Industrial Gases & Fuels · Founded 1998 · www.petronetlng.in · BSE 532522 · NSE PETRONET LNG · ISIN INE347G01014
No Notes Added Yet
Business
Petronet LNG Ltd. is India's largest importer of liquefied natural gas (LNG). Its core business involves the import, regasification, and supply of natural gas. The company operates two major LNG terminals: Dahej (Gujarat), which is India's largest, and Kochi (Kerala). Petronet primarily sources LNG through long-term contracts from global suppliers and converts it back into natural gas (regasification) at its terminals. It then delivers this natural gas to its customers, largely public sector undertakings (PSUs) like GAIL, IOC, and BPCL, as well as various industrial clients. The company primarily makes money through "tolling" or regasification charges for converting LNG into natural gas, and to a lesser extent, from the sale of LNG/natural gas.
Revenue Mix
Petronet LNG operates primarily as a single business segment: LNG import and regasification. The bulk of its revenue comes from providing regasification services (processing charges) to its customers, for which it charges a fixed fee per unit of LNG handled. A smaller portion of revenue is generated from the direct sale of natural gas. Its operations are centered around its two large-scale LNG terminals at Dahej and Kochi, with Dahej being the primary contributor due to its larger capacity and better pipeline connectivity.
Industry
Petronet operates in India's natural gas sector, specifically in LNG import and regasification infrastructure. The industry structure is highly capital-intensive, with high barriers to entry due to significant upfront investment, specialized technology, land acquisition, and regulatory clearances. Petronet LNG is the market leader in India, holding the largest share of operational LNG regasification capacity. It plays a critical strategic role in India's energy security, being formed as a joint venture with major PSUs. Its position is further strengthened by its strategic location of terminals and long-term relationships with key gas off-takers.
MOAT
Petronet LNG possesses several durable advantages:
Scale and Cost Advantage: Operating the largest regasification terminal in India (Dahej) provides significant economies of scale, leading to efficient operations and potentially lower per-unit costs compared to smaller players.
Strategic Assets & Location: Its terminals are strategically located on India's west and southwest coasts, critical for meeting industrial demand.
High Entry Barriers: The massive capital expenditure, long gestation periods, complex regulatory approvals, and specialized technical expertise required for building and operating LNG terminals create formidable barriers for new entrants.
Promoter & Customer Backing: Being promoted by major Indian PSUs (GAIL, IOC, BPCL, ONGC) ensures a strong off-take commitment for the regasified gas, providing stable revenue streams through long-term contracts.
Growth Drivers
Increasing Natural Gas Demand: India's national objective to increase the share of natural gas in its energy mix (from current ~6% to 15% by 2030) will drive sustained demand for LNG imports.
Industrial & CGD Expansion: Growth in industrial sectors (fertilizers, petrochemicals, power) and the rapid expansion of City Gas Distribution (CGD) networks across India will boost gas consumption.
Terminal Capacity Expansion: Potential for brownfield expansion at existing Dahej and Kochi terminals, and exploration of new terminal projects to meet rising demand.
Diversification: Opportunities in ancillary services like LNG bunkering, small-scale LNG distribution, and potential entry into downstream petrochemicals.
Risks
Demand Volatility: Slower-than-expected growth in natural gas demand due to competition from cheaper domestic gas, renewables, or alternative fuels, or a general economic slowdown.
Regulatory & Policy Risk: Changes in government energy policy, environmental regulations, or tariff structures for regasification services.
Competition: Increased competition from new domestic LNG terminals being developed by other players, or expansion by existing ones.
Project Execution Risk: Delays or cost overruns associated with planned capacity expansions or new projects.
Geopolitical and Supply Chain Risks: Global LNG price volatility and geopolitical events can impact the availability and cost of LNG, which, while not directly affecting its tolling revenue, can influence overall demand for its services.
Management & Ownership
Petronet LNG has a unique ownership structure, being a public-private partnership. Its major promoters are leading Indian public sector undertakings: GAIL (India) Ltd., Oil & Natural Gas Corporation Ltd. (ONGC), Indian Oil Corporation Ltd. (IOCL), and Bharat Petroleum Corporation Ltd. (BPCL), each holding significant stakes. This structure ensures strategic alignment with national energy goals and provides strong institutional backing. The management team, while professional, operates within this framework, often balancing commercial objectives with national energy security imperatives. The company is publicly listed, with a diverse shareholder base beyond the promoters.
Outlook
Petronet LNG is strategically positioned as a critical infrastructure provider for India's energy transition. The long-term outlook for natural gas demand in India remains robust, driven by industrial growth, environmental mandates, and expanding city gas networks. Petronet's "toll-road" like regasification business model, underpinned by long-term contracts and promoter off-take guarantees, provides a relatively stable and predictable revenue stream. Its dominant market share and formidable barriers to entry offer a strong competitive moat. However, growth is intrinsically linked to the pace of natural gas adoption in India and the development of adequate pipeline infrastructure. Challenges include potential fluctuations in gas demand, increasing competition from other energy sources, and the execution of future capacity expansions. Overall, Petronet is expected to remain a foundational player in India's energy sector, benefiting from a supportive policy environment, but subject to the broader dynamics of the global LNG market and domestic energy consumption trends.
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 | 14747 | 13793 | 13415 | 13024 | 12227 | 12316 | 11880 | 11009 | 11164 | 9442 |
| Other Income | 157 | 154 | 178 | 202 | 196 | 197 | 217 | 234 | 214 | 200 |
| Total Income | 14904 | 13947 | 13593 | 13226 | 12423 | 12513 | 12096 | 11243 | 11377 | 9642 |
| Total Expenditure | 13042 | 12690 | 11853 | 11822 | 10980 | 10803 | 10721 | 9892 | 9966 | 7581 |
| Operating Profit | 1862 | 1257 | 1740 | 1404 | 1443 | 1710 | 1376 | 1350 | 1412 | 2061 |
| Interest | 70 | 71 | 67 | 65 | 65 | 61 | 59 | 61 | 56 | 62 |
| Depreciation | 195 | 194 | 195 | 196 | 210 | 206 | 207 | 211 | 215 | 205 |
| Exceptional Income / Expenses | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Profit Before Tax | 1597 | 992 | 1479 | 1142 | 1169 | 1443 | 1110 | 1079 | 1141 | 1794 |
| Provision for Tax | 407 | 258 | 378 | 293 | 302 | 376 | 285 | 277 | 296 | 457 |
| Profit After Tax | 1190 | 734 | 1101 | 849 | 867 | 1068 | 824 | 802 | 846 | 1338 |
| Adjustments | 23 | 30 | 5 | 22 | 35 | 27 | 17 | 28 | 24 | 33 |
| Profit After Adjustments | 1213 | 764 | 1105 | 871 | 902 | 1095 | 842 | 830 | 870 | 1371 |
| Adjusted Earnings Per Share | 8.1 | 5.1 | 7.4 | 5.8 | 6 | 7.3 | 5.6 | 5.5 | 5.8 | 9.1 |
| #(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 | 39627 | 27133 | 24616 | 30599 | 38395 | 35452 | 26023 | 43169 | 59899 | 52729 | 50982 | 43495 |
| Other Income | 156 | 173 | 347 | 317 | 446 | 364 | 359 | 298 | 523 | 608 | 773 | 865 |
| Total Income | 39783 | 27307 | 24963 | 30916 | 38841 | 35816 | 26382 | 43466 | 60422 | 53338 | 51755 | 44358 |
| Total Expenditure | 38109 | 25547 | 22024 | 27286 | 35102 | 31463 | 21323 | 37920 | 55045 | 47524 | 45458 | 38160 |
| Operating Profit | 1674 | 1760 | 2939 | 3630 | 3739 | 4353 | 5059 | 5546 | 5377 | 5814 | 6297 | 6199 |
| Interest | 308 | 239 | 210 | 163 | 99 | 403 | 336 | 317 | 331 | 290 | 258 | 238 |
| Depreciation | 329 | 322 | 369 | 412 | 411 | 776 | 784 | 768 | 764 | 777 | 806 | 838 |
| Exceptional Income / Expenses | 0 | 0 | 0 | 0 | 0 | -72 | 0 | 0 | 0 | 0 | 0 | 0 |
| Profit Before Tax | 1037 | 1214 | 2378 | 3088 | 3309 | 3116 | 3958 | 4559 | 4282 | 4748 | 5233 | 5124 |
| Provision for Tax | 132 | 286 | 655 | 977 | 1078 | 413 | 1018 | 1121 | 1094 | 1221 | 1349 | 1315 |
| Profit After Tax | 905 | 928 | 1723 | 2110 | 2231 | 2703 | 2939 | 3438 | 3188 | 3527 | 3884 | 3810 |
| Adjustments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 138 | 125 | 89 | 102 |
| Profit After Adjustments | 905 | 928 | 1723 | 2110 | 2231 | 2703 | 2939 | 3438 | 3326 | 3652 | 3973 | 3913 |
| Adjusted Earnings Per Share | 6 | 6.2 | 11.5 | 14.1 | 14.9 | 18 | 19.6 | 22.9 | 22.2 | 24.3 | 26.5 | 26 |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Sales CAGR | -3% | 6% | 8% | 3% |
| Operating Profit CAGR | 8% | 4% | 8% | 14% |
| PAT CAGR | 10% | 4% | 8% | 16% |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Share Price CAGR | -13% | 6% | 2% | 7% |
| ROE Average | 21% | 21% | 23% | 22% |
| ROCE Average | 29% | 30% | 33% | 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 | 5722 | 6662 | 8178 | 9811 | 10231 | 11121 | 11807 | 13668 | 15265 | 17410 | 19878 |
| Minority's Interest | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Borrowings | 2500 | 2233 | 1450 | 733 | 101 | 64 | 23 | 0 | 0 | 0 | 0 |
| Other Non-Current Liabilities | 1670 | 1994 | 2123 | 4195 | 2433 | 5507 | 5186 | 4957 | 8589 | 9260 | 4719 |
| Total Current Liabilities | 1472 | 3471 | 4513 | 2860 | 2484 | 2174 | 2074 | 2737 | 2946 | 4158 | 4060 |
| Total Liabilities | 11364 | 14360 | 16264 | 17600 | 15249 | 18867 | 19090 | 21362 | 26800 | 30828 | 28656 |
| Fixed Assets | 7217 | 6811 | 8423 | 8030 | 7665 | 11188 | 10313 | 9557 | 8790 | 8147 | 8836 |
| Other Non-Current Assets | 1456 | 2078 | 588 | 2552 | 1622 | 630 | 615 | 3089 | 6116 | 9787 | 4618 |
| Total Current Assets | 2691 | 5472 | 7253 | 7018 | 5962 | 7049 | 8162 | 8715 | 11893 | 12894 | 15203 |
| Total Assets | 11364 | 14360 | 16264 | 17600 | 15249 | 18867 | 19090 | 21362 | 26800 | 30828 | 28656 |
| #(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 | 1231 | 356 | 2177 | 321 | 704 | 227 | 976 | 849 | 1054 | 63 | 1723 |
| Cash Flow from Operating Activities | 901 | 3374 | 2068 | 2996 | 2141 | 2863 | 3559 | 3479 | 2519 | 4871 | 4398 |
| Cash Flow from Investing Activities | -717 | -854 | -3175 | -1278 | -72 | 941 | -927 | -1063 | -1142 | -1056 | -3189 |
| Cash Flow from Financing Activities | -1058 | -699 | -748 | -1335 | -2548 | -3055 | -2759 | -2211 | -2368 | -2154 | -2152 |
| Net Cash Inflow / Outflow | -874 | 1821 | -1856 | 383 | -478 | 749 | -127 | 205 | -991 | 1661 | -942 |
| Closing Cash & Cash Equivalent | 358 | 2177 | 321 | 704 | 227 | 976 | 849 | 1054 | 63 | 1723 | 781 |
| # | 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) | 6.03 | 6.19 | 11.49 | 14.07 | 14.87 | 18.02 | 19.59 | 22.92 | 22.17 | 24.35 | 26.48 |
| CEPS(Rs) | 8.23 | 8.33 | 13.95 | 16.81 | 17.61 | 23.2 | 24.82 | 28.04 | 26.35 | 28.69 | 31.27 |
| DPS(Rs) | 2 | 2.5 | 5 | 4.5 | 10 | 12.5 | 11.5 | 11.5 | 10 | 10 | 10 |
| Book NAV/Share(Rs) | 38.15 | 44.42 | 54.52 | 65.41 | 68.2 | 74.14 | 78.71 | 91.12 | 101.76 | 116.07 | 132.52 |
| Core EBITDA Margin(%) | 3.83 | 5.85 | 10.53 | 10.83 | 8.58 | 11.25 | 18.06 | 12.16 | 8.1 | 9.87 | 10.84 |
| EBIT Margin(%) | 3.39 | 5.35 | 10.51 | 10.62 | 8.88 | 9.93 | 16.5 | 11.3 | 7.7 | 9.55 | 10.77 |
| Pre Tax Margin(%) | 2.62 | 4.47 | 9.66 | 10.09 | 8.62 | 8.79 | 15.21 | 10.56 | 7.15 | 9 | 10.26 |
| PAT Margin (%) | 2.28 | 3.42 | 7 | 6.9 | 5.81 | 7.63 | 11.29 | 7.96 | 5.32 | 6.69 | 7.62 |
| Cash Profit Margin (%) | 3.11 | 4.6 | 8.5 | 8.24 | 6.88 | 9.81 | 14.31 | 9.74 | 6.6 | 8.16 | 9.2 |
| ROA(%) | 7.96 | 7.21 | 11.25 | 12.46 | 13.58 | 15.85 | 15.49 | 17 | 13.24 | 12.24 | 13.06 |
| ROE(%) | 15.81 | 14.98 | 23.22 | 23.46 | 22.26 | 25.32 | 25.64 | 26.99 | 22.04 | 21.59 | 20.83 |
| ROCE(%) | 15.76 | 16.31 | 26.3 | 30.01 | 30.66 | 31.24 | 36.23 | 37.35 | 31.26 | 30.2 | 28.76 |
| Receivable days | 12.54 | 15.81 | 16.31 | 16.77 | 14.18 | 15.37 | 24.39 | 19.27 | 19.89 | 25.85 | 24.67 |
| Inventory Days | 8.17 | 7.62 | 5.83 | 6.15 | 5.04 | 5.41 | 5.74 | 3.86 | 5.27 | 9.06 | 9.56 |
| Payable days | 3.16 | 7.99 | 14.63 | 17.19 | 15.19 | 14.73 | 19.41 | 12.61 | 10.88 | 17.89 | 22.36 |
| PER(x) | 14.21 | 20.27 | 17.54 | 16.44 | 16.85 | 11.09 | 11.48 | 8.45 | 10.32 | 10.82 | 11.07 |
| Price/Book(x) | 2.25 | 2.82 | 3.69 | 3.54 | 3.67 | 2.7 | 2.86 | 2.13 | 2.25 | 2.27 | 2.21 |
| Dividend Yield(%) | 1.17 | 1 | 1.24 | 1.95 | 3.99 | 6.25 | 5.11 | 5.94 | 4.37 | 3.8 | 3.41 |
| EV/Net Sales(x) | 0.39 | 0.71 | 1.3 | 1.15 | 0.92 | 0.73 | 1.14 | 0.58 | 0.48 | 0.62 | 0.69 |
| EV/Core EBITDA(x) | 9.14 | 10.93 | 10.93 | 9.72 | 9.45 | 5.97 | 5.88 | 4.51 | 5.38 | 5.59 | 5.61 |
| Net Sales Growth(%) | 0 | -31.53 | -9.28 | 24.3 | 25.48 | -7.67 | -26.6 | 65.89 | 38.76 | -11.97 | -3.31 |
| EBIT Growth(%) | 0 | 7.99 | 78.12 | 25.64 | 4.83 | 3.29 | 21.99 | 13.58 | -5.41 | 9.21 | 9 |
| PAT Growth(%) | 0 | 2.55 | 85.71 | 22.48 | 5.69 | 21.2 | 8.73 | 16.97 | -7.28 | 10.64 | 10.12 |
| EPS Growth(%) | 0 | 2.55 | 85.72 | 22.48 | 5.69 | 21.2 | 8.73 | 16.97 | -3.27 | 9.82 | 8.77 |
| Debt/Equity(x) | 0.49 | 0.39 | 0.27 | 0.15 | 0.07 | 0.04 | 0.03 | 0.02 | 0.02 | 0.02 | 0.02 |
| Current Ratio(x) | 1.83 | 1.58 | 1.61 | 2.45 | 2.4 | 3.24 | 3.93 | 3.18 | 4.04 | 3.1 | 3.74 |
| Quick Ratio(x) | 1.22 | 1.51 | 1.49 | 2.28 | 2.17 | 3.02 | 3.77 | 2.97 | 3.65 | 2.75 | 3.45 |
| Interest Cover(x) | 4.37 | 6.08 | 12.34 | 19.94 | 34.45 | 8.73 | 12.78 | 15.37 | 13.96 | 17.39 | 21.28 |
| Total Debt/Mcap(x) | 0.22 | 0.14 | 0.07 | 0.04 | 0.02 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 |
| # | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 50 | 50 | 50 | 50 | 50 | 50 | 50 | 50 | 50 | 50 |
| FII | 26.83 | 26.22 | 25.57 | 27.31 | 28.61 | 28.77 | 29.04 | 28.03 | 26.3 | 27.12 |
| DII | 10.96 | 11.36 | 12.86 | 11.8 | 11.1 | 11.18 | 10.86 | 11.65 | 13.45 | 12.93 |
| Public | 12.22 | 12.42 | 11.56 | 10.89 | 10.29 | 10.05 | 10.1 | 10.32 | 10.25 | 9.95 |
| 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 | 75 | 75 | 75 | 75 | 75 | 75 | 75 | 75 | 75 | 75 |
| FII | 40.24 | 39.32 | 38.36 | 40.97 | 42.92 | 43.16 | 43.57 | 42.04 | 39.45 | 40.68 |
| DII | 16.44 | 17.04 | 19.3 | 17.7 | 16.65 | 16.77 | 16.29 | 17.48 | 20.18 | 19.39 |
| Public | 18.32 | 18.63 | 17.34 | 16.33 | 15.44 | 15.08 | 15.15 | 15.47 | 15.38 | 14.92 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 150 | 150 | 150 | 150 | 150 | 150 | 150 | 150 | 150 | 150 |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Sales CAGR | -3% | +6% | +8% | +3% |
| Operating Profit CAGR | +8% | +4% | +8% | +14% |
| PAT CAGR | +10% | +4% | +8% | +16% |
| Share Price CAGR | -13% | +6% | +2% | +7% |
| ROE Average | +21% | +21% | +23% | +22% |
| ROCE Average | +29% | +30% | +33% | +29% |
| # | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 50 | 50 | 50 | 50 | 50 | 50 | 50 | 50 | 50 | 50 |
| FII | 26.83 | 26.22 | 25.57 | 27.31 | 28.61 | 28.77 | 29.04 | 28.03 | 26.3 | 27.12 |
| DII | 10.96 | 11.36 | 12.86 | 11.8 | 11.1 | 11.18 | 10.86 | 11.65 | 13.45 | 12.93 |
| Public | 50 | 50 | 50 | 50 | 50 | 50 | 50 | 50 | 50 | 50 |
| 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 | 75 | 75 | 75 | 75 | 75 | 75 | 75 | 75 | 75 | 75 |
| FII | 40.24 | 39.32 | 38.36 | 40.97 | 42.92 | 43.16 | 43.57 | 42.04 | 39.45 | 40.68 |
| DII | 16.44 | 17.04 | 19.3 | 17.7 | 16.65 | 16.77 | 16.29 | 17.48 | 20.18 | 19.39 |
| Public | 75 | 75 | 75 | 75 | 75 | 75 | 75 | 75 | 75 | 75 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 150 | 150 | 150 | 150 | 150 | 150 | 150 | 150 | 150 | 150 |
* 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.