Sharescart Research Club logo

Key Financials Snapshot

TTM · Consolidated · ₹ in Cr
Market Cap
₹83833 Cr.
Stock P/E
127.8
P/B
17.2
Current Price
₹762.3
Book Value
₹ 44.2
Face Value
1
52W High
₹859.7
52W Low
₹ 453.5
Dividend Yield
0.03%

Adani Total Gas Overview

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.

Adani Total Gas Share Price

Live · BSE / NSE · Inception: 2005
| |
Volume
Price

Key Financials — Profit & Loss

₹ in Cr · Consolidated · annual

Adani Total Gas Quarterly Results

#(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

Adani Total Gas Profit & Loss

#(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

Adani Total Gas Balance Sheet

#(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

Adani Total Gas Cash Flow

#(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

Adani Total Gas Ratios

# 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

Growth Rates

Compounded annual
# 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%

Adani Total Gas Shareholding Pattern

Latest · Mar 2026
100% held
Promoters 74.8 %
FII 12.75 %
DII (MF + Insurance) 6.26 %
Public (retail) 25.2 %
# Dec 2023 Mar 2024 Jun 2024 Sep 2024 Dec 2024 Mar 2025 Jun 2025 Sep 2025 Dec 2025 Mar 2026
Promoter 74.874.874.874.874.874.874.874.874.874.8
FII 13.0613.1412.9613.0713.0613.2213.0112.8812.8112.75
DII 6.146.126.156.136.276.236.316.246.256.26
Public 25.225.225.225.225.225.225.225.225.225.2
Others 0000000000
Total 100100100100100100100100100100

Adani Total Gas Peer Comparison

Gas Transmission/Marketing Edit Columns

Adani Total Gas Quarterly Price

10-year quarterly close · BSE
Show Value Show %

News & Updates

See more…

Adani Total Gas Pros & Cons

Pros

  • Debtor days have improved from 35.93 to 31.17days.
  • Company is almost debt free.

Cons

  • Stock is trading at 17.2 times its book value.
  • The company has delivered a poor profit growth of 6% over past five years.
Want to Start Investing in Top Unlisted Stocks?

Our experts help you choose the right stocks based on performance, risk, and growth potential.

whatsapp