Sharescart Research Club logo

Key Financials Snapshot

TTM · Standalone · ₹ in Cr
Market Cap
₹3888 Cr.
Stock P/E
46.7
P/B
4
Current Price
₹275.9
Book Value
₹ 69.3
Face Value
2
52W High
₹637
52W Low
₹ 175.1
Dividend Yield

Ellenbarrie Indl.Gas Overview

Business

Ellenbarrie Industrial Gases Ltd. is an Indian company engaged in the manufacturing and distribution of a wide range of industrial, medical, and specialty gases. Its core business involves producing atmospheric gases (Oxygen, Nitrogen, Argon) using air separation units, as well as process gases (Dissolved Acetylene, Carbon Dioxide, Hydrogen, Nitrous Oxide). The company supplies these gases in various modes, including high-pressure cylinders, cryogenic liquid tanks (bulk supply), and through on-site pipeline installations. It serves diverse sectors such as metal fabrication, healthcare, chemicals, pharmaceuticals, food & beverage, automotive, and general manufacturing, making money through the sale and distribution of these essential gases.

Revenue Mix

Ellenbarrie's primary revenue streams come from the sale of:

Industrial Gases: Oxygen, Nitrogen, Argon, Acetylene, Carbon Dioxide, Hydrogen for manufacturing and industrial processes.

Medical Gases: Medical Oxygen, Nitrous Oxide for healthcare facilities.

Specialty Gases & Mixtures: High-purity gases and custom gas mixtures for precise industrial applications, R&D, and calibration.

While specific percentage breakdowns are not always publicly detailed for such companies, the revenue mix is diversified across these categories and their respective end-use industries.

Industry

The industrial gases industry in India is capital-intensive, energy-intensive, and highly technical. It is largely dominated by a few global majors (e.g., Linde India, Air Liquide, Inox Air Products) which have extensive infrastructure and global R&D capabilities. Ellenbarrie Industrial Gases operates as a significant regional player, particularly strong in Eastern India and with presence in other parts of the country. It competes with both the large multinational players and numerous smaller regional manufacturers. Its positioning relies on its established distribution network, customer relationships, and ability to cater to local industrial demand efficiently.

MOAT

Ellenbarrie's competitive advantages are primarily derived from:

Regional Density & Distribution Network: A well-established and efficient distribution network in its core operating regions allows for timely and cost-effective delivery to local customers, which is crucial for heavy and bulky products like industrial gases.

Customer Relationships: Long-standing relationships and consistent service quality with regional industrial clients create a degree of stickiness.

Diversified Product Portfolio: Offering a broad range of gases, from common industrial gases to specialty mixtures, caters to varied customer needs and reduces reliance on a single product.

Strategic Plant Locations: Proximity of manufacturing units to key industrial clusters minimizes logistics costs and enhances supply reliability.

Growth Drivers

Indian Industrial Growth: The "Make in India" initiative and ongoing infrastructure development (steel, cement, automotive, chemicals) are expected to drive robust demand for industrial gases.

Healthcare Sector Expansion: Increasing healthcare spending and the expansion of medical facilities, especially post-pandemic awareness regarding medical oxygen, will boost demand for medical gases.

Rise of Specialty Gases: Growing adoption of high-purity and specialty gases in advanced manufacturing, electronics, and R&D will open new market opportunities.

Geographic Expansion: Potential to expand operations into new industrial belts or deepen penetration in existing underserved regions within India.

Increased Manufacturing Output: General growth in manufacturing output across various sectors directly translates to higher consumption of industrial gases.

Risks

Intense Competition & Pricing Pressure: The industry faces strong competition from large global players with greater economies of scale and pricing power, which can impact Ellenbarrie's margins.

High Capital Expenditure (CAPEX): Setting up and expanding gas production facilities (air separation units) and maintaining cylinder fleets requires significant and ongoing capital investments.

Energy Costs: Production of industrial gases, particularly atmospheric gases, is highly energy-intensive. Fluctuations in power tariffs can significantly impact operational costs and profitability.

Economic Downturns: Demand for industrial gases is cyclical and closely tied to the overall health of the manufacturing sector. An economic slowdown can lead to reduced industrial output and gas consumption.

Regulatory & Environmental Compliance: Strict safety, environmental, and transportation regulations for hazardous goods can impose compliance costs and operational constraints.

Logistics & Transportation Costs: The bulkiness and specialized handling requirements of gases mean that transportation costs can be substantial and susceptible to fuel price volatility.

Management & Ownership

Ellenbarrie Industrial Gases Ltd. is promoted and managed by the Modi family, who have a long history and experience in the industrial gases sector in India. The promoter group typically holds a significant majority stake in the company (often in the range of 70-75%), indicating a strong alignment of interests between management and shareholders. The management team is generally characterized by its operational expertise and focus on regional market development.

Outlook

Ellenbarrie Industrial Gases is well-positioned to benefit from India's long-term industrialization and growth in manufacturing and healthcare sectors. The increasing demand for both bulk industrial gases and specialized applications provides a secular tailwind. However, the company operates in a highly competitive, capital-intensive, and energy-sensitive industry. Its ability to navigate intense competition from larger players, manage input costs effectively, and judiciously expand its regional presence and product offerings will be key to its sustained performance. The significant promoter holding provides stability and long-term vision, but success will hinge on strategic investments and maintaining operational efficiencies in a dynamic market.

Ellenbarrie Indl.Gas Share Price

Live · BSE / NSE · Inception: 1973
| |
Volume
Price

Key Financials — Profit & Loss

₹ in Cr · Standalone · annual

Ellenbarrie Indl.Gas Quarterly Results

#(Fig in Cr.) Sep 2016 Dec 2016 Jun 2024 Sep 2024 Dec 2024 Mar 2025 Jun 2025 Sep 2025 Dec 2025 Mar 2026
Net Sales 29 24 67 95 68 82 84 89 81 87
Other Income -0 0 8 7 9 11 7 13 16 15
Total Income 29 25 75 102 77 94 90 102 97 102
Total Expenditure 23 20 45 58 41 58 53 56 56 60
Operating Profit 6 5 30 43 36 36 38 46 41 42
Interest 3 2 4 4 4 5 5 1 1 2
Depreciation 2 2 5 5 5 7 5 5 5 6
Exceptional Income / Expenses 0 0 0 0 0 0 0 0 0 0
Profit Before Tax 2 1 21 34 28 24 28 40 34 33
Provision for Tax 0 0 5 5 9 6 9 3 8 10
Profit After Tax 2 1 16 30 19 18 19 37 26 23
Adjustments -2 -1 0 0 0 0 0 0 0 0
Profit After Adjustments 0 0 16 30 19 18 19 37 26 23
Adjusted Earnings Per Share 0.1 0.1 1.2 2.3 1.5 1.4 1.3 2.6 1.9 1.6

Ellenbarrie Indl.Gas Profit & Loss

#(Fig in Cr.) Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025 TTM
Net Sales 87 96 116 123 154 174 175 245 205 269 312 341
Other Income 6 4 2 3 2 123 5 11 19 21 36 51
Total Income 93 100 119 126 156 297 180 256 224 290 348 391
Total Expenditure 83 90 100 105 125 149 129 164 171 208 203 225
Operating Profit 10 9 19 21 31 148 51 92 52 82 146 167
Interest 13 16 11 11 14 17 11 5 4 8 17 9
Depreciation 5 7 7 7 10 11 13 12 11 10 21 21
Exceptional Income / Expenses 0 0 0 0 0 0 0 9 0 0 0 0
Profit Before Tax -9 -13 0 2 7 120 27 85 37 64 108 135
Provision for Tax 0 0 0 0 0 30 3 18 9 19 25 30
Profit After Tax -9 -13 0 2 7 89 24 67 28 45 83 105
Adjustments 0 0 0 0 0 0 0 0 0 0 0 0
Profit After Adjustments -9 -13 0 2 7 89 24 67 28 45 83 105
Adjusted Earnings Per Share -0.7 -1 0 0.2 0.6 6.8 1.8 5.1 2.1 3.5 6.4 7.4

Ellenbarrie Indl.Gas Balance Sheet

#(Fig in Cr.) Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025
Shareholder's Funds 13 31 22 24 31 124 148 338 363 410 493
Minority's Interest 0 0 0 0 0 0 0 0 0 0 0
Borrowings 125 131 114 145 142 112 86 0 56 95 147
Other Non-Current Liabilities 0 0 5 5 7 40 41 56 67 56 91
Total Current Liabilities 100 67 90 87 102 71 96 50 107 135 161
Total Liabilities 238 229 231 262 282 346 371 444 592 697 891
Fixed Assets 164 165 163 163 196 229 238 187 184 331 339
Other Non-Current Assets 2 3 17 38 17 25 24 92 196 112 331
Total Current Assets 73 62 51 60 68 93 109 164 212 254 222
Total Assets 238 229 231 262 282 346 371 444 592 697 891

Ellenbarrie Indl.Gas Cash Flow

#(Fig in Cr.) Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025
Opening Cash & Cash Equivalents 1 2 0 1 1 2 39 1 0 11 1
Cash Flow from Operating Activities 12 -13 34 -1 33 125 71 31 39 44 4
Cash Flow from Investing Activities -43 -8 -8 -27 -20 -37 -14 -41 -114 -122 -57
Cash Flow from Financing Activities 32 22 -26 28 -12 -51 -34 10 87 67 52
Net Cash Inflow / Outflow 1 -0 0 -0 1 37 22 -0 11 -10 -1
Closing Cash & Cash Equivalent 2 2 1 1 2 39 62 0 11 1 0

Ellenbarrie Indl.Gas Ratios

# Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025
Earnings Per Share (Rs) -0.66 -1.02 0.03 0.19 0.56 6.83 1.84 5.13 2.15 3.46 6.36
CEPS(Rs) -0.26 -0.47 0.56 0.75 1.33 7.63 2.82 6.01 3.02 4.22 7.94
DPS(Rs) 0 0 0 0 0 0 0 0 0 0 0
Book NAV/Share(Rs) -0.78 -0.23 -0.1 0.1 0.63 7.69 9.5 24.07 25.96 29.53 35.91
Core EBITDA Margin(%) 4.51 5.66 14.01 14.63 19.28 14.4 26.36 32.94 16.41 22.86 35.15
EBIT Margin(%) 4.78 2.27 10.08 11.02 13.78 78.65 21.77 36.61 19.93 26.84 40.02
Pre Tax Margin(%) -9.18 -12.87 0.33 2.03 4.79 68.61 15.68 34.72 18.17 23.83 34.51
PAT Margin (%) -9.18 -12.87 0.33 2.03 4.79 51.31 13.73 27.46 13.72 16.81 26.65
Cash Profit Margin (%) -3.6 -6 6.37 7.94 11.27 57.36 21.09 32.17 19.27 20.52 33.28
ROA(%) -4.1 -5.7 0.17 1.01 2.72 28.48 6.71 16.49 5.43 7.03 10.49
ROE(%) 0 0 0 0 155.5 164.16 21.37 30.56 8.59 12.47 19.44
ROCE(%) 2.72 1.24 6.27 6.82 9.82 59.76 15.44 30.72 10.66 14.4 19.55
Receivable days 74.08 88.75 84.03 90.22 73.7 69.64 67.77 48.24 67.38 57.37 74.72
Inventory Days 35.68 35.93 18.88 10.83 8.07 7.95 9.59 10.25 15.23 13.16 14.72
Payable days 128.85 112.74 71.84 89.02 175.53 350.62 502.39 223.42 238 117.6 162.43
PER(x) 0 0 523.65 0 0 0 0 0 0 0 0
Price/Book(x) -36.33 -67.71 -150.3 0 0 0 0 0 0 0 0
Dividend Yield(%) 0 0 0 0 0 0 0 0 0 0 0
EV/Net Sales(x) 6.55 4.08 3.35 1.73 1.33 0.57 0.42 0.06 0.45 0.67 0.86
EV/Core EBITDA(x) 58.45 41.37 20.76 10.24 6.54 0.67 1.46 0.15 1.78 2.18 1.84
Net Sales Growth(%) 28.66 9.95 20.93 6.09 25.32 12.92 0.5 39.65 -16.14 31.38 15.96
EBIT Growth(%) 121.18 -47.88 397.28 16.02 56.64 544.68 -72.19 134.89 -54.35 76.92 72.92
PAT Growth(%) 68.07 -53.48 102.91 543 196.13 1110.01 -73.1 179.23 -58.09 60.93 83.91
EPS Growth(%) 68.07 -53.49 102.91 543.92 195.96 1110.07 -73.1 179.36 -58.09 60.93 83.91
Debt/Equity(x) -19.85 23.83 -139.52 165.83 25.94 1.35 1.07 0.03 0.3 0.46 0.52
Current Ratio(x) 0.73 0.92 0.57 0.69 0.67 1.31 1.14 3.28 1.99 1.87 1.38
Quick Ratio(x) 0.61 0.8 0.52 0.65 0.64 1.25 1.09 3.11 1.91 1.79 1.29
Interest Cover(x) 0.34 0.15 1.03 1.23 1.53 7.84 3.58 19.33 11.31 8.93 7.26
Total Debt/Mcap(x) 0.55 0.87 0.93 0 0 0 0 0 0 0 0

Growth Rates

Compounded annual
# 1 Year 3 Year 5 Year 10 Year
Sales CAGR +16% +8% +12% +14%
Operating Profit CAGR +78% +17% 0% +31%
PAT CAGR +84% +7% -1%
Share Price CAGR -1%
ROE Average +19% +14% +18% +37%
ROCE Average +20% +15% +18% +16%

Ellenbarrie Indl.Gas Shareholding Pattern

Latest · Mar 2026
100% held
Promoters 77.15 %
FII 1.31 %
DII (MF + Insurance) 13.02 %
Public (retail) 22.85 %
# Jun 2015 Sep 2015 Mar 2016 Jun 2016 Sep 2016 Dec 2016 Jun 2025 Sep 2025 Dec 2025 Mar 2026
Promoter 74.9474.94074.9474.9429.6577.1677.1677.1677.15
FII 0000001.971.20.831.31
DII 0.620.622.470.620.620.2410.5714.3714.3413.02
Public 25.0625.0610025.0625.0670.3522.8422.8422.8422.85
Others 0000000000
Total 100100100100100100100100100100

Ellenbarrie Indl.Gas Peer Comparison

Industrial Gases & Fuels Edit Columns

Ellenbarrie Indl.Gas Quarterly Price

10-year quarterly close · BSE
Show Value Show %

News & Updates

See more…

Ellenbarrie Indl.Gas Pros & Cons

Pros

Cons

  • Company has a low return on equity of 14% over the last 3 years.
  • Debtor days have increased from 117.6 to 162.43days.
  • Stock is trading at 4 times its book value.
  • The company has delivered a poor profit growth of -1% 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