Sharescart Research Club logo

Key Financials Snapshot

TTM · Consolidated · ₹ in Cr
Market Cap
₹52811 Cr.
Stock P/E
46
P/B
2.9
Current Price
₹402.8
Book Value
₹ 141.2
Face Value
2
52W High
₹508.6
52W Low
₹ 301.8
Dividend Yield
2.21%

Gujarat Energy Overview

Business

The company operates in the City Gas Distribution (CGD) sector, primarily involved in the transmission, distribution, and marketing of natural gas. Its core business model is to supply Piped Natural Gas (PNG) to industrial, commercial, and domestic customers, and Compressed Natural Gas (CNG) to vehicles. It develops and operates a vast network of pipelines and CNG stations within its authorized Geographical Areas (GAs). Revenue is generated through the sale of natural gas to its various customer segments.

Revenue Mix

The company's primary revenue streams come from:

Industrial PNG: Supplying natural gas to factories and industrial units. This is often the largest volume segment.

CNG: Providing compressed natural gas for vehicles through its network of CNG stations.

Domestic PNG: Supplying piped natural gas to households for cooking and water heating.

Commercial PNG: Supplying natural gas to commercial establishments like hotels, restaurants, and offices.

Specific revenue contributions vary based on gas prices and regional demand, but industrial PNG and CNG typically account for a significant portion of volumes.

Industry

The Indian City Gas Distribution (CGD) industry is regulated by the Petroleum and Natural Gas Regulatory Board (PNGRB), which awards exclusive rights to develop and operate gas distribution networks within specific Geographical Areas (GAs). It is a capital-intensive industry with regional monopolies/duopolies. The company is one of India's largest CGD players, holding a dominant position in Gujarat and expanding into other states. It benefits from an extensive infrastructure network established over many years, particularly in its core operating areas.

MOAT

The company possesses several durable competitive advantages:

Regulatory Exclusivity: PNGRB grants exclusive rights for gas infrastructure development and marketing within designated GAs for a specific period (e.g., 25-30 years for infrastructure, 5-8 years for marketing), creating a protected market.

Extensive Network & Scale: An established, vast pipeline network and numerous CNG stations in its operational GAs make it costly and difficult for new entrants to replicate.

High Switching Costs: Once industrial, commercial, or domestic customers are connected to the gas pipeline and have invested in compatible appliances, switching to alternative fuels involves significant capital expenditure and inconvenience.

Growth Drivers

Expansion in New GAs: Winning and developing new Geographical Areas awarded by PNGRB, thereby extending its network and customer base.

Increased Penetration: Connecting more industrial, commercial, and domestic customers within existing GAs.

Rising CNG Adoption: Government initiatives promoting cleaner fuels, expansion of CNG infrastructure, and conversion of vehicles to CNG.

Industrial Growth: Strong industrial activity in its core operational regions drives demand for industrial PNG.

Favorable Gas Pricing: Natural gas remaining competitive against alternative fuels (e.g., LPG, Furnace Oil, HSD).

Risks

Gas Sourcing & Pricing Volatility: Exposure to fluctuations in international LNG prices and availability of domestic gas, impacting input costs and profitability.

Regulatory Risk: Changes in PNGRB policies, imposition of network tariffs, or pricing caps could affect margins and investment returns.

Competition from Alternate Fuels: If natural gas prices become uncompetitive, customers may switch to other energy sources like LPG, electricity, coal, or furnace oil.

Infrastructure Development Challenges: Delays in obtaining regulatory approvals, land acquisition, or right-of-way permissions can hinder project execution.

Economic Slowdown: A downturn in industrial activity or reduced consumer spending could impact gas demand across segments.

Management & Ownership

The company is primarily promoted by GSPC Distribution Networks Limited, a subsidiary of Gujarat State Petroleum Corporation Limited (GSPC Group), which is a Government of Gujarat undertaking. This ensures strong institutional backing. The management is typically professional, overseeing operations across a large geographical footprint, benefiting from the oversight and resources of the state-owned parent company.

Outlook

The company operates in a sector with structural growth tailwinds driven by India's energy transition goals and increasing urbanization. Its regulatory moat and established infrastructure provide a strong competitive position. The bull case rests on continued expansion into new GAs, deeper penetration in existing markets, robust industrial demand, and stable, competitive gas input prices. However, the company faces inherent risks from gas price volatility, potential adverse regulatory interventions, and execution challenges in new territories. Its ability to manage these risks while efficiently expanding its network and customer base will be crucial for sustained performance.

Gujarat Energy Share Price

Live · BSE / NSE · Inception: 2012
| |
Volume
Price

Key Financials — Profit & Loss

₹ in Cr · Consolidated · annual

Gujarat Energy 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 4084 4294 4615 3949 4333 6550 4065 3979 3865 6002
Other Income 23 31 39 39 57 235 59 71 55 159
Total Income 4107 4325 4653 3987 4389 6785 4125 4050 3920 6161
Total Expenditure 3684 3703 4079 3434 3952 6074 3546 3532 3418 5394
Operating Profit 424 622 574 553 437 711 579 519 502 768
Interest 7 7 8 8 9 68 8 8 9 46
Depreciation 120 121 123 130 129 203 131 134 135 224
Exceptional Income / Expenses 0 56 0 0 0 -561 0 0 0 -147
Profit Before Tax 296 550 443 415 299 -121 440 376 358 352
Provision for Tax 76 140 114 108 79 47 113 97 92 222
Profit After Tax 220 410 330 307 220 -168 327 279 266 130
Adjustments 1 1 1 2 1 199 1 1 1 221
Profit After Adjustments 221 410 331 309 221 31 328 280 267 351
Adjusted Earnings Per Share 3.2 6 4.8 4.5 3.2 0.3 4.8 4.1 3.9 3.7

Gujarat Energy 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 9006 6106 5093 6174 7754 10300 9866 16456 16759 15690 16487 17911
Other Income 107 45 26 36 112 84 72 91 101 106 208 344
Total Income 9113 6150 5119 6210 7866 10384 9938 16547 16861 15796 16695 18256
Total Expenditure 7899 5376 4340 5269 6758 8653 7765 14355 14341 13790 14588 15890
Operating Profit 1214 774 779 941 1108 1731 2173 2192 2520 2007 2107 2368
Interest 334 250 218 206 208 205 134 82 67 54 52 71
Depreciation 238 245 257 272 288 318 344 385 428 474 511 624
Exceptional Income / Expenses -1 -26 0 0 -18 0 0 -12 0 56 0 -147
Profit Before Tax 641 256 305 464 596 1208 1698 1715 2028 1537 1549 1526
Provision for Tax 198 66 84 172 177 9 427 428 499 393 401 524
Profit After Tax 444 190 221 292 418 1199 1270 1287 1528 1144 1148 1002
Adjustments 19 0 0 0 0 0 0 0 0 0 0 224
Profit After Adjustments 463 190 221 292 418 1199 1270 1287 1528 1144 1148 1226
Adjusted Earnings Per Share 6.7 2.8 3.2 4.2 6.1 17.4 18.5 18.7 22.2 16.6 16.7 16.5

Gujarat Energy 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 2010 1523 1664 1866 2205 3317 4478 5630 7028 7722 8490
Minority's Interest 0 0 0 0 0 0 0 0 0 0 0
Borrowings 1491 1707 2291 2213 2089 1834 770 391 0 0 0
Other Non-Current Liabilities 953 1016 1020 1084 1186 954 978 1056 1096 1154 1197
Total Current Liabilities 2461 1823 1400 1498 1677 1819 2314 2511 2803 2815 2964
Total Liabilities 6915 6069 6375 6662 7158 7925 8539 9587 10927 11692 12651
Fixed Assets 4487 4673 4902 5093 5289 5584 6039 6630 7336 7761 8195
Other Non-Current Assets 796 930 947 869 832 901 1159 1567 1612 1701 1490
Total Current Assets 1632 466 527 700 1037 1440 1341 1390 1979 2229 2965
Total Assets 6915 6069 6375 6662 7158 7925 8539 9587 10927 11692 12651

Gujarat Energy 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 68 235 23 14 96 98 550 277 17 675 916
Cash Flow from Operating Activities 1094 637 701 785 964 1420 1659 1662 2375 1634 1806
Cash Flow from Investing Activities -365 375 -458 -430 -612 -466 -614 -1294 -1039 -879 -1921
Cash Flow from Financing Activities -563 -1224 -251 -273 -349 -502 -1318 -628 -678 -514 -474
Net Cash Inflow / Outflow 166 -212 -9 82 3 451 -273 -260 658 241 -589
Closing Cash & Cash Equivalent 235 23 14 96 98 549 277 17 675 916 327

Gujarat Energy 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) 6.72 2.76 3.2 4.25 6.08 17.41 18.45 18.7 22.2 16.61 16.68
CEPS(Rs) 9.9 6.33 6.94 8.2 10.26 22.03 23.44 24.29 28.42 23.5 24.1
DPS(Rs) 1 0.5 0.6 0.8 1 1.25 2 2 6.65 5.66 5.82
Book NAV/Share(Rs) 29.19 22.13 24.17 27.11 32.03 48.19 65.04 81.78 102.09 112.18 123.32
Core EBITDA Margin(%) 12.12 11.68 14.36 14.28 12.51 15.65 20.9 12.52 13.97 11.67 11.05
EBIT Margin(%) 10.68 8.09 9.98 10.58 10.09 13.42 18.21 10.7 12.1 9.76 9.32
Pre Tax Margin(%) 7.02 4.1 5.82 7.32 7.48 11.48 16.88 10.22 11.72 9.43 9.02
PAT Margin (%) 4.85 3.04 4.21 4.61 5.26 11.39 12.63 7.67 8.83 7.02 6.68
Cash Profit Margin (%) 7.46 6.97 9.12 8.9 8.87 14.41 16.05 9.96 11.31 9.93 9.65
ROA(%) 6.42 2.93 3.55 4.49 6.06 15.9 15.43 14.2 14.9 10.11 9.43
ROE(%) 22.07 10.76 13.84 16.57 20.55 43.41 32.59 25.47 24.15 15.51 14.17
ROCE(%) 18.64 11.09 13.23 16.32 18.65 29.03 34.27 31.29 31.88 21.57 19.75
Receivable days 14.4 19.32 22.58 21.28 20.67 17.69 23.32 18.53 20.58 22.97 21.81
Inventory Days 1.64 2.41 2.89 2.83 2.89 2.01 1.79 1.15 1.21 1.34 1.28
Payable days 21.54 26.33 28.77 25.37 20.77 17.33 22.24 12.72 16.64 21.68 20.64
PER(x) 0 39.81 47.9 39.09 24.39 13.36 29.79 26.88 20.71 32.76 24.73
Price/Book(x) 0 4.97 6.35 6.12 4.63 4.83 8.45 6.15 4.5 4.85 3.35
Dividend Yield(%) 0 0.45 0.39 0.48 0.67 0.54 0.36 0.4 1.45 1.04 1.41
EV/Net Sales(x) 0.35 1.61 2.53 2.21 1.56 1.68 3.89 2.13 1.85 2.33 1.7
EV/Core EBITDA(x) 2.57 12.73 16.52 14.47 10.93 10 17.68 16 12.29 18.21 13.31
Net Sales Growth(%) 0 -32.21 -16.59 21.24 25.59 32.83 -4.21 66.79 1.84 -6.38 5.08
EBIT Growth(%) 0 -48.2 3.4 28.27 19.82 75.88 29.65 -1.91 16.56 -24.05 0.66
PAT Growth(%) 0 -57.16 16.08 32.57 43.09 186.49 5.97 1.34 18.72 -25.17 0.4
EPS Growth(%) 0 -58.93 16.08 32.57 43.09 186.49 5.97 1.34 18.72 -25.17 0.4
Debt/Equity(x) 1.61 1.55 1.42 1.25 1 0.6 0.2 0.09 0 0 0
Current Ratio(x) 0.66 0.26 0.38 0.47 0.62 0.79 0.58 0.55 0.71 0.79 1
Quick Ratio(x) 0.65 0.23 0.35 0.43 0.58 0.77 0.56 0.53 0.68 0.77 0.98
Interest Cover(x) 2.92 2.03 2.4 3.25 3.87 6.89 13.64 22 31.37 29.72 30.91
Total Debt/Mcap(x) 0 0.31 0.22 0.2 0.22 0.12 0.02 0.01 0 0 0

Growth Rates

Compounded annual
# 1 Year 3 Year 5 Year 10 Year
Sales CAGR +5% 0% +10% +6%
Operating Profit CAGR +5% -1% +4% +6%
PAT CAGR 0% -4% -1% +10%
Share Price CAGR -15% -5% -7% +14%
ROE Average +14% +18% +22% +22%
ROCE Average +20% +24% +28% +22%

Gujarat Energy Shareholding Pattern

Latest · Mar 2026
100% held
Promoters 60.89 %
FII 3.97 %
DII (MF + Insurance) 21.77 %
Public (retail) 39.11 %
# Dec 2023 Mar 2024 Jun 2024 Sep 2024 Dec 2024 Mar 2025 Jun 2025 Sep 2025 Dec 2025 Mar 2026
Promoter 60.8960.8960.8960.8960.8960.8960.8960.8960.8960.89
FII 3.343.724.314.514.533.973.863.73.823.97
DII 20.9922.0521.7621.3821.2121.822221.9722.0621.77
Public 39.1139.1139.1139.1139.1139.1139.1139.1139.1139.11
Others 0000000000
Total 100100100100100100100100100100

Gujarat Energy Peer Comparison

Gas Transmission/Marketing Edit Columns

Gujarat Energy Quarterly Price

10-year quarterly close · BSE
Show Value Show %

News & Updates

See more…

Gujarat Energy Pros & Cons

Pros

  • Debtor days have improved from 21.68 to 20.64days.
  • Company is almost debt free.

Cons

Want to Start Investing in Top Unlisted Stocks?

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

whatsapp