Sharescart Research Club logo

Key Financials Snapshot

TTM · Consolidated · ₹ in Cr
Market Cap
₹23034 Cr.
Stock P/E
13.4
P/B
2
Current Price
₹164.5
Book Value
₹ 82.2
Face Value
2
52W High
₹229.2
52W Low
₹ 141.6
Dividend Yield
2.89%

Indraprastha Gas Overview

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.

Indraprastha Gas Share Price

Live · BSE / NSE · Inception: 1998
| |
Volume
Price

Key Financials — Profit & Loss

₹ in Cr · Consolidated · annual

Indraprastha Gas 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 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

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 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

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 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

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 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

Indraprastha Gas 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) 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

Growth Rates

Compounded annual
# 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%

Indraprastha Gas Shareholding Pattern

Latest · Mar 2026
100% held
Promoters 45 %
FII 17.08 %
DII (MF + Insurance) 28.25 %
Public (retail) 55 %
# Dec 2023 Mar 2024 Jun 2024 Sep 2024 Dec 2024 Mar 2025 Jun 2025 Sep 2025 Dec 2025 Mar 2026
Promoter 45454545454545454545
FII 17.916.8216.1619.2914.3314.6716.8217.2116.9917.08
DII 27.7329.2330.128.1831.131.1728.9829.0729.1728.25
Public 55555555555555555555
Others 0000000000
Total 100100100100100100100100100100

Indraprastha Gas Peer Comparison

Gas Transmission/Marketing Edit Columns

Indraprastha Gas Quarterly Price

10-year quarterly close · BSE
Show Value Show %

News & Updates

See more…

Indraprastha Gas Pros & Cons

Pros

  • Company has a good return on equity (ROE) track record: 3 Years ROE 20%
  • Debtor days have improved from 35.13 to 31.64days.
  • Company is almost debt free.

Cons

  • Promoter holding is low: 45%.
  • The company has delivered a poor profit growth of 6% over past five years.
Want to Start Investing in Top Unlisted Stocks?

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

whatsapp