Sharescart Research Club logo ×
Screener Research Buy Unlisted Shares Sell Unlisted Shares Startup Funding New IPO New

GAIL India

₹193.4 0.8 | 0.4%

Market Cap ₹127169 Cr.

Stock P/E 12.8

P/B 1.7

Current Price ₹193.4

Book Value ₹ 111.8

Face Value 10

52W High ₹246.4

Dividend Yield 3.88%

52W Low ₹ 150.6

Overview Inc. Year: 1984Industry: Industrial Gases & Fuels

GAIL (India) Limited is an India-based natural gas processing and distribution corporation. The Company's segments are Petrochemicals, LPG,Transmission Services, Natural Gas Marketing, and Liquid Hydrocarbons and Other segment. Its Transmission Services segment includes natural gasoline and liquid petroleum gasoline (LPG). Its Other segment includes City Gas Distribution (CGD), GAIL Tel, exploration and production (E&P) and electricity technology. It has interests within the sourcing and trading of natural gasoline, manufacturing of LPG, liquid hydrocarbons and petrochemicals, transmission of natural gas and LPG through pipelines. It owns and operates a community of about 13,340 kilometers (km) of natural gas pipelines. It is also focused on increasing its presence in renewable energy with solar, wind and biofuel. Its subsidiaries are GAIL GAS Limited, Tripura Natural Gas Co Ltd., Bengal Gas Company Limited and Konkan LNG Limited,GAIL Global (Singapore) PTE Ltd, GAIL Global (USA) Inc.

Read More..

GAIL India Share Price

New

| |

Volume
Price

Quarterly Price

Show Value Show %

GAIL India Quarterly Results

#(Fig in Cr.) Dec 2022 Mar 2023 Jun 2023 Sep 2023 Dec 2023 Mar 2024 Jun 2024 Sep 2024 Dec 2024 Mar 2025
Net Sales 35940 33264 32849 33050 34768 32833 34822 33981 36937 36551
Other Income 450 547 152 205 414 237 221 277 378 392
Total Income 36390 33811 33001 33255 35182 33070 35042 34258 37315 36944
Total Expenditure 35458 32708 30189 29470 30560 28985 30032 30044 33768 33016
Operating Profit 932 1102 2812 3785 4622 4085 5011 4214 3547 3928
Interest 120 107 185 199 176 159 209 188 169 182
Depreciation 699 631 722 837 872 1241 1152 922 939 786
Exceptional Income / Expenses 0 0 0 0 0 0 0 0 2440 0
Profit Before Tax 113 365 1906 2749 3574 2685 3650 3104 4879 2960
Provision for Tax 264 46 490 696 881 625 930 780 1188 734
Profit After Tax -152 318 1416 2052 2692 2060 2719 2324 3691 2226
Adjustments 565 316 376 392 502 409 464 370 391 266
Profit After Adjustments 414 634 1792 2444 3195 2469 3183 2694 4082 2492
Adjusted Earnings Per Share 0.6 1 2.7 3.7 4.9 3.8 4.8 4.1 6.2 3.8

GAIL India Profit & Loss

#(Fig in Cr.) Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 TTM
Net Sales 61918 60704 52053 48552 54496 76190 72518 57372 92770 145668 133228 142291
Other Income 957 931 752 1049 844 1257 1736 1122 1183 1450 1009 1268
Total Income 62876 61635 52804 49601 55341 77447 74254 58493 93953 147118 134237 143559
Total Expenditure 53953 55121 47538 41961 46717 66566 63682 50128 77618 138297 118933 126860
Operating Profit 8923 6514 5266 7640 8623 10882 10571 8365 16335 8821 15305 16700
Interest 669 652 822 552 327 159 309 181 213 371 720 748
Depreciation 1644 1433 1496 1541 1527 1667 2080 2174 2420 2702 3672 3799
Exceptional Income / Expenses 313 63 0 211 0 0 0 0 0 0 0 2440
Profit Before Tax 6922 4492 2949 5184 6923 9831 10429 7725 15464 7256 12595 14593
Provision for Tax 2195 1421 1091 1809 2123 3278 914 1583 3160 1660 2692 3632
Profit After Tax 4728 3071 1858 3375 4800 6553 9515 6143 12304 5596 9903 10960
Adjustments 59 89 12 -7 -1 -7 -93 -6 -48 20 -4 1491
Profit After Adjustments 4786 3160 1869 3368 4799 6546 9422 6136 12256 5616 9899 12451
Adjusted Earnings Per Share 7.1 4.7 2.8 5 7.1 9.7 13.9 9.2 18.4 8.5 15.1 18.9

Growth Rates

# 1 Year 3 Year 5 Year 10 Year
Sales CAGR -9% 32% 12% 8%
Operating Profit CAGR 74% 22% 7% 6%
PAT CAGR 77% 17% 9% 8%
# 1 Year 3 Year 5 Year 10 Year
Share Price CAGR -12% 30% 23% 10%
ROE Average 14% 15% 15% 13%
ROCE Average 15% 16% 17% 15%

GAIL India Balance Sheet

#(Fig in Cr.) Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024
Shareholder's Funds 32457 34023 36403 39305 41679 46004 49268 53182 64114 64927 76997
Minority's Interest 1759 1758 27 33 39 46 87 97 191 180 199
Borrowings 16061 14752 5865 3180 1119 1027 3773 5237 5468 8880 12806
Other Non-Current Liabilities 7743 9578 6575 7848 8792 12731 11279 11948 15097 13580 15762
Total Current Liabilities 12520 12712 10167 9299 11248 10660 12476 12177 15093 21711 21641
Total Liabilities 70540 72824 59038 59665 62875 70468 76884 82642 99964 109277 127405
Fixed Assets 27779 33976 29946 30092 30480 32700 38230 41160 44572 49697 55189
Other Non-Current Assets 28609 26484 19479 20189 21507 26719 26998 30615 39085 39050 51944
Total Current Assets 14152 12364 9612 9384 10888 11049 11657 10867 16307 20531 20272
Total Assets 70540 72824 59038 59665 62875 70468 76884 82642 99964 109277 127405

GAIL India Cash Flow

#(Fig in Cr.) Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024
Opening Cash & Cash Equivalents 3065 3211 76 105 520 1377 297 624 1507 1520 244
Cash Flow from Operating Activities 4615 4214 3960 6024 8769 7984 8345 8993 9420 3205 12586
Cash Flow from Investing Activities -4142 -2116 -904 -383 -2632 -5707 -7445 -4693 -5436 -7640 -8273
Cash Flow from Financing Activities -3 -3058 -3028 -5275 -5252 -3364 281 -3471 -3917 2972 -3457
Net Cash Inflow / Outflow 470 -960 29 366 885 -1087 1182 830 67 -1463 855
Closing Cash & Cash Equivalent 3211 1558 105 520 1377 297 624 1507 1520 244 1146

GAIL India Ratios

# Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024
Earnings Per Share (Rs) 7.07 4.67 2.76 4.98 7.09 9.68 13.93 9.21 18.4 8.54 15.06
CEPS(Rs) 9.42 6.66 4.96 7.27 9.35 12.15 17.14 12.49 22.11 12.62 20.65
DPS(Rs) 10.4 6 5.5 11.2 9.09 2.67 4.27 5 6.67 5 5.5
Book NAV/Share(Rs) 47.98 50.29 53.81 58.1 61.61 68 72.83 79.85 96.26 98.75 117.1
Core EBITDA Margin(%) 12.67 9.06 8.59 13.37 14.22 12.62 12.17 12.61 16.31 5.05 10.71
EBIT Margin(%) 12.07 8.35 7.18 11.63 13.26 13.1 14.8 13.77 16.88 5.23 9.97
Pre Tax Margin(%) 11.01 7.29 5.61 10.51 12.66 12.9 14.37 13.45 16.65 4.97 9.43
PAT Margin (%) 7.52 4.98 3.53 6.84 8.78 8.6 13.11 10.7 13.25 3.84 7.42
Cash Profit Margin (%) 10.13 7.31 6.38 9.97 11.57 10.78 15.98 14.48 15.85 5.69 10.17
ROA(%) 7.08 4.28 2.82 5.69 7.83 9.83 12.91 7.7 13.48 5.35 8.37
ROE(%) 15.44 9.24 5.28 8.91 11.86 14.95 19.97 11.99 20.98 8.67 13.96
ROCE(%) 15.77 9.96 7.71 12.64 16.07 21.46 20.62 13.59 23.69 9.96 15.06
Receivable days 18.04 19.72 20.61 20.26 20.62 18.66 23.09 26.44 21.51 22.68 27.7
Inventory Days 13.02 14.64 13.8 12.31 12.15 10.62 14.3 19.62 12.9 11.88 16.25
Payable days 29.32 29.22 27.36 28.27 29.7 23.93 25.03 34.96 25.55 17.71 23.3
PER(x) 9.96 15.61 24.18 18.9 15.44 11.96 3.66 9.81 5.64 12.32 12.03
Price/Book(x) 1.47 1.45 1.24 1.62 1.78 1.7 0.7 1.13 1.08 1.07 1.55
Dividend Yield(%) 2.77 1.54 1.54 2.98 2.77 2.31 8.37 3.69 6.42 4.75 3.04
EV/Net Sales(x) 1.02 1.09 1.01 1.41 1.37 1.04 0.55 1.14 0.8 0.58 1.02
EV/Core EBITDA(x) 7.06 10.14 9.95 8.93 8.63 7.27 3.77 7.81 4.54 9.57 8.89
Net Sales Growth(%) 21.18 -1.96 -14.25 -6.73 12.24 39.81 -4.82 -20.89 61.7 57.02 -8.54
EBIT Growth(%) 8.52 -32.23 -26.7 52.12 26.39 37.8 7.48 -26.37 98.29 -51.35 74.57
PAT Growth(%) 9.52 -35.03 -39.52 81.67 42.25 36.51 45.2 -35.44 100.29 -54.52 76.97
EPS Growth(%) 9.43 -33.98 -40.85 80.19 42.48 36.4 43.94 -33.85 99.73 -53.58 76.27
Debt/Equity(x) 0.57 0.54 0.25 0.15 0.08 0.05 0.14 0.14 0.12 0.25 0.24
Current Ratio(x) 1.13 0.97 0.95 1.01 0.97 1.04 0.93 0.89 1.08 0.95 0.94
Quick Ratio(x) 0.92 0.79 0.79 0.83 0.8 0.8 0.68 0.65 0.84 0.67 0.66
Interest Cover(x) 11.35 7.89 4.59 10.39 22.2 62.75 34.76 43.77 73.51 20.56 18.5
Total Debt/Mcap(x) 0.39 0.37 0.2 0.09 0.04 0.03 0.19 0.12 0.11 0.24 0.16

GAIL India Shareholding Pattern

# Dec 2022 Mar 2023 Jun 2023 Sep 2023 Dec 2023 Mar 2024 Jun 2024 Sep 2024 Dec 2024 Mar 2025
Promoter 51.52 51.52 51.52 51.52 51.52 51.52 51.52 51.52 51.52 51.52
FII 17.91 16.28 15.97 14.65 14.14 14.05 15.06 16.64 15.92 14.68
DII 23.7 25.67 25.8 26.84 27.08 27 25.58 24.36 25.04 26.47
Public 6.12 5.79 5.96 6.25 6.54 6.7 7.08 6.7 6.79 6.64
Others 0.75 0.74 0.74 0.74 0.72 0.73 0.76 0.77 0.73 0.69
Total 100 100 100 100 100 100 100 100 100 100

Pros

  • Company is almost debt free.

Cons

  • Debtor days have increased from 17.71 to 23.3days.
  • The company has delivered a poor profit growth of 8% over past five years.

* The pros and cons are machine generated. Pros / cons are based on a checklist to highlight important points. Please exercise caution and do your own analysis.

GAIL India News

IPO

Companies Open Date Close Date Issue Price Cost of 1 Lot GMP Expected Listing Listing Gain(%) Listing Price Current Price Type Exchange

View more.....

Companies Open Date Close Date Issue Price Cost of 1 Lot GMP Expected Listing Listing Gain(%) Listing Price Current Price Type Exchange

View more.....

Companies Open Date Close Date Issue Price Cost of 1 Lot GMP Expected Listing Listing Gain(%) Listing Price Current Price Type Exchange

View more.....

Companies Open Date Close Date Issue Price Cost of 1 Lot GMP Expected Listing Listing Gain(%) Listing Price Current Price Type Exchange

View more.....

Companies Open Date Close Date Issue Price Cost of 1 Lot GMP Expected Listing Listing Gain(%) Listing Price Current Price Type Exchange

View more.....