Gas Transmission/Marketing · Founded 2012 · www.gujaratgas.com · BSE 539336 · NSE GUJGASLTD · ISIN INE844O01030
No Notes Added Yet
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.
Price goes above X
Price falls below X
PE goes above X
PE falls below X
| #(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 |
| #(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 |
| # | 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% |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Share Price CAGR | -15% | -5% | -7% | 14% |
| ROE Average | 14% | 18% | 22% | 22% |
| ROCE Average | 20% | 24% | 28% | 22% |
| #(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 |
| #(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 |
| # | 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 |
| # | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 60.89 | 60.89 | 60.89 | 60.89 | 60.89 | 60.89 | 60.89 | 60.89 | 60.89 | 60.89 |
| FII | 3.34 | 3.72 | 4.31 | 4.51 | 4.53 | 3.97 | 3.86 | 3.7 | 3.82 | 3.97 |
| DII | 20.99 | 22.05 | 21.76 | 21.38 | 21.21 | 21.82 | 22 | 21.97 | 22.06 | 21.77 |
| Public | 14.77 | 13.33 | 13.03 | 13.22 | 13.37 | 13.32 | 13.25 | 13.43 | 13.22 | 13.36 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 |
| # | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 41.92 | 41.92 | 41.92 | 41.92 | 41.92 | 41.92 | 41.92 | 41.92 | 41.92 | 41.92 |
| FII | 2.3 | 2.56 | 2.97 | 3.1 | 3.12 | 2.73 | 2.66 | 2.55 | 2.63 | 2.74 |
| DII | 14.45 | 15.18 | 14.98 | 14.72 | 14.6 | 15.02 | 15.14 | 15.13 | 15.19 | 14.99 |
| Public | 10.17 | 9.18 | 8.97 | 9.1 | 9.2 | 9.17 | 9.12 | 9.24 | 9.1 | 9.2 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 68.84 | 68.84 | 68.84 | 68.84 | 68.84 | 68.84 | 68.84 | 68.84 | 68.84 | 68.84 |
| # | 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% |
| # | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 60.89 | 60.89 | 60.89 | 60.89 | 60.89 | 60.89 | 60.89 | 60.89 | 60.89 | 60.89 |
| FII | 3.34 | 3.72 | 4.31 | 4.51 | 4.53 | 3.97 | 3.86 | 3.7 | 3.82 | 3.97 |
| DII | 20.99 | 22.05 | 21.76 | 21.38 | 21.21 | 21.82 | 22 | 21.97 | 22.06 | 21.77 |
| Public | 39.11 | 39.11 | 39.11 | 39.11 | 39.11 | 39.11 | 39.11 | 39.11 | 39.11 | 39.11 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 |
| # | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 41.92 | 41.92 | 41.92 | 41.92 | 41.92 | 41.92 | 41.92 | 41.92 | 41.92 | 41.92 |
| FII | 2.3 | 2.56 | 2.97 | 3.1 | 3.12 | 2.73 | 2.66 | 2.55 | 2.63 | 2.74 |
| DII | 14.45 | 15.18 | 14.98 | 14.72 | 14.6 | 15.02 | 15.14 | 15.13 | 15.19 | 14.99 |
| Public | 26.92 | 26.92 | 26.92 | 26.92 | 26.92 | 26.92 | 26.92 | 26.92 | 26.92 | 26.92 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 68.84 | 68.84 | 68.84 | 68.84 | 68.84 | 68.84 | 68.84 | 68.84 | 68.84 | 68.84 |
* The pros and cons are machine generated.
Our experts help you choose the right stocks based on performance, risk, and growth potential.
Looking to buy unlisted shares or need guidance on the investment process? Our expert Private Equity Advisors are here to assist you with accurate information, real-time pricing, and seamless execution.
Want to sell unlisted shares, liquidate your ESOPs, or understand the step-by-step process of liquidation? Connect with our Buying Team for smooth coordination, quick evaluations, and end-to-end support.
Planning to build or grow your portfolio? For Mutual Fund investments, PMS solutions, tailored portfolio creation, and overall wealth management, our dedicated Wealth Team is ready to guide you.