GAIL (India) Ltd

GAIL (India) Summary Chart Analysis Peers Quarters Profit & Loss Balance Sheet Cash Flow Ratios Investors Documents

GAIL (India) Ltd

₹ 192 0.52%
22 May 11:22 a.m.
gailonline.com BSE: 532155 NSE: GAIL
About

Incorporated in 1984, GAIL, a Government of India undertaking, is an integrated natural gas company in India. It owns over 11,500 km of natural gas pipelines, over 2300 km of LPG pipelines, six LPG gas-processing units and a petrochemicals facility. It also has a joint-venture interest in Petronet LNG Ltd, Ratnagiri Gas and Power Pvt Ltd, and in the CGD business in several cities. GAIL has wholly owned subsidiaries in Singapore and the US for expanding its presence outside India in the segments of LNG, petrochemical trading and shale gas assets.

Key Points

Business Overview
GAIL is the largest state-owned natural gas processing and distribution company in India. It has a diversified business portfolio and has interests and has interests in sourcing and trading natural gas, production of LPG, Liquid hydrocarbons,, and petrochemicals, transmission of natural gas and LPG through pipelines, etc. GAIL also has interests in India and overseas in Oil and Gas Blocks, Renewable Energy, CGD, CBG, and Green Hydrogeetc. GAIL also has interests in India and overseas in Oil and Gas Blocks, Renewable Energy, CGD, CBG, and Green Hydrogen. [1]

Website BSE NSE
  • Market Cap ₹ 1,25,946 Cr.
  • Current Price ₹ 192
  • High / Low ₹ 246 / 151
  • Stock P/E 13.3
  • Book Value ₹ 107
  • Dividend Yield 3.38 %
  • ROCE 15.2 %
  • ROE 14.0 %
  • Face Value ₹ 10.0
Edit ratios

Pros

  • Stock is providing a good dividend yield of 3.38%.
  • Company has been maintaining a healthy dividend payout of 48.8%

Cons

  • Company has a low return on equity of 12.9% over last 3 years.
  • Earnings include an other income of Rs.4,841 Cr.

* 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.

Peer comparison

Sector: Gas Distribution Industry: Miscellaneous

Part of BSE 500 BSE 100 BSE 200 BSE PSU Nifty Next 50

Edit Columns
Loading peers table ...

Quarterly Results

Standalone Figures in Rs. Crores / View Consolidated

Mar 2022 Jun 2022 Sep 2022 Dec 2022 Mar 2023 Jun 2023 Sep 2023 Dec 2023 Mar 2024 Jun 2024 Sep 2024 Dec 2024 Mar 2025
26,962 37,562 38,479 35,365 32,843 32,212 31,807 34,236 32,318 33,674 32,912 34,937 35,685
23,247 33,197 36,714 35,104 32,536 29,779 28,315 30,414 28,760 29,146 29,167 32,099 32,469
Operating Profit 3,715 4,366 1,765 261 307 2,433 3,491 3,823 3,558 4,528 3,745 2,838 3,216
OPM % 14% 12% 5% 1% 1% 8% 11% 11% 11% 13% 11% 8% 9%
424 180 799 689 1,017 268 561 812 638 372 713 3,190 566
Interest 46 48 68 105 90 176 172 156 193 209 190 167 178
Depreciation 546 603 619 623 643 636 750 784 1,161 1,049 815 832 903
Profit before tax 3,546 3,894 1,876 223 591 1,889 3,130 3,694 2,842 3,642 3,453 5,029 2,701
Tax % 24% 25% 18% -10% -2% 25% 23% 23% 23% 25% 23% 23% 24%
2,683 2,915 1,537 246 604 1,412 2,405 2,843 2,177 2,724 2,672 3,867 2,049
EPS in Rs 4.03 4.43 2.34 0.37 0.92 2.15 3.66 4.32 3.31 4.14 4.06 5.88 3.12
Raw PDF

Profit & Loss

Standalone Figures in Rs. Crores / View Consolidated

Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025
57,354 56,595 51,721 48,149 53,662 75,126 71,880 56,730 91,626 144,250 130,573 137,208
50,664 51,899 47,420 41,735 46,005 65,563 63,412 50,266 77,788 137,552 117,184 122,881
Operating Profit 6,690 4,696 4,301 6,414 7,656 9,564 8,468 6,464 13,839 6,698 13,389 14,327
OPM % 12% 8% 8% 13% 14% 13% 12% 11% 15% 5% 10% 10%
1,249 924 870 873 992 1,210 1,420 1,985 2,037 2,686 2,193 4,841
Interest 366 361 800 479 275 139 108 156 174 312 697 744
Depreciation 1,171 974 1,310 1,397 1,415 1,550 1,836 1,908 2,111 2,488 3,331 3,600
Profit before tax 6,402 4,284 3,062 5,411 6,958 9,085 7,943 6,386 13,590 6,584 11,555 14,825
Tax % 32% 29% 27% 35% 34% 34% 17% 23% 24% 19% 24% 24%
4,375 3,039 2,226 3,503 4,618 6,026 6,621 4,890 10,364 5,302 8,836 11,312
EPS in Rs 6.47 4.49 3.29 5.18 6.83 8.91 9.79 7.34 15.56 8.06 13.44 17.20
Dividend Payout % 30% 25% 31% 54% 44% 27% 44% 45% 43% 62% 41% 44%
Compounded Sales Growth
10 Years: 9%
5 Years: 14%
3 Years: 14%
TTM: 5%
Compounded Profit Growth
10 Years: 12%
5 Years: 7%
3 Years: -3%
TTM: 7%
Stock Price CAGR
10 Years: 10%
5 Years: 27%
3 Years: 23%
1 Year: -5%
Return on Equity
10 Years: 13%
5 Years: 14%
3 Years: 13%
Last Year: 14%

Balance Sheet

Standalone Figures in Rs. Crores / View Consolidated

Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025
Equity Capital 1,268 1,268 1,268 1,691 2,255 2,255 4,510 4,440 4,440 6,575 6,575 6,575
Reserves 25,804 27,851 33,826 36,458 38,073 41,838 39,461 42,171 51,146 49,079 57,604 63,989
10,268 9,556 8,060 5,063 2,081 1,001 5,762 6,598 7,656 15,730 19,210 18,443
12,494 14,242 12,643 12,145 15,692 19,304 18,820 19,747 23,123 24,773 26,156 26,894
Total Liabilities 49,834 52,917 55,797 55,357 58,101 64,398 68,553 72,956 86,365 96,156 109,546 115,902
21,477 27,760 28,467 28,506 28,790 31,086 33,645 36,498 39,781 44,307 48,960 52,166
CWIP 9,728 4,360 3,420 3,803 5,514 9,202 10,582 11,903 13,071 13,662 15,859 18,843
Investments 4,289 4,322 8,585 9,377 9,953 9,624 7,498 9,724 12,121 12,789 17,514 17,484
14,341 16,475 15,326 13,671 13,844 14,485 16,828 14,831 21,392 25,398 27,214 27,409
Total Assets 49,834 52,917 55,797 55,357 58,101 64,398 68,553 72,956 86,365 96,156 109,546 115,902

Cash Flows

Standalone Figures in Rs. Crores / View Consolidated

Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025
4,922 2,444 4,071 5,761 8,663 7,876 6,888 8,373 8,754 2,808 11,848 15,568
-3,232 -964 -671 -380 -2,568 -5,437 -6,829 -4,170 -4,413 -6,553 -8,002 -6,056
-1,397 -2,989 -3,318 -5,238 -5,470 -3,365 338 -3,539 -4,186 2,552 -3,431 -9,212
Net Cash Flow 293 -1,509 82 143 624 -925 398 664 155 -1,194 415 301

Ratios

Standalone Figures in Rs. Crores / View Consolidated

Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025
Debtor Days 18 20 19 21 21 20 23 22 29 26 27 24
Inventory Days 18 17 14 17 17 15 19 22 16 15 18 19
Days Payable 32 27 25 27 35 25 26 36 28 21 23 26
Cash Conversion Cycle 4 10 8 11 3 10 16 8 17 21 22 18
Working Capital Days -6 -2 -11 -4 -18 -1 3 -11 4 12 9 8
ROCE % 18% 12% 9% 14% 17% 22% 17% 13% 24% 10% 16% 15%

Shareholding Pattern

Numbers in percentages

Jun 2022Sep 2022Dec 2022Mar 2023Jun 2023Sep 2023Dec 2023Mar 2024Jun 2024Sep 2024Dec 2024Mar 2025
51.89% 51.90% 51.91% 51.91% 51.91% 51.91% 51.90% 51.90% 51.92% 51.92% 51.90% 51.88%
19.92% 19.79% 18.04% 16.40% 16.09% 14.76% 14.24% 14.17% 15.20% 16.79% 16.05% 14.79%
15.30% 13.93% 15.97% 17.93% 18.06% 19.14% 19.37% 19.56% 18.13% 16.92% 17.59% 19.02%
8.04% 7.91% 7.91% 7.93% 7.93% 7.91% 7.92% 7.63% 7.63% 7.62% 7.61% 7.61%
4.86% 6.47% 6.18% 5.83% 6.01% 6.30% 6.58% 6.75% 7.14% 6.76% 6.84% 6.68%
No. of Shareholders 7,75,6019,64,1229,52,7179,25,2229,07,3399,45,49810,11,14512,27,20915,17,62215,50,41616,02,02816,71,482

* The classifications might have changed from Sep'2022 onwards. The new XBRL format added more details from Sep'22 onwards.

Classifications such as banks and foreign portfolio investors were not available earlier. The sudden changes in FII or DII can be because of these changes.

Click on the line-items to see the names of individual entities.

Documents

Announcements

Annual reports

DRHP

Credit ratings

Concalls