Sharescart Research Club logo

GAIL India Overview

1. Business Overview

GAIL (India) Ltd. is India's largest state-owned natural gas processing and distribution company. Its core business model revolves around the transmission, marketing, and processing of natural gas. It owns and operates an extensive network of natural gas pipelines, LPG pipelines, and petrochemical plants. The company makes money primarily through:

Gas Transmission: Earning regulated tariffs (toll charges) for transporting natural gas through its vast pipeline network.

Gas Marketing: Buying natural gas (both domestic and imported LNG) and selling it to industrial, commercial, and city gas distribution customers, earning a margin on sales.

LPG & Liquid Hydrocarbons: Producing and marketing LPG (Liquefied Petroleum Gas), Propane, Pentane, and other liquid hydrocarbons.

Petrochemicals: Manufacturing and selling a range of petrochemical products, primarily polyethylene.

City Gas Distribution (CGD): Holding equity stakes in various CGD companies across India, contributing to their profitability.

2. Key Segments / Revenue Mix

GAIL's major business segments include:

Natural Gas Marketing: Typically the largest contributor to revenue due to high turnover from gas sales.

Natural Gas Transmission: Provides stable earnings from regulated pipeline tariffs.

LPG & Liquid Hydrocarbons: Involves processing and marketing of various liquid products.

Petrochemicals: Manufacturing and sale of polymers.

Other Segments: Includes City Gas Distribution (through JVs), telecom (GAILTEL), and renewables.

The exact revenue contribution from each segment varies quarter-to-quarter based on gas prices, volumes, and petrochemical realizations, but Gas Marketing and Transmission generally form the backbone of its operations.

3. Industry & Positioning

The Indian gas sector is undergoing significant expansion, driven by the government's push for a gas-based economy. It is a regulated industry, particularly regarding pipeline tariffs, and is influenced by global energy prices.

GAIL is the dominant player in India's gas transmission infrastructure, owning and operating the majority of the country's natural gas pipeline network, making it the backbone of India's gas grid. It is also a key player in natural gas marketing, competing with other public and private players. In petrochemicals, it is one of several producers. Through its strategic joint ventures, GAIL has a significant presence in the rapidly expanding City Gas Distribution (CGD) sector.

4. Competitive Advantage (Moat)

Scale and Network Effect: GAIL owns and operates India's largest natural gas pipeline network, a critical infrastructure asset that is difficult and capital-intensive to replicate. This extensive network provides a natural monopoly in many regions and forms the backbone of gas transportation.

High Capital Requirements: The upfront capital investment required to build and maintain gas pipelines is enormous, creating a significant barrier to entry for potential competitors.

Regulatory Protection/Strategic Importance: As a Public Sector Undertaking (PSU) involved in vital national infrastructure, GAIL benefits from a degree of regulatory stability and government support in developing and expanding the gas grid. Its transmission tariffs are regulated, providing a stable revenue stream.

First-mover advantage: Many of its pipelines were built when competition was minimal, giving it prime routes and established customer connections.

5. Growth Drivers

Government's Gas-based Economy Thrust: India aims to increase the share of natural gas in its primary energy mix from ~6% to 15% by 2030, necessitating higher gas consumption and infrastructure.

Pipeline Network Expansion: Ongoing and planned expansion projects to connect new demand centers and industrial clusters, increasing transmission volumes and tariff revenues.

Increased Gas Availability: Rising domestic gas production and increasing LNG import capacity will provide more gas for GAIL to transmit and market.

City Gas Distribution (CGD) Growth: Rapid expansion of CGD networks across India, where GAIL holds equity stakes, will drive significant demand for natural gas.

Diversification: Investments in petrochemical capacity expansion and ventures into renewable energy are potential long-term growth avenues.

6. Risks

Regulatory Risk: Changes in natural gas pricing policy, transmission tariffs, or environmental regulations by the government can significantly impact profitability.

Commodity Price Volatility: Fluctuations in global crude oil and natural gas prices directly affect GAIL's gas marketing margins, petrochemical realizations, and LPG prices.

Project Execution Risk: Large-scale infrastructure projects (pipelines, petrochemical plants) are subject to delays, cost overruns, and land acquisition challenges.

Competition: Increasing competition in gas marketing from private players and potential entry of new players in pipeline corridors could pressure margins.

Demand Slowdown: A slower-than-anticipated transition to a gas-based economy or economic slowdown could impact gas demand.

Geopolitical Risks: Disruptions in global LNG supplies or sharp spikes in international gas prices can affect GAIL's procurement costs and overall profitability.

7. Management & Ownership

GAIL is a Public Sector Undertaking (PSU), primarily owned by the Government of India. The management team consists of experienced professionals appointed by the government, typically from within the public sector or with significant industry experience. As a PSU, its governance structure adheres to government guidelines and regulations. The majority shareholding rests with the Government of India, with significant stakes held by institutional investors and the public.

8. Outlook

GAIL holds a strategic and dominant position in India's critical gas infrastructure, making it a key beneficiary of the nation's push towards a gas-based economy. The company's extensive pipeline network provides a stable, regulated revenue stream, and ongoing expansion projects are poised to drive volume growth. However, its earnings are susceptible to volatility in global energy prices and changes in government regulatory policies regarding gas pricing and tariffs. While diversification into petrochemicals and renewables offers long-term potential, these segments also introduce additional market and execution risks. GAIL's future performance will depend on its ability to execute ambitious infrastructure projects efficiently, manage commodity price fluctuations, and adapt to evolving regulatory landscapes, while benefiting from the secular tailwinds of India's increasing energy demand.

Want to Start Investing in Top Unlisted Stocks?

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

GAIL India Key Financials

Market Cap ₹106602 Cr.

Stock P/E 8.6

P/B 1.2

Current Price ₹162.1

Book Value ₹ 136.2

Face Value 10

52W High ₹202.7

Dividend Yield 4.63%

52W Low ₹ 134.4

GAIL India Share Price

| |

Volume
Price

GAIL India Quarterly Price

Show Value Show %

GAIL India Peer Comparison

GAIL India Quarterly Results

#(Fig in Cr.) Sep 2023 Dec 2023 Mar 2024 Jun 2024 Sep 2024 Dec 2024 Mar 2025 Jun 2025 Sep 2025 Dec 2025
Net Sales 33050 34768 32833 34822 33981 36937 36551 35429 35657 35303
Other Income 205 414 237 221 277 378 392 144 237 338
Total Income 33255 35182 33070 35042 34258 37315 36944 35573 35894 35641
Total Expenditure 29470 30560 28985 30032 30044 33768 33016 31760 32197 32376
Operating Profit 3785 4622 4085 5011 4214 3547 3928 3813 3697 3265
Interest 199 176 159 209 188 169 182 213 234 254
Depreciation 837 872 1241 1152 922 939 786 993 1177 1192
Exceptional Income / Expenses 0 0 0 0 0 2440 0 0 0 0
Profit Before Tax 2749 3574 2685 3650 3104 4879 2960 2607 2286 1819
Provision for Tax 696 881 625 930 780 1188 734 647 577 436
Profit After Tax 2052 2692 2060 2719 2324 3691 2226 1961 1710 1384
Adjustments 392 502 409 464 370 391 266 409 263 372
Profit After Adjustments 2444 3195 2469 3183 2694 4082 2492 2369 1972 1756
Adjusted Earnings Per Share 3.7 4.9 3.8 4.8 4.1 6.2 3.8 3.6 3 2.7

GAIL India 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 60704 52053 48552 54496 76190 72518 57372 92770 145668 133228 141903 142940
Other Income 931 752 1049 844 1257 1736 1122 1183 1450 1009 1269 1111
Total Income 61635 52804 49601 55341 77447 74254 58493 93953 147118 134237 143173 144052
Total Expenditure 55121 47538 41961 46717 66566 63682 50128 77618 138297 118933 126473 129349
Operating Profit 6514 5266 7640 8623 10882 10571 8365 16335 8821 15305 16699 14703
Interest 652 822 552 327 159 309 181 213 371 720 748 883
Depreciation 1433 1496 1541 1527 1667 2080 2174 2420 2702 3672 3799 4148
Exceptional Income / Expenses 63 0 211 0 0 0 0 0 0 0 2440 0
Profit Before Tax 4492 2949 5184 6923 9831 10429 7725 15464 7256 12595 16096 9672
Provision for Tax 1421 1091 1809 2123 3278 914 1583 3160 1660 2692 3633 2394
Profit After Tax 3071 1858 3375 4800 6553 9515 6143 12304 5596 9903 12463 7281
Adjustments 89 12 -7 -1 -7 -93 -6 -48 20 -4 -13 1310
Profit After Adjustments 3160 1869 3368 4799 6546 9422 6136 12256 5616 9899 12450 8589
Adjusted Earnings Per Share 4.7 2.8 5 7.1 9.7 13.9 9.2 18.4 8.5 15.1 18.9 13.1

Growth Rates

# 1 Year 3 Year 5 Year 10 Year
Sales CAGR 7% 15% 14% 9%
Operating Profit CAGR 9% 1% 10% 10%
PAT CAGR 26% 0% 6% 15%
# 1 Year 3 Year 5 Year 10 Year
Share Price CAGR -12% 13% 10% 9%
ROE Average 15% 13% 14% 13%
ROCE Average 17% 14% 16% 15%

GAIL India 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 34023 36403 39305 41679 46004 49268 53182 64114 64927 76997 84998
Minority's Interest 1758 27 33 39 46 87 97 191 180 199 243
Borrowings 14752 5865 3180 1119 1027 3773 5237 5468 8880 12806 10781
Other Non-Current Liabilities 9578 6575 7848 8792 12731 11279 11948 15097 13580 15762 15228
Total Current Liabilities 12712 10167 9299 11248 10660 12476 12177 15093 21711 21641 25139
Total Liabilities 72824 59038 59665 62875 70468 76884 82642 99964 109277 127405 136388
Fixed Assets 33976 29946 30092 30480 32700 38230 41160 44572 49697 55189 58836
Other Non-Current Assets 26484 19479 20189 21507 26719 26998 30615 39085 39050 51944 52812
Total Current Assets 12364 9612 9384 10888 11049 11657 10867 16307 20531 20272 24741
Total Assets 72824 59038 59665 62875 70468 76884 82642 99964 109277 127405 136388

GAIL India 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 3211 76 105 520 1377 297 624 1507 1520 244 1146
Cash Flow from Operating Activities 4214 3960 6024 8769 7984 8345 8993 9420 3205 12586 15735
Cash Flow from Investing Activities -2116 -904 -383 -2632 -5707 -7445 -4693 -5436 -7640 -8273 -6738
Cash Flow from Financing Activities -3058 -3028 -5275 -5252 -3364 281 -3471 -3917 2972 -3457 -8941
Net Cash Inflow / Outflow -960 29 366 885 -1087 1182 830 67 -1463 855 56
Closing Cash & Cash Equivalent 1558 105 520 1377 297 624 1507 1520 244 1146 1317

GAIL India 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) 4.67 2.76 4.98 7.09 9.68 13.93 9.21 18.4 8.54 15.06 18.93
CEPS(Rs) 6.66 4.96 7.27 9.35 12.15 17.14 12.49 22.11 12.62 20.65 24.73
DPS(Rs) 6 5.5 11.2 9.09 2.67 4.27 3.33 6.67 5 5.5 7.5
Book NAV/Share(Rs) 50.29 53.81 58.1 61.61 68 72.83 79.85 96.26 98.75 117.1 129.27
Core EBITDA Margin(%) 9.06 8.59 13.37 14.22 12.62 12.17 12.61 16.31 5.05 10.71 10.84
EBIT Margin(%) 8.35 7.18 11.63 13.26 13.1 14.8 13.77 16.88 5.23 9.97 11.84
Pre Tax Margin(%) 7.29 5.61 10.51 12.66 12.9 14.37 13.45 16.65 4.97 9.43 11.31
PAT Margin (%) 4.98 3.53 6.84 8.78 8.6 13.11 10.7 13.25 3.84 7.42 8.76
Cash Profit Margin (%) 7.31 6.38 9.97 11.57 10.78 15.98 14.48 15.85 5.69 10.17 11.43
ROA(%) 4.28 2.82 5.69 7.83 9.83 12.91 7.7 13.48 5.35 8.37 9.45
ROE(%) 9.24 5.28 8.91 11.86 14.95 19.97 11.99 20.98 8.67 13.96 15.39
ROCE(%) 9.96 7.71 12.64 16.07 21.46 20.62 13.6 23.69 9.96 15.06 17.11
Receivable days 19.72 20.61 20.26 20.62 18.66 23.09 26.44 21.51 22.68 27.7 24.39
Inventory Days 14.64 13.8 12.31 12.15 10.62 14.3 19.62 12.9 11.88 16.25 15.67
Payable days 29.22 27.36 28.27 29.7 23.93 25.03 34.96 25.55 17.71 23.3 22.71
PER(x) 15.61 24.18 18.9 15.44 11.96 3.66 9.81 5.64 12.32 12.03 9.65
Price/Book(x) 1.45 1.24 1.62 1.78 1.7 0.7 1.13 1.08 1.07 1.55 1.41
Dividend Yield(%) 1.54 1.54 2.98 2.77 2.31 8.37 3.69 6.42 4.75 3.04 4.1
EV/Net Sales(x) 1.09 1.01 1.41 1.37 1.04 0.55 1.14 0.8 0.58 1.02 0.94
EV/Core EBITDA(x) 10.14 9.95 8.93 8.63 7.27 3.77 7.81 4.54 9.57 8.89 8.01
Net Sales Growth(%) -1.96 -14.25 -6.73 12.24 39.81 -4.82 -20.89 61.7 57.02 -8.54 6.51
EBIT Growth(%) -32.23 -26.7 52.12 26.39 37.8 7.48 -26.37 98.29 -51.35 74.57 26.5
PAT Growth(%) -35.03 -39.52 81.67 42.25 36.51 45.2 -35.44 100.29 -54.52 76.97 25.85
EPS Growth(%) -33.98 -40.85 80.19 42.48 36.4 43.94 -33.85 99.73 -53.58 76.27 25.77
Debt/Equity(x) 0.54 0.25 0.15 0.08 0.05 0.14 0.14 0.12 0.25 0.24 0.19
Current Ratio(x) 0.97 0.95 1.01 0.97 1.04 0.93 0.89 1.08 0.95 0.94 0.98
Quick Ratio(x) 0.79 0.79 0.83 0.8 0.8 0.68 0.65 0.84 0.67 0.66 0.74
Interest Cover(x) 7.89 4.59 10.39 22.2 62.75 34.76 43.77 73.51 20.56 18.5 22.52
Total Debt/Mcap(x) 0.37 0.2 0.09 0.04 0.03 0.19 0.12 0.11 0.24 0.16 0.14

GAIL India Shareholding Pattern

# Dec 2023 Mar 2024 Jun 2024 Sep 2024 Dec 2024 Mar 2025 Jun 2025 Sep 2025 Dec 2025 Mar 2026
Promoter 51.52 51.52 51.52 51.52 51.52 51.52 51.52 51.52 51.52 51.52
FII 14.14 14.05 15.06 16.64 15.92 14.68 14.81 13.62 13.98 12.95
DII 27.08 27 25.58 24.36 25.04 26.47 26.37 27.3 27.18 27.91
Public 6.54 6.7 7.08 6.7 6.79 6.64 6.62 6.86 6.63 6.92
Others 0.72 0.73 0.76 0.77 0.73 0.69 0.69 0.7 0.7 0.69
Total 100 100 100 100 100 100 100 100 100 100

GAIL India News

GAIL India Pros & Cons

Pros

  • Debtor days have improved from 23.3 to 22.71days.
  • Company has reduced debt.
  • Company is almost debt free.

Cons

  • Company has a low return on equity of 13% over the last 3 years.
  • The company has delivered a poor profit growth of 5% over past five years.
whatsapp