Loading...
XLONGAID
Market cap14bUSD
May 23, Last price  
8.10USD
Name

Gail (India) Ltd

Chart & Performance

D1W1MN
XLON:GAID chart
P/E
45.69
P/S
3.39
EPS
15.06
Div Yield, %
67.98%
Shrs. gr., 5y
-0.57%
Rev. gr., 5y
11.92%
Revenues
1.33t
-8.54%
123,280,900,000144,163,800,000159,430,400,000181,287,700,000239,407,800,000256,772,200,000332,596,000,000441,821,400,000507,631,900,000614,987,600,000603,649,500,000544,864,000,000484,749,000,000543,581,300,000758,677,400,000723,550,000,000571,517,700,000925,320,500,0001,456,683,000,0001,332,284,600,000
Net income
98.99b
+76.27%
20,388,800,00024,390,500,00025,453,200,00027,829,000,00028,263,500,00033,278,300,00040,209,700,00044,436,100,00043,736,000,00047,862,200,00031,600,500,00022,516,200,00033,681,600,00047,990,700,00065,457,400,00094,220,500,00061,363,500,000122,560,700,00056,160,000,00098,992,200,000
CFO
125.86b
+292.73%
28,848,500,00033,964,700,00017,430,000,00037,814,600,00028,496,800,00056,363,900,00046,083,400,00051,113,100,00065,435,200,00046,151,800,00042,141,200,00059,188,100,00060,789,000,00087,687,100,00079,842,000,00083,453,600,00089,934,000,00096,285,900,00032,046,900,000125,857,200,000
Dividend
Feb 05, 20240.33368 USD/sh
Earnings
Jan 27, 2025

Profile

GAIL (India) Limited operates as a natural gas processing and distribution company in India and internationally. The company operates through Transmission Services, Natural Gas Marketing, Petrochemicals, LPG and Other Liquid Hydrocarbons, and Other segments. It is involved in the transmission and marketing of natural gas to the power, fertilizer, industrial, automotive, petrochemicals, and domestic and commercial sectors. It also markets liquefied petroleum gas (LPG), propane, pentane, naphtha, mixed fuel oil, polyethylene, and polypropylene; and manufactures petrochemicals, such as high-density polyethylene and linear low-density polyethylene under the brand names of G-Lex and G-Lene. In addition, the company generates wind and solar power. Further, the company engages in the chartering of LNG vessels. The company owns and operates approximately 14,500 km of natural gas pipeline. Additionally, the company operates 5 gas processing plants, 2 petrochemicals plants, 10 LPG pumping/receiving stations, and 8 natural gas compressor stations. GAIL (India) Limited was incorporated in 1984 and is based in New Delhi, India.
URL
https://gailonline.com/#
IPO date
Apr 02, 1997
Employees
4,823
Domiciled in
IN
Incorporated in
IN

Valuation

Title
INR in thousands, except ratios and share amounts
FYFYFYFYFYFYFYFYFYFY
2024‑032023‑032022‑032021‑032020‑032019‑032018‑032017‑032016‑032015‑03
Income
Revenues
1,332,284,600
-8.54%
1,456,683,000
57.42%
925,320,500
61.91%
Cost of revenue
1,208,313,200
1,291,879,300
737,158,400
Unusual Expense (Income)
NOPBT
123,971,400
164,803,700
188,162,100
NOPBT Margin
9.31%
11.31%
20.33%
Operating Taxes
26,922,000
16,604,900
31,598,900
Tax Rate
21.72%
10.08%
16.79%
NOPAT
97,049,400
148,198,800
156,563,200
Net income
98,992,200
76.27%
56,160,000
-54.18%
122,560,700
99.73%
Dividends
(36,205,300)
(30,692,500)
(39,953,700)
Dividend yield
3.04%
4.43%
5.78%
Proceeds from repurchase of equity
(13,288,800)
BB yield
1.92%
Debt
Debt current
66,564,000
78,187,700
27,457,600
Long-term debt
183,231,400
115,386,900
78,553,600
Deferred revenue
49,796,100
4,861,300
51,616,400
Other long-term liabilities
16,282,300
60,841,200
13,304,400
Net debt
16,025,300
(8,390,000)
(83,840,900)
Cash flow
Cash from operating activities
125,857,200
32,046,900
96,285,900
CAPEX
(125,011,700)
(88,305,600)
(69,712,800)
Cash from investing activities
(82,734,200)
(76,401,200)
(56,455,400)
Cash from financing activities
(34,573,900)
29,720,600
(39,158,900)
FCF
68,664,700
(28,817,000)
89,518,100
Balance
Cash
14,638,800
29,267,600
25,223,600
Long term investments
219,131,300
172,697,000
164,628,500
Excess cash
167,155,870
129,130,450
143,586,075
Stockholders' equity
649,493,000
1,238,510,400
643,054,600
Invested Capital
888,818,030
716,121,350
656,546,525
ROIC
12.09%
21.59%
25.98%
ROCE
11.30%
18.53%
22.34%
EV
Common stock shares outstanding
6,575,100
6,594,069
6,660,584
Price
181.05
72.18%
105.15
1.33%
103.77
-23.42%
Market cap
1,190,421,855
71.69%
693,366,345
0.32%
691,146,627
-24.57%
EV
1,208,433,155
1,274,212,445
609,217,527
EBITDA
161,086,200
191,819,400
212,380,800
EV/EBITDA
7.50
6.64
2.87
Interest
7,264,800
3,665,800
2,004,900
Interest/NOPBT
5.86%
2.22%
1.07%