Key Financials Snapshot

TTM · Consolidated · ₹ in Cr
Market Cap
₹10291 Cr.
Stock P/E
12.2
P/B
1.6
Current Price
₹1041.8
Book Value
₹ 670.2
Face Value
10
52W High
₹1314.9
52W Low
₹ 902
Dividend Yield
2.88%

Mahanagar Gas Overview

Business

Mahanagar Gas Ltd. (MGL) is one of India's leading City Gas Distribution (CGD) companies. Its core business involves the distribution of natural gas to various customer segments within its authorized geographical areas, primarily Mumbai and its adjacent districts (Thane, Raigad). The company constructs, operates, and maintains a vast network of pipelines and dispensing stations to supply Piped Natural Gas (PNG) to domestic, commercial, and industrial customers, and Compressed Natural Gas (CNG) to the transport sector (vehicles). MGL makes money by procuring natural gas and selling it to these end-users, with the difference covering operating costs, infrastructure development, and profit margins.

Revenue Mix

MGL's revenue is primarily derived from two major segments:

Compressed Natural Gas (CNG): Supplies natural gas for vehicles (cars, auto-rickshaws, taxis, buses) through its network of CNG dispensing stations. This segment typically contributes the largest portion of sales volumes and revenue for CGD companies in India due to high adoption in metropolitan areas.

Piped Natural Gas (PNG): Distributes natural gas directly through pipelines to:

Domestic households: For cooking and water heating.

Commercial establishments: Restaurants, hotels, bakeries.

Industrial units: Manufacturing plants and small and medium enterprises.

While specific percentage breakdowns fluctuate, CNG generally accounts for a significant majority of MGL's sales volumes, followed by domestic PNG, and then commercial/industrial PNG.

Industry

The City Gas Distribution (CGD) industry in India is highly regulated by the Petroleum and Natural Gas Regulatory Board (PNGRB). It operates on a geographical area (GA) basis, where a single entity is typically granted exclusive rights for laying, building, and expanding the CGD network for a certain period. MGL is a well-established and major player in this industry, primarily serving the high-density Mumbai Metropolitan Region and parts of Thane and Raigigad districts. It holds a strong competitive position in its authorized GAs due to its first-mover advantage, extensive existing infrastructure, and deep market penetration compared to potential new entrants.

MOAT

MGL possesses a significant competitive advantage stemming from a "network effect" and "regulatory protection," creating a de facto geographical monopoly:

Extensive Network & High Capital Costs: The company has laid down a vast and complex network of pipelines and infrastructure in its GAs over decades. Replicating this network requires immense capital expenditure, time, and overcoming significant right-of-way challenges, making it an extremely high barrier to entry.

Exclusivity Rights: PNGRB awards geographical exclusivity for network development and marketing. While marketing exclusivity eventually expires, the physical infrastructure advantage remains.

Switching Costs: For PNG users, the cost and inconvenience of switching to alternative fuels (like LPG cylinders) after investing in PNG-compatible appliances are high. For CNG users, the network of dispensing stations provides convenience and lower running costs compared to petrol/diesel, creating stickiness.

Growth Drivers

Expansion within existing GAs: Deepening penetration of PNG to unserved domestic, commercial, and industrial customers, and increasing CNG station density in Mumbai, Thane, and Raigad.

New Geographical Areas (GAs): Winning new GAs in PNGRB bidding rounds, such as the recent acquisition of the Alibaug, Pen, and Uran GA, provides fresh avenues for network development and customer acquisition.

Government Push for Gas-Based Economy: The Indian government's emphasis on cleaner fuels and increasing the share of natural gas in the energy basket provides long-term tailwinds.

Increasing Vehicle Population & CNG Adoption: Growth in new vehicle sales and conversion of existing petrol/diesel vehicles to CNG, driven by economic and environmental benefits.

Industrial & Commercial Demand: Increasing industrial activity and the preference for cleaner, more reliable fuel source for commercial establishments.

Risks

Regulatory Risks: Changes in PNGRB regulations, gas allocation policies, pricing mechanisms, or premature withdrawal of exclusivity rights can impact profitability and growth.

Input Gas Price Volatility: MGL's profitability is sensitive to fluctuations in the price of natural gas, which is influenced by domestic production, international LNG prices, and foreign exchange rates. The ability to pass on price increases to consumers is critical.

Competition from Alternative Fuels: The rise of electric vehicles (EVs) poses a long-term threat to CNG demand. In the domestic segment, LPG remains a competitive alternative.

Infrastructure Development Challenges: Obtaining right-of-way permissions, land acquisition, and managing public objections for pipeline laying can cause delays and cost overruns.

Macroeconomic Slowdown: A slowdown in economic activity can impact industrial demand for PNG and general vehicle usage, affecting CNG sales.

Management & Ownership

MGL's promoters are GAIL (India) Ltd., a leading Indian public sector natural gas company, and Shell Gas B.V. (formerly BG Asia Pacific Holdings Pte. Limited), a subsidiary of Shell plc, one of the world's largest energy companies. Both entities hold significant equity stakes in MGL. This promoter background brings substantial industry expertise, technical know-how, and governance standards. The management team typically consists of professionals with experience in the gas and infrastructure sectors, often with prior associations with the promoter entities. The remaining shares are publicly held.

Outlook

MGL operates in a fundamentally strong industry driven by the increasing adoption of cleaner fuels and a growing economy. Its established infrastructure and existing market dominance in the Mumbai Metropolitan Region provide a stable base. Growth is expected to come from deepening penetration within its current GAs and expanding into new GAs won through bidding rounds, supported by government initiatives to promote natural gas usage. However, the company faces inherent risks from input gas price volatility, potential regulatory interventions impacting pricing power or exclusivity, and the long-term competitive threat from alternative fuels like electric vehicles for its crucial CNG segment. Balancing these growth opportunities with effective risk management and capital allocation will be key to its future performance.

Mahanagar Gas Share Price

Live · BSE / NSE · Inception: 1995
₹ | |
Volume
Price

Key Financials — Profit & Loss

₹ in Cr · Consolidated · annual

Mahanagar Gas Quarterly Results

#(Fig in Cr.) Mar 2024 Jun 2024 Sep 2024 Dec 2024 Mar 2025 Jun 2025 Sep 2025 Dec 2025 Mar 2026 Jun 2026
Net Sales 1771 1832 1963 2032 2152 2282 2256 2268 2259 2599
Other Income 44 36 47 42 42 32 29 30 29 30
Total Income 1816 1868 2010 2073 2194 2314 2285 2298 2288 2629
Total Expenditure 1376 1395 1549 1707 1757 1781 1919 1916 1999 2256
Operating Profit 439 472 460 367 437 533 367 382 289 373
Interest 6 3 3 3 4 5 5 6 5 6
Depreciation 81 83 84 90 95 96 104 104 106 109
Exceptional Income / Expenses 0 0 0 0 0 0 0 0 0 0
Profit Before Tax 352 386 373 273 338 432 258 272 178 258
Provision for Tax 92 97 86 50 95 113 65 70 47 65
Profit After Tax 261 289 287 223 242 319 193 202 131 193
Adjustments 0 0 0 0 -1 -1 -2 -1 -1 0
Profit After Adjustments 261 289 287 223 241 319 191 201 130 193
Adjusted Earnings Per Share 26.4 29.2 29 22.6 24.4 32.3 19.4 20.4 13.2 19.5

Mahanagar Gas Profit & Loss

#(Fig in Cr.) Mar 2023 Mar 2024 Mar 2025 Mar 2026 TTM
Net Sales 6299 6290 7264 8246 9382
Other Income 112 175 170 120 118
Total Income 6411 6465 7434 8366 9500
Total Expenditure 5115 4446 5697 6795 8090
Operating Profit 1296 2019 1737 1570 1411
Interest 9 13 14 21 22
Depreciation 231 277 352 410 423
Exceptional Income / Expenses 0 0 0 0 0
Profit Before Tax 1056 1728 1370 1135 966
Provision for Tax 265 443 329 294 247
Profit After Tax 790 1285 1040 841 719
Adjustments 0 0 0 1 -4
Profit After Adjustments 790 1285 1040 841 715
Adjusted Earnings Per Share 80 130.1 105.3 85.2 72.5

Mahanagar Gas Balance Sheet

#(Fig in Cr.) Mar 2023 Mar 2024 Mar 2025 Mar 2026
Shareholder's Funds 4134 5138 5877 6428
Minority's Interest 0 5 15 14
Borrowings 0 0 0 0
Other Non-Current Liabilities 337 410 534 581
Total Current Liabilities 1561 1700 1875 1959
Total Liabilities 6032 7253 8302 8981
Fixed Assets 3026 4235 4854 5392
Other Non-Current Assets 1000 1111 1501 1753
Total Current Assets 2006 1908 1946 1837
Total Assets 6032 7253 8302 8981

Mahanagar Gas Cash Flow

#(Fig in Cr.) Mar 2023 Mar 2024 Mar 2025 Mar 2026
Opening Cash & Cash Equivalents 82 118 129 152
Cash Flow from Operating Activities 969 1568 1407 1162
Cash Flow from Investing Activities -649 -1082 -1053 -888
Cash Flow from Financing Activities -285 -499 -332 -369
Net Cash Inflow / Outflow 35 -13 22 -95
Closing Cash & Cash Equivalent 118 129 152 57

Mahanagar Gas Ratios

# Mar 2023 Mar 2024 Mar 2025 Mar 2026
Earnings Per Share (Rs) 79.98 130.06 105.31 85.15
CEPS(Rs) 103.38 158.13 140.94 126.59
DPS(Rs) 26 30 30 30
Book NAV/Share(Rs) 418.53 520.19 595.01 650.7
Core EBITDA Margin(%) 17.11 26.67 19.64 16
EBIT Margin(%) 15.39 25.18 17.34 12.75
Pre Tax Margin(%) 15.25 24.99 17.16 12.52
PAT Margin (%) 11.42 18.58 13.04 9.27
Cash Profit Margin (%) 14.75 22.59 17.45 13.79
ROA(%) 13.1 19.34 13.37 9.73
ROE(%) 19.11 27.71 18.88 13.66
ROCE(%) 25.76 37.56 25.12 18.78
Receivable days 15.51 15.59 15.11 16.56
Inventory Days 1.78 2 2.16 2.31
Payable days 26.52 33.54 30.38 29.49
PER(x) 12.31 10.48 13.17 10.89
Price/Book(x) 2.35 2.62 2.33 1.42
Dividend Yield(%) 2.64 2.2 2.16 3.24
EV/Net Sales(x) 1.51 2.07 1.84 1.1
EV/Core EBITDA(x) 7.33 6.46 7.7 5.76
Net Sales Growth(%) 0 -0.15 15.48 13.52
EBIT Growth(%) 0 63.52 -20.54 -16.49
PAT Growth(%) 0 62.61 -19.03 -19.19
EPS Growth(%) 0 62.61 -19.03 -19.14
Debt/Equity(x) 0 0 0 0
Current Ratio(x) 1.29 1.12 1.04 0.94
Quick Ratio(x) 1.26 1.1 1.01 0.91
Interest Cover(x) 113.41 130.93 98.41 55.13
Total Debt/Mcap(x) 0 0 0 0

Growth Rates

Compounded annual
# 1 Year 3 Year 5 Year 10 Year
Sales CAGR +14% +9% — —
Operating Profit CAGR -10% +7% — —
PAT CAGR -19% +2% — —
Share Price CAGR -19% -2% 0% +3%
ROE Average +14% +20% +20% +20%
ROCE Average +19% +27% +27% +27%

Mahanagar Gas Shareholding Pattern

Latest · Sep 2026
100% held
Promoters 32.5 %
FII 23.46 %
DII (MF + Insurance) 32.27 %
Public (retail) 11.78 %
# Jun 2024 Sep 2024 Dec 2024 Mar 2025 Jun 2025 Sep 2025 Dec 2025 Mar 2026 Jun 2026 Sep 2026
Promoter 32.532.532.532.532.532.532.532.532.532.5
FII 31.4934.225.7523.7625.4823.624.8924.1423.2123.46
DII 26.6725.4631.133.8232.5232.8930.8331.0132.5332.27
Public 9.347.8410.649.929.511.0211.7812.3511.7511.78
Others 0000000000
Total 100100100100100100100100100100

Mahanagar Gas Peer Comparison

Gas Transmission/Marketing Edit Columns

Mahanagar Gas Quarterly Price

10-year quarterly close · BSE
Show Value Show %

News & Updates

See more…

Mahanagar Gas Pros & Cons

Pros

  • Company has a good return on equity (ROE) track record: 3 Years ROE 20%
  • Debtor days have improved from 30.38 to 29.49days.
  • Company is almost debt free.

Cons

  • Promoter holding is low: 32.5%.
Want to Start Investing in Top Unlisted Stocks?

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

whatsapp