Gas Transmission/Marketing · Founded 2005 · www.adanigas.com · BSE 542066 · NSE ATGL · ISIN INE399L01023
No Notes Added Yet
Business
Adani Total Gas Ltd. (ATGL) is one of India's leading City Gas Distribution (CGD) companies. Its core business model involves developing, operating, and maintaining CGD networks to supply Piped Natural Gas (PNG) to industrial, commercial, and domestic customers, and Compressed Natural Gas (CNG) to the transport sector. The company makes money by procuring natural gas, processing it, and then selling it to its customer base at regulated prices and margins across its authorized geographical areas (GAs).
Revenue Mix
ATGL operates as an integrated CGD player. Its revenue primarily stems from two key streams:
CNG (Compressed Natural Gas): Supplied as fuel for vehicles (cars, buses, auto-rickshaws). This segment typically contributes a significant portion of revenue due to higher volumes and competitive pricing against petrol/diesel.
PNG (Piped Natural Gas): Supplied to domestic households for cooking and water heating, and to commercial and industrial establishments for various energy needs. Domestic PNG provides stable, regulated cash flows, while industrial/commercial PNG offers volume growth.
Specific percentage breakdowns are not always disclosed publicly, but CNG usually forms the larger share of revenue for most CGD entities in India.
Industry
The Indian CGD industry is regulated by the Petroleum and Natural Gas Regulatory Board (PNGRB) and is characterized by a geographic monopoly model, where licensed entities have exclusive rights to build and operate gas infrastructure and market gas within specified GAs for a defined period. The industry is capital-intensive, requiring extensive pipeline networks.
ATGL is a prominent private sector player in the Indian CGD market. It operates as a joint venture between the Adani Group (an Indian conglomerate) and TotalEnergies (a French multinational integrated energy and petroleum company). This partnership provides it with significant financial backing, operational expertise, and technological know-how. ATGL competes with other private and public sector CGD companies for new GAs and market share within existing regions.
MOAT
ATGL's competitive advantages primarily stem from:
Regulatory Exclusivity: The most significant moat is the exclusive marketing and infrastructure development rights granted by the PNGRB within its authorized GAs for specific periods. This prevents direct competition in pipeline laying and gas sales within these areas.
Network Effect/Scale: Once a vast network of pipelines and CNG stations is established within a GA, it creates high barriers to entry for potential competitors, as replicating this infrastructure is extremely capital-intensive and time-consuming.
Switching Costs: For domestic and commercial PNG users, switching to alternative fuels involves costs for appliance modification and new connections, creating a degree of stickiness. For CNG vehicles, the established dispensing network is a convenience factor.
Strategic Joint Venture: The partnership with TotalEnergies provides access to global best practices, technical expertise, and financial resources, enhancing its operational efficiency and growth capabilities.
Growth Drivers
Expansion into New GAs: Winning new bids for CGD licenses during PNGRB bidding rounds.
Increased Penetration: Deepening market penetration within existing GAs by connecting more households, commercial establishments, industries, and setting up additional CNG stations.
Government Push for Gas-Based Economy: The Indian government's policy initiatives promoting natural gas as a cleaner and more economical fuel will drive demand across all segments.
Growing Vehicle Population & CNG Adoption: Rising awareness about air pollution and the economic advantage of CNG over petrol/diesel supports conversion of vehicles and new CNG vehicle sales.
Expanding Gas Pipeline Infrastructure: Development of national gas pipelines by entities like GAIL India facilitates gas availability to new and remote GAs.
Risks
Input Gas Price Volatility: Fluctuations in the price of natural gas (both domestic and imported LNG), which is a key raw material, can impact margins if retail prices cannot be adjusted proportionally or promptly.
Regulatory Risk: Changes in PNGRB regulations regarding pricing methodology, exclusivity periods, network tariffs, or service obligations could adversely affect profitability and growth.
Competition from Alternative Fuels: Accelerated adoption of electric vehicles could pose a long-term threat to CNG demand, especially in the vehicle segment. Competition from LPG, furnace oil, or alternative industrial fuels in other segments.
Execution Risk: Delays or cost overruns in the development of new CGD infrastructure and pipeline networks could impact project timelines and profitability.
Geopolitical Risks: Global events impacting LNG supply or prices could directly affect ATGL's procurement costs.
Interest Rate Risk: High capital expenditure projects are sensitive to changes in borrowing costs.
Management & Ownership
ATGL is promoted by the Adani Group, a leading Indian conglomerate with diversified interests in infrastructure, energy, and logistics. It is a 50:50 joint venture between Adani Gas Ltd. and TotalEnergies of France. The ownership structure benefits from the operational and market expertise of the Adani Group in India and the global energy insights and technical prowess of TotalEnergies. The management team draws talent and experience from both parent organizations, overseeing the strategic direction and operational execution of the company.
Outlook
Adani Total Gas is strategically positioned to benefit from India's growing energy demand and the government's thrust towards a gas-based economy. The partnership with TotalEnergies provides a strong foundation for financial, technical, and operational excellence, supporting its expansion plans in existing and new geographical areas. Increased penetration, vehicle conversions to CNG, and industrial demand are key growth avenues. However, the company faces risks from volatile natural gas prices, potential regulatory changes, and evolving competition from alternative fuels like electric vehicles, particularly in the long run for its CNG business. Its ability to manage gas procurement costs efficiently and execute its network expansion plans effectively will be crucial for sustained profitability and growth.
Price goes above X
Price falls below X
PE goes above X
PE falls below X
| #(Fig in Cr.) | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Net Sales | 1244 | 1258 | 1239 | 1318 | 1401 | 1453 | 1498 | 1576 | 1639 | 1695 |
| Other Income | 12 | 15 | 9 | 7 | 7 | 8 | 8 | 9 | 9 | 12 |
| Total Income | 1256 | 1273 | 1248 | 1325 | 1408 | 1462 | 1506 | 1585 | 1648 | 1707 |
| Total Expenditure | 956 | 970 | 943 | 1013 | 1136 | 1187 | 1205 | 1281 | 1334 | 1394 |
| Operating Profit | 300 | 303 | 305 | 312 | 272 | 274 | 301 | 304 | 314 | 313 |
| Interest | 31 | 29 | 26 | 23 | 27 | 24 | 28 | 26 | 41 | 35 |
| Depreciation | 39 | 49 | 46 | 51 | 53 | 53 | 56 | 62 | 62 | 63 |
| Exceptional Income / Expenses | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Profit Before Tax | 230 | 225 | 233 | 238 | 191 | 197 | 218 | 216 | 211 | 215 |
| Provision for Tax | 59 | 61 | 60 | 62 | 50 | 49 | 57 | 55 | 55 | 59 |
| Profit After Tax | 171 | 164 | 173 | 176 | 141 | 148 | 161 | 161 | 156 | 156 |
| Adjustments | 5 | 4 | -2 | 9 | 1 | 6 | 4 | 3 | 3 | 12 |
| Profit After Adjustments | 177 | 168 | 172 | 186 | 142 | 155 | 165 | 163 | 159 | 168 |
| Adjusted Earnings Per Share | 1.6 | 1.5 | 1.6 | 1.7 | 1.3 | 1.4 | 1.5 | 1.5 | 1.4 | 1.5 |
| #(Fig in Cr.) | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | TTM |
|---|---|---|---|---|---|---|---|---|---|---|
| Net Sales | 1374 | 1719 | 1875 | 1696 | 3038 | 4378 | 4475 | 5000 | 5894 | 6408 |
| Other Income | 80 | 87 | 45 | 45 | 42 | 37 | 44 | 31 | 128 | 38 |
| Total Income | 1454 | 1806 | 1919 | 1740 | 3079 | 4415 | 4519 | 5031 | 6022 | 6446 |
| Total Expenditure | 1009 | 1264 | 1280 | 992 | 2265 | 3508 | 3371 | 3867 | 4700 | 5214 |
| Operating Profit | 445 | 541 | 639 | 749 | 815 | 907 | 1148 | 1164 | 1323 | 1232 |
| Interest | 125 | 90 | 41 | 40 | 53 | 78 | 111 | 101 | 220 | 130 |
| Depreciation | 61 | 67 | 51 | 63 | 83 | 113 | 158 | 204 | 243 | 243 |
| Exceptional Income / Expenses | 0 | -28 | 0 | -14 | 0 | 0 | 0 | 0 | 0 | 0 |
| Profit Before Tax | 259 | 357 | 547 | 631 | 684 | 733 | 896 | 875 | 882 | 860 |
| Provision for Tax | 94 | 128 | 111 | 159 | 174 | 186 | 229 | 220 | 226 | 226 |
| Profit After Tax | 165 | 229 | 436 | 472 | 509 | 546 | 668 | 654 | 656 | 634 |
| Adjustments | -3 | -0 | 0 | -9 | 0 | 0 | 0 | 0 | 0 | 22 |
| Profit After Adjustments | 162 | 229 | 436 | 463 | 509 | 546 | 668 | 654 | 656 | 655 |
| Adjusted Earnings Per Share | 0.6 | 2.1 | 4 | 4.2 | 4.6 | 5 | 6.1 | 6 | 6 | 5.9 |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Sales CAGR | 18% | 10% | 28% | 0% |
| Operating Profit CAGR | 14% | 13% | 12% | 0% |
| PAT CAGR | 0% | 6% | 7% | 0% |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Share Price CAGR | 12% | 4% | -14% | NA% |
| ROE Average | 14% | 17% | 19% | 22% |
| ROCE Average | 17% | 19% | 20% | 23% |
| #(Fig in Cr.) | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|
| Shareholder's Funds | 869 | 1102 | 1471 | 1934 | 2416 | 2941 | 3580 | 4207 | 4865 |
| Minority's Interest | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Borrowings | 1234 | 346 | 298 | 308 | 352 | 268 | 883 | 1540 | 1597 |
| Other Non-Current Liabilities | 334 | 109 | 117 | 154 | 182 | 243 | 318 | 379 | 857 |
| Total Current Liabilities | 364 | 492 | 591 | 808 | 1464 | 2193 | 1811 | 1538 | 2231 |
| Total Liabilities | 2803 | 2048 | 2476 | 3204 | 4415 | 5645 | 6592 | 7665 | 9549 |
| Fixed Assets | 897 | 980 | 1198 | 1379 | 1733 | 2335 | 3174 | 3651 | 4314 |
| Other Non-Current Assets | 1255 | 394 | 720 | 1601 | 2321 | 2453 | 2386 | 2893 | 3811 |
| Total Current Assets | 651 | 674 | 558 | 223 | 362 | 858 | 1032 | 1121 | 1423 |
| Total Assets | 2803 | 2048 | 2476 | 3204 | 4415 | 5645 | 6592 | 7665 | 9549 |
| #(Fig in Cr.) | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|
| Opening Cash & Cash Equivalents | 21 | 89 | 159 | 89 | 10 | 31 | 12 | 137 | 224 |
| Cash Flow from Operating Activities | 277 | 356 | 492 | 654 | 732 | 853 | 955 | 964 | 1149 |
| Cash Flow from Investing Activities | -988 | 791 | -461 | -771 | -1133 | -1167 | -752 | -933 | -1236 |
| Cash Flow from Financing Activities | 779 | -1077 | -102 | 39 | 422 | 295 | -78 | 56 | 117 |
| Net Cash Inflow / Outflow | 68 | 70 | -71 | -78 | 21 | -19 | 125 | 87 | 29 |
| Closing Cash & Cash Equivalent | 89 | 159 | 89 | 10 | 31 | 12 | 137 | 224 | 253 |
| # | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|
| Earnings Per Share (Rs) | 0.63 | 2.08 | 3.97 | 4.21 | 4.63 | 4.97 | 6.07 | 5.95 | 5.96 |
| CEPS(Rs) | 0.88 | 2.69 | 4.43 | 4.86 | 5.38 | 6 | 7.5 | 7.8 | 8.17 |
| DPS(Rs) | 0 | 0.25 | 0.25 | 0.25 | 0.25 | 0.25 | 0.25 | 0.25 | 0.25 |
| Book NAV/Share(Rs) | 3.96 | 10.02 | 13.37 | 17.58 | 21.97 | 26.74 | 32.55 | 38.25 | 44.23 |
| Core EBITDA Margin(%) | 25.03 | 24.93 | 29.85 | 39.45 | 24.11 | 18.57 | 22.92 | 20.88 | 18.55 |
| EBIT Margin(%) | 26.36 | 24.48 | 29.56 | 37.64 | 22.97 | 17.32 | 20.92 | 17.98 | 17.1 |
| Pre Tax Margin(%) | 17.77 | 19.55 | 27.5 | 35.37 | 21.33 | 15.64 | 18.61 | 16.12 | 13.69 |
| PAT Margin (%) | 11.29 | 12.54 | 21.91 | 26.45 | 15.89 | 11.67 | 13.86 | 12.06 | 10.18 |
| Cash Profit Margin (%) | 15.48 | 16.23 | 24.46 | 29.95 | 18.47 | 14.08 | 17.14 | 15.81 | 13.96 |
| ROA(%) | 5.87 | 9.43 | 19.28 | 16.62 | 13.37 | 10.86 | 10.91 | 9.18 | 7.62 |
| ROE(%) | 16.2 | 21.6 | 33.91 | 27.72 | 23.42 | 20.4 | 20.47 | 16.81 | 14.46 |
| ROCE(%) | 17.36 | 24.06 | 34.92 | 31.27 | 25.25 | 21 | 21.52 | 17.73 | 16.96 |
| Receivable days | 35.35 | 22.41 | 13.2 | 16.86 | 16.52 | 19.57 | 27.49 | 28.04 | 23.88 |
| Inventory Days | 10.56 | 8.62 | 7.82 | 9.54 | 7.33 | 6.54 | 7.2 | 7.22 | 6.42 |
| Payable days | 57.34 | 40.25 | 32.1 | 46.98 | 26.58 | 27.93 | 40.83 | 35.93 | 31.17 |
| PER(x) | 0 | 61.96 | 21.78 | 228.42 | 463.91 | 174.52 | 152.48 | 101.12 | 85.51 |
| Price/Book(x) | 0 | 12.86 | 6.46 | 54.67 | 97.81 | 32.43 | 28.43 | 15.73 | 11.53 |
| Dividend Yield(%) | 0 | 0.19 | 0.29 | 0.03 | 0.01 | 0.03 | 0.03 | 0.04 | 0.05 |
| EV/Net Sales(x) | 1.15 | 8.38 | 5.24 | 62.63 | 78.11 | 22.01 | 22.97 | 13.49 | 9.79 |
| EV/Core EBITDA(x) | 3.54 | 26.61 | 15.36 | 141.84 | 291.32 | 106.29 | 89.56 | 57.93 | 43.65 |
| Net Sales Growth(%) | 0 | 25.14 | 9.05 | -9.55 | 79.16 | 44.12 | 2.21 | 11.74 | 17.89 |
| EBIT Growth(%) | 0 | 16.15 | 31.83 | 14.15 | 9.65 | 10.11 | 24.27 | -3.17 | 12.88 |
| PAT Growth(%) | 0 | 38.97 | 90.74 | 8.19 | 7.94 | 7.28 | 22.14 | -1.96 | 0.2 |
| EPS Growth(%) | 0 | 229.61 | 90.78 | 6.07 | 10.07 | 7.28 | 22.14 | -1.96 | 0.2 |
| Debt/Equity(x) | 1.32 | 0.36 | 0.27 | 0.25 | 0.41 | 0.47 | 0.41 | 0.42 | 0.45 |
| Current Ratio(x) | 1.79 | 1.37 | 0.94 | 0.28 | 0.25 | 0.39 | 0.57 | 0.73 | 0.64 |
| Quick Ratio(x) | 1.67 | 1.28 | 0.87 | 0.21 | 0.19 | 0.35 | 0.52 | 0.65 | 0.59 |
| Interest Cover(x) | 3.07 | 4.97 | 14.33 | 16.59 | 13.97 | 10.34 | 9.04 | 9.66 | 5.02 |
| Total Debt/Mcap(x) | 0 | 0.03 | 0.04 | 0 | 0 | 0.01 | 0.01 | 0.03 | 0.04 |
| # | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 74.8 | 74.8 | 74.8 | 74.8 | 74.8 | 74.8 | 74.8 | 74.8 | 74.8 | 74.8 |
| FII | 13.06 | 13.14 | 12.96 | 13.07 | 13.06 | 13.22 | 13.01 | 12.88 | 12.81 | 12.75 |
| DII | 6.14 | 6.12 | 6.15 | 6.13 | 6.27 | 6.23 | 6.31 | 6.24 | 6.25 | 6.26 |
| Public | 6 | 5.94 | 6.09 | 6 | 5.86 | 5.75 | 5.88 | 6.08 | 6.14 | 6.19 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 |
| # | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 82.27 | 82.27 | 82.27 | 82.27 | 82.27 | 82.27 | 82.27 | 82.27 | 82.27 | 82.27 |
| FII | 14.37 | 14.45 | 14.26 | 14.37 | 14.37 | 14.53 | 14.31 | 14.17 | 14.09 | 14.02 |
| DII | 6.75 | 6.73 | 6.76 | 6.74 | 6.9 | 6.85 | 6.94 | 6.86 | 6.87 | 6.89 |
| Public | 6.59 | 6.54 | 6.7 | 6.6 | 6.45 | 6.33 | 6.47 | 6.69 | 6.76 | 6.81 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 109.98 | 109.98 | 109.98 | 109.98 | 109.98 | 109.98 | 109.98 | 109.98 | 109.98 | 109.98 |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Sales CAGR | +18% | +10% | +28% | — |
| Operating Profit CAGR | +14% | +13% | +12% | — |
| PAT CAGR | 0% | +6% | +7% | — |
| Share Price CAGR | +12% | +4% | -14% | — |
| ROE Average | +14% | +17% | +19% | +22% |
| ROCE Average | +17% | +19% | +20% | +23% |
| # | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 74.8 | 74.8 | 74.8 | 74.8 | 74.8 | 74.8 | 74.8 | 74.8 | 74.8 | 74.8 |
| FII | 13.06 | 13.14 | 12.96 | 13.07 | 13.06 | 13.22 | 13.01 | 12.88 | 12.81 | 12.75 |
| DII | 6.14 | 6.12 | 6.15 | 6.13 | 6.27 | 6.23 | 6.31 | 6.24 | 6.25 | 6.26 |
| Public | 25.2 | 25.2 | 25.2 | 25.2 | 25.2 | 25.2 | 25.2 | 25.2 | 25.2 | 25.2 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 |
| # | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 82.27 | 82.27 | 82.27 | 82.27 | 82.27 | 82.27 | 82.27 | 82.27 | 82.27 | 82.27 |
| FII | 14.37 | 14.45 | 14.26 | 14.37 | 14.37 | 14.53 | 14.31 | 14.17 | 14.09 | 14.02 |
| DII | 6.75 | 6.73 | 6.76 | 6.74 | 6.9 | 6.85 | 6.94 | 6.86 | 6.87 | 6.89 |
| Public | 27.71 | 27.71 | 27.71 | 27.71 | 27.71 | 27.71 | 27.71 | 27.71 | 27.71 | 27.71 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 109.98 | 109.98 | 109.98 | 109.98 | 109.98 | 109.98 | 109.98 | 109.98 | 109.98 | 109.98 |
* The pros and cons are machine generated.
Our experts help you choose the right stocks based on performance, risk, and growth potential.
Looking to buy unlisted shares or need guidance on the investment process? Our expert Private Equity Advisors are here to assist you with accurate information, real-time pricing, and seamless execution.
Want to sell unlisted shares, liquidate your ESOPs, or understand the step-by-step process of liquidation? Connect with our Buying Team for smooth coordination, quick evaluations, and end-to-end support.
Planning to build or grow your portfolio? For Mutual Fund investments, PMS solutions, tailored portfolio creation, and overall wealth management, our dedicated Wealth Team is ready to guide you.