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

Indraprastha Gas

₹470.4 7.4 | 1.6%

Market Cap ₹32925 Cr.

Stock P/E 16.9

P/B 3.5

Current Price ₹470.4

Book Value ₹ 134.2

Face Value 2

52W High ₹515.6

Dividend Yield 2.76%

52W Low ₹ 375.8

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.) Sep 2021 Dec 2021 Mar 2022 Jun 2022 Sep 2022 Dec 2022 Mar 2023 Jun 2023 Sep 2023 Dec 2023
Net Sales 2016 2438 2650 3530 3922 4089 4062 3762 3823 3926
Other Income 42 30 74 31 51 56 65 46 62 55
Total Income 2058 2469 2724 3561 3973 4145 4127 3808 3884 3981
Total Expenditure 1486 1969 2149 2913 3395 3661 3595 3119 3166 3364
Operating Profit 572 500 575 648 579 484 532 688 719 617
Interest 3 3 5 2 3 3 3 2 2 2
Depreciation 80 84 75 86 91 92 94 99 102 102
Exceptional Income / Expenses 0 0 0 0 0 0 0 0 0 0
Profit Before Tax 489 414 495 560 484 389 435 587 614 513
Provision for Tax 124 105 136 139 127 111 106 148 151 124
Profit After Tax 365 309 359 421 357 278 330 438 463 390
Adjustments 53 66 72 60 70 56 68 84 90 87
Profit After Adjustments 419 375 431 481 427 334 398 522 553 477
Adjusted Earnings Per Share 6 5.4 6.2 6.9 6.1 4.8 5.7 7.5 7.9 6.8

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 TTM
Net Sales 3681 3686 3815 4535 5765 6485 4941 7710 14146 15573
Other Income 31 24 46 91 128 143 115 177 203 228
Total Income 3712 3710 3861 4626 5893 6628 5056 7887 14349 15800
Total Expenditure 2883 2907 2845 3412 4497 4953 3447 5817 12090 13244
Operating Profit 829 803 1015 1214 1396 1675 1609 2069 2259 2556
Interest 35 14 7 9 13 20 22 25 27 9
Depreciation 149 156 167 181 201 252 290 317 363 397
Exceptional Income / Expenses 0 0 0 0 0 0 0 0 0 0
Profit Before Tax 645 687 904 1096 1269 1557 1422 1953 2122 2149
Provision for Tax 211 229 298 374 427 308 249 451 483 529
Profit After Tax 434 458 606 722 842 1249 1173 1502 1640 1621
Adjustments 14 0 0 0 0 0 0 0 0 329
Profit After Adjustments 448 458 606 722 842 1249 1173 1502 1640 1950
Adjusted Earnings Per Share 6.4 6.5 8.7 10.3 12 17.8 16.8 21.5 23.4 27.9

Growth Rates

# 1 Year 3 Year 5 Year 10 Year
Sales CAGR 83% 30% 26% 0%
Operating Profit CAGR 9% 10% 13% 0%
PAT CAGR 9% 10% 18% 0%
# 1 Year 3 Year 5 Year 10 Year
Share Price CAGR -4% -4% 8% 23%
ROE Average 21% 21% 22% 21%
ROCE Average 28% 27% 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
Shareholder's Funds 2115 2570 3012 3647 4316 5358 6334 7586 7931
Minority's Interest 0 0 0 0 0 0 0 0 0
Borrowings 145 0 0 0 0 0 0 0 0
Other Non-Current Liabilities 307 193 223 273 337 391 372 408 455
Total Current Liabilities 869 685 959 1176 1531 1795 2344 3108 4235
Total Liabilities 3436 3449 4193 5096 6183 7544 9050 11102 12621
Fixed Assets 1956 2019 2117 2432 2877 3557 4321 5002 5734
Other Non-Current Assets 702 619 746 882 1064 1490 1634 2338 2659
Total Current Assets 778 811 1330 1783 2242 2498 3096 3763 4228
Total Assets 3436 3449 4193 5096 6183 7544 9050 11102 12621

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

Indraprastha Gas Ratios

# Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023
Earnings Per Share (Rs) 6.4 6.54 8.66 10.31 12.03 17.84 16.75 21.46 23.42
CEPS(Rs) 8.32 8.77 11.05 12.9 14.9 21.45 20.9 25.99 28.61
DPS(Rs) 1.2 1.2 1.7 2 2.4 2.8 3.6 5.5 13
Book NAV/Share(Rs) 30.22 36.72 43.02 52.1 61.65 76.54 90.49 108.37 113.3
Core EBITDA Margin(%) 19.65 19.17 22.96 22.4 19.93 21.38 27.46 22.31 13.18
EBIT Margin(%) 16.75 17.25 21.57 22.02 20.15 22.01 26.55 23.31 13.77
Pre Tax Margin(%) 15.9 16.9 21.41 21.85 19.95 21.72 26.14 23.02 13.6
PAT Margin (%) 10.69 11.27 14.36 14.39 13.24 17.43 21.56 17.71 10.51
Cash Profit Margin (%) 14.35 15.11 18.32 18.01 16.4 20.95 26.9 21.44 12.84
ROA(%) 12.63 13.3 15.87 15.54 14.93 18.2 14.13 14.91 13.82
ROE(%) 20.52 19.54 21.72 21.68 21.15 25.82 20.06 21.58 21.13
ROCE(%) 30.07 29.03 32.63 33.17 32.2 32.6 24.7 28.42 27.7
Receivable days 21.15 21.84 19.56 15.56 12.84 9.98 14.47 16.8 16.65
Inventory Days 3.68 4.42 4.72 3.79 2.96 2.6 3.24 1.96 1.11
Payable days 29.5 28.1 38.12 44.87 35.7 27.33 52.68 50.08 29.57
PER(x) 13.1 17.41 23.4 27.05 25.31 21.79 30.49 17.37 18.29
Price/Book(x) 2.78 3.1 4.71 5.35 4.94 5.08 5.64 3.44 3.78
Dividend Yield(%) 1.43 1.05 0.84 0.72 0.79 0.72 0.7 1.48 3.03
EV/Net Sales(x) 1.57 2.04 3.56 4.18 3.59 3.86 7.01 3.21 1.93
EV/Core EBITDA(x) 6.98 9.36 13.37 15.62 14.83 14.95 21.53 11.95 12.11
Net Sales Growth(%) 0 0.13 3.5 18.89 27.11 12.5 -23.82 56.05 83.48
EBIT Growth(%) 0 3.14 29.89 21.28 16.07 22.99 -8.43 36.99 8.66
PAT Growth(%) 0 5.51 32.42 19.03 16.68 48.32 -6.12 28.12 9.14
EPS Growth(%) 0 2.17 32.42 19.03 16.68 48.32 -6.12 28.12 9.14
Debt/Equity(x) 0.07 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 1
Quick Ratio(x) 0.85 1.1 1.33 1.47 1.43 1.36 1.3 1.2 0.99
Interest Cover(x) 19.69 49.62 133.93 129.03 100.55 77.64 65.57 79.89 80.07
Total Debt/Mcap(x) 0.02 0 0 0 0 0 0 0 0

Indraprastha Gas Shareholding Pattern

# Sep 2021 Dec 2021 Mar 2022 Jun 2022 Sep 2022 Dec 2022 Mar 2023 Jun 2023 Sep 2023 Dec 2023
Promoter 45 45 45 45 45 45 45 45 45 45
FII 21.88 20.23 19.88 20.34 20.99 21.77 21.27 21.94 20.94 17.9
DII 21.05 21.68 21.9 21.79 25.27 24.71 25.46 25.35 26.24 27.73
Public 12.07 13.09 13.22 12.87 8.74 8.53 8.27 7.71 7.82 9.36
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 21%
  • Debtor days have improved from 50.08 to 29.57days.
  • Company is almost debt free.

Cons

  • Promoter holding is low: 45%.
  • Stock is trading at 3.5 times its book value.

* 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

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.....