Sharescart Research Club logo ×
Screener Research Unlisted Startup Funding New IPO New

Indraprastha Gas

₹385.3 1.4 | 0.4%

Market Cap ₹26971 Cr.

Stock P/E 13.6

P/B 2.6

Current Price ₹385.3

Book Value ₹ 151

Face Value 2

52W High ₹570.6

Dividend Yield 2.34%

52W Low ₹ 306.5

Indraprastha Gas Research see more...

Overview Inc. Year: 1998Industry: Gas Transmission/Marketing

Indraprastha Gas Ltd (IGL) is an India-based city gas distribution corporation. The Company's business consists of sale of natural gas. The Company is focused on business and industrial commercial enterprise. The Company substances compressed natural gas (CNG) to the delivery zone and piped natural gasoline (PNG) to the home, commercial and commercial sectors in Delhi and the National Capital Region (NCR). The Company gives PNG, which incorporates methane-CH4, in addition to different hydrocarbons. The Company offers CNG, a gaseous fuel that includes a combination of hydrocarbons, ordinarily methane. The operations of the Company are spread over NCT of Delhi, Noida, Greater Noida, Ghaziabad and Hapur, Gurugram, Meerut, Shamli, Muzaffarnagar, Karnal, Rewari, Kanpur, Hamirpur and Fatehpur districts, Kaithal district and Ajmer, Pali and Rajsamand.

Read More..

Indraprastha Gas Share Price

New

| |

Volume
Price

Quarterly Price

Show Value Show %

Indraprastha Gas Quarterly Results

#(Fig in Cr.) Jun 2022 Sep 2022 Dec 2022 Mar 2023 Jun 2023 Sep 2023 Dec 2023 Mar 2024 Jun 2024 Sep 2024
Net Sales 3530 3922 4089 4056 3762 3823 3926 3964 3891 4088
Other Income 31 51 56 71 46 62 55 80 72 83
Total Income 3561 3973 4145 4127 3808 3884 3981 4044 3964 4171
Total Expenditure 2913 3395 3661 3596 3119 3166 3364 3443 3311 3554
Operating Profit 648 579 484 532 688 719 617 601 653 618
Interest 2 3 3 3 2 2 2 3 2 2
Depreciation 86 91 92 94 99 102 102 111 114 119
Exceptional Income / Expenses 0 0 0 0 0 0 0 0 0 0
Profit Before Tax 560 484 389 435 587 614 513 488 536 497
Provision for Tax 139 127 111 106 148 151 124 136 137 133
Profit After Tax 421 357 278 330 438 463 390 352 399 364
Adjustments 60 70 56 68 84 90 87 82 82 91
Profit After Adjustments 481 427 334 398 522 553 477 434 481 455
Adjusted Earnings Per Share 6.9 6.1 4.8 5.7 7.5 7.9 6.8 6.2 6.9 6.5

Indraprastha Gas 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 TTM
Net Sales 3681 3686 3815 4535 5765 6485 4941 7710 14133 14000 15869
Other Income 31 24 46 91 128 143 115 177 217 261 290
Total Income 3712 3710 3861 4626 5893 6628 5056 7887 14350 14261 16160
Total Expenditure 2883 2907 2845 3412 4497 4953 3447 5817 12091 11618 13672
Operating Profit 829 803 1015 1214 1396 1675 1609 2069 2259 2643 2489
Interest 35 14 7 9 13 20 22 25 27 28 9
Depreciation 149 156 167 181 201 252 290 317 363 414 446
Exceptional Income / Expenses 0 0 0 0 0 0 0 0 0 0 0
Profit Before Tax 645 687 904 1096 1269 1557 1422 1953 2122 2543 2034
Provision for Tax 211 229 298 374 427 308 249 451 483 559 530
Profit After Tax 434 458 606 722 842 1249 1173 1502 1640 1983 1505
Adjustments 14 0 0 0 0 0 0 0 0 2 342
Profit After Adjustments 448 458 606 722 842 1249 1173 1502 1640 1985 1847
Adjusted Earnings Per Share 6.4 6.5 8.7 10.3 12 17.8 16.8 21.5 23.4 28.4 26.4

Growth Rates

# 1 Year 3 Year 5 Year 10 Year
Sales CAGR -1% 42% 19% 0%
Operating Profit CAGR 17% 18% 14% 0%
PAT CAGR 21% 19% 19% 0%
# 1 Year 3 Year 5 Year 10 Year
Share Price CAGR -4% -8% -1% 16%
ROE Average 23% 22% 22% 22%
ROCE Average 29% 28% 29% 30%

Indraprastha Gas 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
Shareholder's Funds 2115 2570 3012 3647 4316 5358 6334 7586 7931 9633
Minority's Interest 0 0 0 0 0 0 0 0 0 16
Borrowings 145 0 0 0 0 0 0 0 0 0
Other Non-Current Liabilities 307 193 223 273 337 391 372 408 455 490
Total Current Liabilities 869 685 959 1176 1531 1795 2344 3108 4237 4081
Total Liabilities 3436 3449 4193 5096 6183 7544 9050 11102 12623 14220
Fixed Assets 1956 2019 2117 2432 2877 3557 4321 5002 5734 6603
Other Non-Current Assets 702 619 746 882 1064 1490 1634 2338 3160 3253
Total Current Assets 778 811 1330 1783 2242 2498 3096 3763 3730 4363
Total Assets 3436 3449 4193 5096 6183 7544 9050 11102 12623 14220

Indraprastha Gas 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
Opening Cash & Cash Equivalents 299 231 453 126 204 71 668 90 75 106
Cash Flow from Operating Activities 664 653 946 879 1157 1361 1546 1898 2231 1532
Cash Flow from Investing Activities -364 -175 -1114 -717 -1121 -521 -1826 -1585 -841 -1103
Cash Flow from Financing Activities -327 -256 -160 -84 -169 -243 -297 -328 -1359 -316
Net Cash Inflow / Outflow -27 223 -328 78 -133 597 -577 -15 31 113
Closing Cash & Cash Equivalent 272 453 126 204 71 668 90 75 106 219

Indraprastha Gas Ratios

# Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024
Earnings Per Share (Rs) 6.4 6.54 8.66 10.31 12.03 17.84 16.75 21.46 23.42 28.36
CEPS(Rs) 8.32 8.77 11.05 12.9 14.9 21.45 20.9 25.99 28.61 34.25
DPS(Rs) 1.2 1.2 1.7 2 2.4 2.8 3.6 5.5 13 9
Book NAV/Share(Rs) 30.22 36.72 43.02 52.1 61.65 76.54 90.49 108.37 113.3 137.62
Core EBITDA Margin(%) 19.65 19.17 22.96 22.4 19.93 21.38 27.46 22.31 13.1 15.41
EBIT Margin(%) 16.75 17.25 21.57 22.02 20.15 22.01 26.55 23.31 13.79 16.63
Pre Tax Margin(%) 15.9 16.9 21.41 21.85 19.95 21.72 26.14 23.02 13.61 16.45
PAT Margin (%) 10.69 11.27 14.36 14.39 13.24 17.43 21.56 17.71 10.52 12.83
Cash Profit Margin (%) 14.35 15.11 18.32 18.01 16.4 20.95 26.9 21.44 12.85 15.51
ROA(%) 12.63 13.3 15.87 15.54 14.93 18.2 14.13 14.91 13.82 14.78
ROE(%) 20.52 19.54 21.72 21.68 21.15 25.82 20.06 21.58 21.13 22.58
ROCE(%) 30.07 29.03 32.63 33.17 32.2 32.6 24.7 28.42 27.7 29.26
Receivable days 21.15 21.84 19.56 15.56 12.84 9.98 14.47 16.8 16.67 22.69
Inventory Days 3.68 4.42 4.72 3.79 2.96 2.6 3.24 1.96 1.11 1.2
Payable days 29.5 28.1 38.12 44.87 35.7 27.33 52.68 50.08 29.57 35.13
PER(x) 13.1 17.41 23.4 27.05 25.31 21.79 30.49 17.37 18.29 15.2
Price/Book(x) 2.78 3.1 4.71 5.35 4.94 5.08 5.64 3.44 3.78 3.13
Dividend Yield(%) 1.43 1.05 0.84 0.72 0.79 0.72 0.7 1.48 3.03 2.09
EV/Net Sales(x) 1.57 2.04 3.56 4.18 3.59 3.86 7.01 3.21 1.97 2
EV/Core EBITDA(x) 6.98 9.36 13.37 15.62 14.83 14.95 21.53 11.95 12.33 10.6
Net Sales Growth(%) 0 0.13 3.5 18.89 27.11 12.5 -23.82 56.05 83.3 -0.94
EBIT Growth(%) 0 3.14 29.89 21.28 16.07 22.99 -8.43 36.99 8.66 19.58
PAT Growth(%) 0 5.51 32.42 19.03 16.68 48.32 -6.12 28.12 9.14 20.96
EPS Growth(%) 0 2.17 32.42 19.03 16.68 48.32 -6.12 28.12 9.15 21.07
Debt/Equity(x) 0.07 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
Quick Ratio(x) 0.85 1.1 1.33 1.47 1.43 1.36 1.3 1.2 0.87 1.06
Interest Cover(x) 19.69 49.62 133.93 129.03 100.55 77.64 65.57 79.89 80.07 93.29
Total Debt/Mcap(x) 0.02 0 0 0 0 0 0 0 0 0

Indraprastha Gas Shareholding Pattern

# Jun 2022 Sep 2022 Dec 2022 Mar 2023 Jun 2023 Sep 2023 Dec 2023 Mar 2024 Jun 2024 Sep 2024
Promoter 45 45 45 45 45 45 45 45 45 45
FII 20.34 20.99 21.77 21.27 21.94 20.94 17.9 16.82 16.16 19.29
DII 21.79 25.27 24.71 25.46 25.35 26.24 27.73 29.23 30.1 28.18
Public 12.87 8.74 8.53 8.27 7.71 7.82 9.36 8.96 8.74 7.53
Others 0 0 0 0 0 0 0 0 0 0
Total 100 100 100 100 100 100 100 100 100 100

Pros

  • Company has a good return on equity (ROE) track record: 3 Years ROE 22%
  • Company is almost debt free.

Cons

  • Promoter holding is low: 45%.
  • Debtor days have increased from 29.57 to 35.13days.

* 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.

Indraprastha Gas News

Top Unlisted Companies & InstaBuy Companies

Sell or Purchase Share (Tentative Price)

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.....