Adani Total Gas Ltd

About [ edit ]

AGL is engaged in City Gas Distribution (CGD) business and supplies natural gas to domestic, commercial, industrial and vehicle users.

  • Market Cap 152,588 Cr.
  • Current Price 1,387
  • High / Low 1,680 / 143
  • Stock P/E 316
  • Book Value 17.8
  • Dividend Yield 0.02 %
  • ROCE 31.2 %
  • ROE 28.1 %
  • Face Value 1.00

Pros

  • Company has delivered good profit growth of 42.03% CAGR over last 5 years
  • Company has a good return on equity (ROE) track record: 3 Years ROE 28.77%

Cons

  • Stock is trading at 78.15 times its book value
  • The company has delivered a poor sales growth of 8.48% over past five years.

Peer comparison

Sector: Gas Distribution Industry: Miscellaneous

Loading peers table ...

Quarterly Results

Standalone Figures in Rs. Crores / View Consolidated

Jun 2018 Sep 2018 Dec 2018 Mar 2019 Jun 2019 Sep 2019 Dec 2019 Mar 2020 Jun 2020 Sep 2020 Dec 2020 Mar 2021
373 423 457 494 451 473 489 462 197 418 496 584
270 318 350 355 316 337 333 294 120 208 283 380
Operating Profit 103 106 107 140 135 136 156 168 77 210 213 205
OPM % 28% 25% 23% 28% 30% 29% 32% 36% 39% 50% 43% 35%
Other Income 36 28 -13 9 11 12 10 12 8 -2 9 15
Interest 38 31 10 10 10 11 10 10 9 10 10 11
Depreciation 16 16 17 18 13 12 13 14 14 15 16 17
Profit before tax 85 86 66 120 123 125 144 156 63 182 195 191
Tax % 35% 39% 31% 37% 35% 4% 20% 22% 26% 26% 26% 24%
Net Profit 55 52 46 76 79 120 114 122 46 136 145 145
EPS in Rs 2.16 0.47 0.41 0.69 0.72 1.10 1.04 1.11 0.42 1.23 1.32 1.32

Profit & Loss

Standalone Figures in Rs. Crores / View Consolidated

Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021
1,129 1,087 1,374 1,719 1,875 1,696
921 809 1,008 1,275 1,280 992
Operating Profit 208 278 365 444 595 704
OPM % 18% 26% 27% 26% 32% 42%
Other Income 26 -22 80 70 44 30
Interest 43 44 125 90 41 40
Depreciation 52 56 61 67 51 63
Profit before tax 138 156 259 357 547 631
Tax % 41% 35% 36% 36% 20% 25%
Net Profit 81 101 165 229 436 472
EPS in Rs 3.17 3.94 6.41 2.08 3.97 4.29
Dividend Payout % 54% -0% -0% 12% 6% 6%
Compounded Sales Growth
10 Years:%
5 Years:8%
3 Years:7%
TTM:-10%
Compounded Profit Growth
10 Years:%
5 Years:42%
3 Years:44%
TTM:12%
Stock Price CAGR
10 Years:%
5 Years:%
3 Years:%
1 Year:819%
Return on Equity
10 Years:%
5 Years:27%
3 Years:29%
Last Year:28%

Balance Sheet

Standalone Figures in Rs. Crores / View Consolidated

Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021
257 257 110 110 110 110
Reserves 357 458 769 1,002 1,370 1,842
Borrowings 475 549 1,345 394 428 529
345 396 442 552 577 741
Total Liabilities 1,434 1,660 2,812 2,058 2,486 3,222
757 832 897 980 1,198 1,379
CWIP 157 87 102 190 342 696
Investments 49 91 189 186 291 436
471 651 1,624 701 655 711
Total Assets 1,434 1,660 2,812 2,058 2,486 3,222

Cash Flows

Standalone Figures in Rs. Crores / View Consolidated

Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021
255 258 277 356 492 654
-413 -303 -988 791 -461 -770
39 50 779 -1,077 -102 39
Net Cash Flow -118 5 68 70 -71 -78

Ratios

Standalone Figures in Rs. Crores / View Consolidated

Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021
ROCE % 22% 22% 25% 34% 31%
Debtor Days 13 19 38 18 12 22
Inventory Turnover 18.14 20.47 26.12 25.69 17.08

Shareholding Pattern

Numbers in percentages

Dec 2018 Mar 2019 Jun 2019 Sep 2019 Dec 2019 Mar 2020 Jun 2020 Sep 2020 Dec 2020 Mar 2021
74.80 74.80 74.80 74.80 74.80 74.80 74.80 74.80 74.80 74.80
21.16 21.60 21.59 21.48 21.22 20.36 19.92 20.11 20.27 19.12
0.52 0.48 0.50 0.45 0.30 0.33 0.34 0.32 0.78 2.16
3.52 3.11 3.11 3.27 3.68 4.51 4.94 4.77 4.15 3.92

Documents