Gas Transmission/Marketing · Founded 1998 · www.iglonline.net · BSE 532514 · NSE INDRA GAS · ISIN INE203G01027
No Notes Added Yet
Business
Indraprastha Gas Ltd. (IGL) is one of India's leading City Gas Distribution (CGD) companies. Its core business involves developing and operating infrastructure for the supply of natural gas to various customer segments. This includes setting up a pipeline network for Piped Natural Gas (PNG) for domestic, commercial, and industrial consumers, and establishing Compressed Natural Gas (CNG) stations for the transport sector. The company makes money by procuring natural gas and selling it to these segments through its extensive distribution network in its authorized geographical areas (GAs).
Revenue Mix
IGL primarily operates within a single business segment: City Gas Distribution. Within this segment, revenue is derived from:
CNG (Compressed Natural Gas): Supplied to vehicles (automobiles, buses, commercial vehicles) through a network of gas stations. This is typically the largest contributor to IGL's revenue.
Domestic PNG (Piped Natural Gas): Supplied to households for cooking and water heating.
Commercial & Industrial PNG: Supplied to commercial establishments (restaurants, hotels) and industrial units for various applications.
While specific percentages fluctuate, CNG sales generally account for a significant majority of total revenue, followed by domestic and commercial/industrial PNG.
Industry
The Indian City Gas Distribution industry is characterized by a regional monopoly model, where the Petroleum and Natural Gas Regulatory Board (PNGRB) grants exclusive licenses for developing and operating gas distribution networks within specific Geographical Areas (GAs). IGL is one of the largest and most established CGD players in India, primarily serving the National Capital Territory of Delhi and adjoining areas like Noida, Greater Noida, Ghaziabad, and Gurugram. It benefits from operating in dense, mature markets with significant consumer bases, while also expanding into newer GAs awarded through bidding rounds.
MOAT
IGL possesses several durable competitive advantages:
Regulatory Moat / Exclusive Rights: As a licensee for specific GAs, IGL enjoys exclusivity in developing and operating the gas distribution network, creating significant barriers to entry for competitors.
Network Effect & Scale: In its mature GAs, IGL has an extensive, intricate pipeline network and a large number of CNG stations, making it cost-prohibitive and difficult for any new entrant to replicate.
High Switching Costs: For connected PNG consumers, switching to an alternative fuel requires significant effort and investment (e.g., LPG cylinder connection, appliance conversion), leading to customer stickiness.
Brand & Trust: Being a long-standing, government-backed entity (joint venture of GAIL and BPCL) fosters a high degree of trust among consumers and stakeholders.
Growth Drivers
Geographical Expansion: Expansion into new GAs awarded by PNGRB, offering fresh avenues for network development and customer acquisition.
Increased Network Penetration: Deeper penetration within existing GAs by connecting more households, commercial establishments, and setting up additional CNG stations.
Government Initiatives: Policy thrust towards a gas-based economy, promotion of cleaner fuels, and expansion of the national gas grid.
Vehicle Conversions: Continued conversion of petrol/diesel vehicles to CNG due to economic and environmental benefits.
Industrial & Commercial Adoption: Conversion of industrial and commercial units from polluting fuels (furnace oil, LDO, coal) to cleaner and often more economical PNG.
Urbanization & Population Growth: Growth in population and new construction in its operating GAs naturally expands the potential customer base.
Risks
Regulatory Risk: Changes in pricing policy, allocation mechanisms, or terms of exclusivity by PNGRB or government could impact profitability and growth.
Gas Supply & Price Volatility: Reliance on domestic gas and imported LNG means input cost volatility. Unfavorable fluctuations in global LNG prices or domestic gas pricing policies can squeeze margins.
Competition from Alternative Fuels: While having a local monopoly, IGL faces indirect competition from petrol, diesel, LPG, and electricity. If gas prices become uncompetitive, demand might shift.
Infrastructure Development Challenges: Delays in land acquisition, obtaining regulatory clearances, or executing pipeline laying projects can hinder expansion.
Technological Disruption: Long-term risk from rapid adoption of electric vehicles (EVs) or hydrogen fuel cells could impact CNG demand, although this is a distant threat for now.
Environmental & Social Risks: Opposition to pipeline laying, environmental concerns during construction, or safety incidents can lead to project delays and reputational damage.
Management & Ownership
Indraprastha Gas Ltd. is a joint venture promoted by Gas Authority of India Ltd. (GAIL) and Bharat Petroleum Corporation Ltd. (BPCL), both leading Indian public sector undertakings. The management team typically comprises experienced professionals with a mix of corporate and public sector backgrounds, bringing expertise in gas infrastructure, operations, and regulatory affairs. The substantial ownership by GAIL and BPCL provides strong institutional backing and governance framework.
Outlook
IGL operates in a fundamentally strong industry underpinned by regulatory protection and a government push for cleaner energy. The company benefits from its mature network in high-density areas and growth potential from new GAs. Increased penetration of PNG and CNG in its expanding operational areas is likely to drive steady volume growth. However, this positive outlook is balanced by inherent risks such as volatility in natural gas input prices, the potential for adverse regulatory interventions, and the long-term competitive landscape with alternative energy sources like EVs. Sustained execution of expansion plans, coupled with stable regulatory and gas pricing environments, will be crucial for its continued success.
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 | 3926 | 3964 | 3888 | 4084 | 4142 | 4338 | 4327 | 4446 | 4489 | 4585 |
| Other Income | 55 | 80 | 76 | 87 | 92 | 94 | 89 | 95 | 89 | 100 |
| Total Income | 3981 | 4044 | 3964 | 4171 | 4234 | 4431 | 4416 | 4541 | 4578 | 4685 |
| Total Expenditure | 3364 | 3443 | 3311 | 3554 | 3784 | 3845 | 3816 | 4005 | 4018 | 4164 |
| Operating Profit | 617 | 601 | 653 | 618 | 450 | 586 | 600 | 536 | 560 | 521 |
| Interest | 2 | 3 | 2 | 2 | 2 | 4 | 3 | 3 | 2 | 8 |
| Depreciation | 102 | 111 | 114 | 119 | 122 | 121 | 124 | 128 | 132 | 133 |
| Exceptional Income / Expenses | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Profit Before Tax | 513 | 488 | 536 | 497 | 327 | 462 | 473 | 405 | 426 | 381 |
| Provision for Tax | 124 | 136 | 137 | 133 | 83 | 116 | 120 | 103 | 111 | 108 |
| Profit After Tax | 390 | 352 | 399 | 364 | 244 | 345 | 353 | 302 | 314 | 273 |
| Adjustments | 87 | 82 | 82 | 91 | 83 | 110 | 76 | 84 | 79 | 68 |
| Profit After Adjustments | 477 | 434 | 481 | 455 | 327 | 455 | 429 | 386 | 394 | 341 |
| Adjusted Earnings Per Share | 3.4 | 3.1 | 3.4 | 1.6 | 1.2 | 3.3 | 3.1 | 2.8 | 2.8 | 2.4 |
| #(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 | 3681 | 3686 | 3815 | 4535 | 5765 | 6485 | 4941 | 7710 | 14133 | 14000 | 14928 | 17847 |
| Other Income | 31 | 24 | 46 | 91 | 128 | 143 | 115 | 177 | 217 | 261 | 334 | 373 |
| Total Income | 3712 | 3710 | 3861 | 4626 | 5893 | 6628 | 5056 | 7887 | 14350 | 14261 | 15262 | 18220 |
| Total Expenditure | 2883 | 2907 | 2845 | 3412 | 4497 | 4953 | 3447 | 5817 | 12091 | 11618 | 12938 | 16003 |
| Operating Profit | 829 | 803 | 1015 | 1214 | 1396 | 1675 | 1609 | 2069 | 2259 | 2643 | 2323 | 2217 |
| Interest | 35 | 14 | 7 | 9 | 13 | 20 | 22 | 25 | 27 | 28 | 26 | 16 |
| Depreciation | 149 | 156 | 167 | 181 | 201 | 252 | 290 | 317 | 363 | 414 | 476 | 517 |
| Exceptional Income / Expenses | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Profit Before Tax | 645 | 687 | 904 | 1096 | 1269 | 1557 | 1422 | 1953 | 2122 | 2543 | 2183 | 1685 |
| Provision for Tax | 211 | 229 | 298 | 374 | 427 | 308 | 249 | 451 | 483 | 559 | 470 | 442 |
| Profit After Tax | 434 | 458 | 606 | 722 | 842 | 1249 | 1173 | 1502 | 1640 | 1983 | 1713 | 1242 |
| Adjustments | 14 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2 | 5 | 307 |
| Profit After Adjustments | 448 | 458 | 606 | 722 | 842 | 1249 | 1173 | 1502 | 1640 | 1985 | 1718 | 1550 |
| Adjusted Earnings Per Share | 3.2 | 3.3 | 4.3 | 5.2 | 6 | 8.9 | 8.4 | 10.7 | 11.7 | 14.2 | 12.3 | 11.1 |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Sales CAGR | 7% | 25% | 18% | 15% |
| Operating Profit CAGR | -12% | 4% | 7% | 11% |
| PAT CAGR | -14% | 4% | 7% | 15% |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Share Price CAGR | -21% | -11% | -9% | 11% |
| ROE Average | 17% | 20% | 20% | 21% |
| ROCE Average | 22% | 26% | 26% | 29% |
| #(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 | 2115 | 2570 | 3012 | 3647 | 4316 | 5358 | 6334 | 7586 | 7931 | 9633 | 10616 |
| Minority's Interest | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 16 | 27 |
| Borrowings | 145 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 7 |
| Other Non-Current Liabilities | 307 | 193 | 223 | 273 | 337 | 391 | 372 | 408 | 455 | 490 | 617 |
| Total Current Liabilities | 869 | 685 | 959 | 1176 | 1531 | 1795 | 2344 | 3108 | 4237 | 4081 | 4314 |
| Total Liabilities | 3436 | 3449 | 4193 | 5096 | 6183 | 7544 | 9050 | 11102 | 12623 | 14220 | 15581 |
| Fixed Assets | 1956 | 2019 | 2117 | 2432 | 2877 | 3557 | 4321 | 5002 | 5734 | 6603 | 7192 |
| Other Non-Current Assets | 702 | 619 | 746 | 882 | 1064 | 1490 | 1634 | 2338 | 3160 | 3253 | 3746 |
| Total Current Assets | 778 | 811 | 1330 | 1783 | 2242 | 2498 | 3096 | 3763 | 3730 | 4363 | 4643 |
| Total Assets | 3436 | 3449 | 4193 | 5096 | 6183 | 7544 | 9050 | 11102 | 12623 | 14220 | 15581 |
| #(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 | 299 | 231 | 453 | 126 | 204 | 71 | 668 | 90 | 75 | 106 | 219 |
| Cash Flow from Operating Activities | 664 | 653 | 946 | 879 | 1157 | 1361 | 1546 | 1898 | 2231 | 1532 | 2199 |
| Cash Flow from Investing Activities | -364 | -175 | -1114 | -717 | -1121 | -521 | -1826 | -1585 | -841 | -1103 | -1519 |
| Cash Flow from Financing Activities | -327 | -256 | -160 | -84 | -169 | -243 | -297 | -328 | -1359 | -316 | -754 |
| Net Cash Inflow / Outflow | -27 | 223 | -328 | 78 | -133 | 597 | -577 | -15 | 31 | 113 | -74 |
| Closing Cash & Cash Equivalent | 272 | 453 | 126 | 204 | 71 | 668 | 90 | 75 | 106 | 219 | 145 |
| # | 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) | 3.2 | 3.27 | 4.33 | 5.16 | 6.02 | 8.92 | 8.38 | 10.73 | 11.71 | 14.18 | 12.27 |
| CEPS(Rs) | 4.16 | 4.39 | 5.52 | 6.45 | 7.45 | 10.72 | 10.45 | 13 | 14.31 | 17.12 | 15.63 |
| DPS(Rs) | 0.6 | 0.6 | 0.85 | 1 | 1.2 | 1.4 | 1.8 | 2.75 | 6.5 | 4.5 | 7 |
| Book NAV/Share(Rs) | 15.11 | 18.36 | 21.51 | 26.05 | 30.83 | 38.27 | 45.25 | 54.19 | 56.65 | 68.81 | 75.83 |
| Core EBITDA Margin(%) | 19.65 | 19.17 | 22.96 | 22.4 | 19.93 | 21.38 | 27.46 | 22.31 | 13.1 | 15.41 | 12.08 |
| EBIT Margin(%) | 16.75 | 17.25 | 21.57 | 22.02 | 20.15 | 22.01 | 26.55 | 23.31 | 13.79 | 16.63 | 13.41 |
| Pre Tax Margin(%) | 15.9 | 16.9 | 21.41 | 21.85 | 19.95 | 21.72 | 26.14 | 23.02 | 13.61 | 16.45 | 13.25 |
| PAT Margin (%) | 10.69 | 11.27 | 14.36 | 14.39 | 13.24 | 17.43 | 21.56 | 17.71 | 10.52 | 12.83 | 10.4 |
| Cash Profit Margin (%) | 14.35 | 15.11 | 18.32 | 18.01 | 16.4 | 20.95 | 26.9 | 21.44 | 12.85 | 15.51 | 13.29 |
| ROA(%) | 12.63 | 13.3 | 15.87 | 15.54 | 14.93 | 18.2 | 14.13 | 14.91 | 13.82 | 14.78 | 11.5 |
| ROE(%) | 20.52 | 19.54 | 21.72 | 21.68 | 21.15 | 25.82 | 20.06 | 21.58 | 21.13 | 22.58 | 16.92 |
| ROCE(%) | 30.07 | 29.03 | 32.63 | 33.17 | 32.2 | 32.6 | 24.7 | 28.42 | 27.7 | 29.26 | 21.81 |
| Receivable days | 21.15 | 21.84 | 19.56 | 15.56 | 12.84 | 9.98 | 14.47 | 16.8 | 16.67 | 22.69 | 19.12 |
| Inventory Days | 3.68 | 4.42 | 4.72 | 3.79 | 2.96 | 2.6 | 3.24 | 1.96 | 1.11 | 1.2 | 1.12 |
| Payable days | 29.5 | 28.1 | 38.12 | 44.87 | 35.7 | 27.33 | 52.68 | 50.08 | 29.57 | 35.13 | 31.64 |
| PER(x) | 13.1 | 17.41 | 23.4 | 27.05 | 25.31 | 21.79 | 30.49 | 17.37 | 18.29 | 15.2 | 16.52 |
| Price/Book(x) | 2.78 | 3.1 | 4.71 | 5.35 | 4.94 | 5.08 | 5.64 | 3.44 | 3.78 | 3.13 | 2.67 |
| Dividend Yield(%) | 1.43 | 1.05 | 0.84 | 0.72 | 0.79 | 0.72 | 0.7 | 1.48 | 3.03 | 2.09 | 3.45 |
| EV/Net Sales(x) | 1.57 | 2.04 | 3.56 | 4.18 | 3.59 | 3.86 | 7.01 | 3.21 | 1.97 | 2 | 1.75 |
| EV/Core EBITDA(x) | 6.98 | 9.36 | 13.37 | 15.62 | 14.83 | 14.95 | 21.53 | 11.95 | 12.33 | 10.6 | 11.24 |
| Net Sales Growth(%) | 0 | 0.13 | 3.5 | 18.89 | 27.11 | 12.5 | -23.82 | 56.05 | 83.3 | -0.94 | 6.63 |
| EBIT Growth(%) | 0 | 3.14 | 29.89 | 21.28 | 16.07 | 22.99 | -8.43 | 36.99 | 8.66 | 19.58 | -14.05 |
| PAT Growth(%) | 0 | 5.51 | 32.42 | 19.03 | 16.68 | 48.32 | -6.12 | 28.12 | 9.14 | 20.96 | -13.63 |
| EPS Growth(%) | 0 | 2.17 | 32.42 | 19.03 | 16.68 | 48.32 | -6.12 | 28.12 | 9.15 | 21.07 | -13.47 |
| Debt/Equity(x) | 0.07 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Current Ratio(x) | 0.9 | 1.18 | 1.39 | 1.52 | 1.46 | 1.39 | 1.32 | 1.21 | 0.88 | 1.07 | 1.08 |
| Quick Ratio(x) | 0.85 | 1.1 | 1.33 | 1.47 | 1.43 | 1.36 | 1.3 | 1.2 | 0.87 | 1.06 | 1.07 |
| Interest Cover(x) | 19.69 | 49.62 | 133.93 | 129.03 | 100.55 | 77.64 | 65.57 | 79.89 | 80.07 | 93.29 | 83.86 |
| Total Debt/Mcap(x) | 0.02 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| # | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 45 | 45 | 45 | 45 | 45 | 45 | 45 | 45 | 45 | 45 |
| FII | 17.9 | 16.82 | 16.16 | 19.29 | 14.33 | 14.67 | 16.82 | 17.21 | 16.99 | 17.08 |
| DII | 27.73 | 29.23 | 30.1 | 28.18 | 31.1 | 31.17 | 28.98 | 29.07 | 29.17 | 28.25 |
| Public | 9.36 | 8.96 | 8.74 | 7.53 | 9.57 | 9.16 | 9.2 | 8.72 | 8.83 | 9.66 |
| 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 | 31.5 | 31.5 | 31.5 | 31.5 | 31.5 | 63 | 63 | 63 | 63 | 63 |
| FII | 12.53 | 11.77 | 11.31 | 13.5 | 10.03 | 20.53 | 23.55 | 24.09 | 23.79 | 23.92 |
| DII | 19.41 | 20.46 | 21.07 | 19.73 | 21.77 | 43.64 | 40.58 | 40.7 | 40.84 | 39.56 |
| Public | 6.56 | 6.27 | 6.12 | 5.27 | 6.7 | 12.83 | 12.88 | 12.21 | 12.37 | 13.52 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 70 | 70 | 70 | 70 | 70 | 140 | 140 | 140 | 140 | 140 |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Sales CAGR | +7% | +25% | +18% | +15% |
| Operating Profit CAGR | -12% | +4% | +7% | +11% |
| PAT CAGR | -14% | +4% | +7% | +15% |
| Share Price CAGR | -21% | -11% | -9% | +11% |
| ROE Average | +17% | +20% | +20% | +21% |
| ROCE Average | +22% | +26% | +26% | +29% |
| # | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 45 | 45 | 45 | 45 | 45 | 45 | 45 | 45 | 45 | 45 |
| FII | 17.9 | 16.82 | 16.16 | 19.29 | 14.33 | 14.67 | 16.82 | 17.21 | 16.99 | 17.08 |
| DII | 27.73 | 29.23 | 30.1 | 28.18 | 31.1 | 31.17 | 28.98 | 29.07 | 29.17 | 28.25 |
| Public | 55 | 55 | 55 | 55 | 55 | 55 | 55 | 55 | 55 | 55 |
| 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 | 31.5 | 31.5 | 31.5 | 31.5 | 31.5 | 63 | 63 | 63 | 63 | 63 |
| FII | 12.53 | 11.77 | 11.31 | 13.5 | 10.03 | 20.53 | 23.55 | 24.09 | 23.79 | 23.92 |
| DII | 19.41 | 20.46 | 21.07 | 19.73 | 21.77 | 43.64 | 40.58 | 40.7 | 40.84 | 39.56 |
| Public | 38.5 | 38.5 | 38.5 | 38.5 | 38.5 | 77 | 77 | 77 | 77 | 77 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 70 | 70 | 70 | 70 | 70 | 140 | 140 | 140 | 140 | 140 |
* 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.