funds 17,410.11 15,264.56 13,668.10 11,806.90 11,120.92 10,230.58 9,811.29 8,178.38 6,662.46 5,722.15 Share Capital 1,500.00 1,500.00 1,500.00 1,500.00 1,500.00 1,500.00 1,500.00 750.00 750.00 750.00 Total Reserves 15,910.11 13,764.56 12,168.10 10,306.90 9,620.92 8,730.58 8,311.29 7,428.38 5,912.46 4,972.15 Non-Current Liabilities 9,259.96 8,588.81 4,956.94 5,208.70 5,571.86 2,534.40 4,927.99 3,572.53 4,227.11 4,169.74 Secured Loans 0.00 0.00 0.00 23.00 64.39 101.20 90.23 491.46 874.36 1,198.72 Unsecured Loans 0.00 0.00 0.00 0.00 0.00 0.00 643.18 958.57 1,358.57 1,301.34 Long Term Provisions 5,402.22 4,073.37 58.01 30.88 14.86 11.08 1,862.78 6.56 5.60 23.54 Current Liabilities 4,158.20 2,946.17 2,736.74 2,074.44 2,174.12 2,484.36 2,860.22 4,513.04 3,470.79 1,472.18 Trade Payables 2,864.95 1,690.16 1,526.83 1,035.45 1,166.07 1,295.24 1,569.90 944.60 772.13 325.94 Other Current Liabilities 1,146.56 1,135.54 1,147.62 971.56 989.93 1,172.37 1,278.22 1,152.39 777.75 947.43 Short Term Borrowings 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 2.50 Short Term Provisions 146.69 120.47 62.29 67.43 18.12 16.75 12.10 2,416.05 1,920.91 196.31 Total Liabilities 30,828.27 26,799.54 21,361.78 19,090.04 18,866.90 15,249.34 17,599.50 16,263.95 14,360.36 11,364.07 Net Block 8,146.96 8,790.30 9,557.19 10,313.14 11,188.19 7,665.08 8,029.62 8,423.04 6,810.54 7,217.19 Gross Block 13,447.56 13,331.06 13,338.36 13,367.50 13,460.56 9,164.00 9,119.79 9,113.37 7,132.14 9,108.19 Accumulated Depreciation 5,300.60 4,540.76 3,781.17 3,042.91 2,272.37 1,498.92 1,090.17 690.33 321.60 1,891.00 Non Current Assets 17,934.17 14,906.75 12,646.43 10,928.15 11,818.08 9,287.54 10,581.72 9,010.96 8,888.72 8,673.41 Capital Work in Progress 1,552.41 1,125.89 192.63 25.48 4.68 348.21 220.27 48.55 1,550.48 754.06 Non Current Investment 616.68 498.63 410.10 321.78 332.33 328.89 255.20 248.87 138.49 4.51 Long Term Loans & Adv. 5,926.18 4,401.55 464.24 130.26 157.33 74.23 1,978.90 129.69 43.11 605.14 Other Non Current Assets 1,691.94 90.38 2,022.27 137.49 135.55 871.13 97.73 160.81 346.10 92.51 Current Assets 12,894.10 11,892.79 8,715.35 8,161.89 7,048.82 5,961.80 7,017.78 7,252.99 5,471.64 2,690.66 Current Investments 0.00 869.70 875.84 1,385.19 184.67 824.89 3,957.84 2,770.73 0.00 0.00 Inventories 1,465.44 1,153.07 576.68 337.18 480.89 569.44 491.10 540.52 246.10 887.26 Sundry Debtors 3,626.08 3,843.61 2,684.44 1,874.53 1,602.57 1,382.45 1,600.78 1,210.79 988.52 1,361.34 Cash & Bank 7,414.20 5,685.79 4,326.27 4,342.34 4,432.01 2,960.28 862.52 327.34 2,182.89 364.39 Other Current Assets 388.38 191.97 80.52 100.48 348.68 224.74 105.54 2,403.61 2,054.13 77.67 Short Term Loans & Adv. 182.87 148.65 171.60 122.17 195.27 37.58 38.50 2,395.09 2,030.39 63.59 Net Current Assets 8,735.90 8,946.62 5,978.61 6,087.45 4,874.70 3,477.44 4,157.56 2,739.95 2,000.85 1,218.48 Total Assets 30,828.27 26,799.54 21,361.78 19,090.04 18,866.90 15,249.34 17,599.50 16,263.95 14,360.36 11,364.07

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone

Right to Left

Description Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15
Cash From Operating Activity 4,872.51 2,519.27 3,472.10 3,559.23 2,863.11 2,141.42 2,995.63 2,067.58 3,374.03 829.76 PBT 4,757.03 4,334.53 4,473.81 3,967.65 3,110.65 3,233.58 3,055.11 2,360.19 1,199.24 984.90 Adjustment 761.88 1,017.60 926.62 761.09 1,106.40 173.38 342.64 412.63 440.49 498.74 Changes in Working Capital 590.91 -1,594.26 -664.09 -174.64 -396.39 -452.27 294.65 -327.27 1,933.96 -445.09 Cash after chg. in Working capital 6,109.82 3,757.87 4,736.34 4,554.10 3,820.66 2,954.69 3,692.40 2,445.55 3,573.69 1,038.55 Interest Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Tax Paid -1,237.31 -1,238.60 -1,264.24 -994.87 -957.55 -813.27 -696.77 -377.97 -199.66 -208.79 Other Direct Exp. Paid 0.00 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 0.00 Cash From Investing Activity -1,061.51 -1,136.05 -1,063.31 -927.31 940.98 -71.53 -1,277.62 -3,175.07 -853.77 -665.38 Net Fixed Assets -543.02 -925.97 -138.00 72.26 -3,953.03 -172.15 -178.14 -479.30 851.19 -859.30 Net Investments 869.70 5.73 499.35 -1,200.52 640.22 3,132.95 -1,187.11 -2,845.11 0.00 49.88 Others -1,388.19 -215.81 -1,424.66 200.95 4,253.79 -3,032.33 87.63 149.34 -1,704.96 144.04 Cash from Financing Activity -2,154.46 -2,368.06 -2,210.92 -2,758.61 -3,054.65 -2,547.61 -1,334.70 -748.24 -699.38 -1,034.02 Net Cash Inflow / Outflow 1,656.54 -984.84 197.87 -126.69 749.44 -477.72 383.31 -1,855.73 1,820.88 -869.64 Opening Cash & Equivalents 62.36 1,047.20 849.33 976.02 226.58 704.30 320.99 2,176.72 355.83 1,225.47 Closing Cash & Equivalent 1,718.90 62.36 1,047.20 849.33 976.02 226.58 704.30 320.99 2,176.71 355.83

Description Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15
Cash From Operating Activity 4,871.12 2,518.52 3,478.58 3,559.20 2,863.11 2,141.42 2,995.63 2,067.58 3,374.03 900.67 PBT 4,747.68 4,282.18 4,559.28 3,957.51 3,116.40 3,308.71 3,087.70 2,377.65 1,213.83 1,037.21 Adjustment 770.18 1,069.06 847.30 771.23 1,100.65 98.25 310.05 395.17 425.90 526.66 Changes in Working Capital 590.61 -1,594.26 -663.77 -174.65 -396.39 -452.27 294.65 -327.27 1,933.96 -442.89 Cash after chg. in Working capital 6,108.47 3,756.98 4,742.81 4,554.09 3,820.66 2,954.69 3,692.40 2,445.55 3,573.69 1,120.98 Interest Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Tax Paid -1,237.35 -1,238.46 -1,264.23 -994.89 -957.55 -813.27 -696.77 -377.97 -199.66 -220.31 Other Direct Exp. Paid 0.00 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 0.00 Cash From Investing Activity -1,055.95 -1,141.72 -1,063.07 -927.31 940.98 -71.53 -1,277.62 -3,175.07 -853.77 -716.79 Net Fixed Assets -543.02 -925.97 -138.00 72.26 -3,953.03 -172.15 -178.14 -479.30 851.19 Net Investments 869.70 5.73 499.35 -1,200.52 640.22 3,132.95 -1,187.11 -2,845.11 0.00 Others -1,382.63 -221.48 -1,424.42 200.95 4,253.79 -3,032.33 87.63 149.34 -1,704.96 Cash from Financing Activity -2,154.46 -2,368.06 -2,210.92 -2,758.58 -3,054.65 -2,547.61 -1,334.70 -748.23 -699.38 -1,057.54 Net Cash Inflow / Outflow 1,660.71 -991.26 204.59 -126.69 749.44 -477.72 383.31 -1,855.72 1,820.88 -873.66 Opening Cash & Equivalents 62.66 1,053.92 849.33 976.02 226.58 704.30 320.99 2,176.71 355.83 1,231.23 Closing Cash & Equivalent 1,723.37 62.66 1,053.92 849.33 976.02 226.58 704.30 320.99 2,176.71 357.57

Financial Ratios

Consolidated /

Standalone

Right to Left

Description Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15
Book Value (Rs.) 113.09 99.56 89.50 77.66 73.02 67.11 64.80 53.96 44.09 37.92 ROA 12.44% 13.62% 16.74% 15.67% 15.97% 13.23% 12.34% 11.19% 7.18% 7.66% ROE 22.17% 22.85% 26.74% 26.10% 25.67% 21.79% 23.33% 23.19% 14.85% 16.53% ROCE 30.98% 32.24% 37.66% 37.80% 32.16% 30.33% 29.96% 26.30% 16.37% 15.41% Fixed Asset Turnover 3.94 4.49 3.23 1.94 3.13 4.20 3.36 3.03 3.41 4.76 Receivable days 25.85 19.89 19.27 24.39 15.37 14.18 16.77 16.31 15.68 15.52 Inventory Days 9.06 5.27 3.86 5.74 5.41 5.04 6.15 5.83 7.59 8.49 Payable days 17.89 10.88 12.61 19.41 14.73 14.83 16.70 14.16 7.75 10.53 Cash Conversion Cycle 17.03 14.28 10.53 10.71 6.04 4.39 6.22 7.97 15.52 13.48 Total Debt/Equity 0.02 0.02 0.02 0.01 0.01 0.07 0.15 0.27 0.40 0.47 Interest Cover 17.42 14.11 15.10 12.81 8.71 33.69 19.74 12.26 6.02 4.36

Description Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15
Book Value (Rs.) 116.07 101.76 91.12 78.71 74.14 68.20 65.41 54.52 44.42 38.15 ROA 12.24% 13.24% 17.00% 15.39% 15.76% 13.10% 12.27% 11.14% 7.10% 7.96% ROE 21.59% 22.04% 26.99% 25.47% 25.18% 21.46% 23.10% 22.99% 14.75% 15.81% ROCE 30.20% 31.26% 37.74% 37.02% 31.60% 29.94% 29.71% 26.13% 16.15% 15.76% Fixed Asset Turnover 3.94 4.49 3.23 1.94 3.13 4.20 3.36 3.03 3.34 4.35 Receivable days 25.85 19.89 19.27 24.39 15.37 14.18 16.77 16.31 15.81 12.54 Inventory Days 9.06 5.27 3.86 5.74 5.41 5.04 6.15 5.83 7.62 8.17 Payable days 17.89 10.88 12.61 19.41 14.73 14.83 16.70 14.16 7.79 3.10 Cash Conversion Cycle 17.02 14.28 10.53 10.71 6.04 4.39 6.22 7.97 15.64 17.61 Total Debt/Equity 0.02 0.02 0.02 0.01 0.01 0.07 0.15 0.27 0.39 0.49 Interest Cover 17.39 13.96 15.37 12.72 8.69 33.64 19.74 12.26 6.02 4.37

Top Investors:

kotak nifty midcap 50 etf

government of singapore - e

government pension fund global

investor education and protection fund (iepf)

Annual Reports:

News Update:

Petronet LNG reports 45% rise in Q4 consolidated net profit
20th May 2025, 14:42 PM

The total consolidated income of the company decreased by 10.28% at Rs 12,513.15 crore for Q4FY25
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.

Feedback