Gujarat Gas Ltd

₹ 472 0.05%
02 Feb 2:43 p.m.
About

Gujarat Gas Limited (GGL) is a government company u/s 2(45) of Companies Act 2013. Formerly Known as GSPC Distribution Networks Limited(GDNL), GGL is engaged in the business of Natural gas in India. The business of natural gas involves distribution of gas from sources of supply to centres of demand and to end customers. [1]
GGL caters to its customers by providing CNG and PNG connections in domestic, Industrial, Commercial and Non commercial segments in the areas of South & Central Gujarat and Saurashtra. [2]

Key Points

Leadership position in CGD industry
Gujarat Gas Limited (GGL) is India's largest player in City Gas Distribution with 27 CGD licenses across 43 districts in 6 states of Maharashtra, Gujarat, Rajasthan, Punjab, Haryana and Madhya Pradesh and One Union Territory of Dadra & Nagar Haveli. [1]

  • Market Cap 32,513 Cr.
  • Current Price 472
  • High / Low 702 / 404
  • Stock P/E 23.9
  • Book Value 91.2
  • Dividend Yield 0.42 %
  • ROCE 30.9 %
  • ROE 25.7 %
  • Face Value 2.00

Pros

  • Company has reduced debt.
  • Company is almost debt free.
  • Company is expected to give good quarter
  • Company has delivered good profit growth of 41.7% CAGR over last 5 years
  • Company has a good return on equity (ROE) track record: 3 Years ROE 32.2%

Cons

* 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: Miscellaneous Industry: Miscellaneous

Loading peers table ...

Quarterly Results

Consolidated Figures in Rs. Crores / View Standalone

Sep 2019 Dec 2019 Mar 2020 Jun 2020 Sep 2020 Dec 2020 Mar 2021 Jun 2021 Sep 2021 Dec 2021 Mar 2022 Jun 2022 Sep 2022
2,513 2,506 2,667 1,083 2,513 2,833 3,434 3,011 3,625 5,144 4,669 5,170 3,976
2,143 2,136 2,241 897 1,780 2,219 2,882 2,288 3,206 4,907 3,972 4,563 3,334
Operating Profit 370 371 426 186 733 614 553 723 419 237 697 607 643
OPM % 15% 15% 16% 17% 29% 22% 16% 24% 12% 5% 15% 12% 16%
24 20 19 15 21 19 19 22 18 36 6 20 19
Interest 53 46 42 40 34 24 18 16 12 14 14 14 13
Depreciation 80 79 80 82 86 87 88 91 95 97 102 103 106
Profit before tax 261 264 322 79 635 522 466 638 330 163 587 510 542
Tax % -98% 25% 22% 25% 25% 25% 25% 25% 26% 25% 24% 25% 25%
Net Profit 517 197 250 59 475 391 348 477 245 123 444 382 404
EPS in Rs 7.51 2.87 3.64 0.86 6.91 5.68 5.06 6.92 3.57 1.79 6.46 5.55 5.87
Raw PDF

Profit & Loss

Consolidated Figures in Rs. Crores / View Standalone

Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 TTM
9,006 6,106 5,093 6,174 7,754 10,300 9,866 16,456 18,960
7,894 5,367 4,331 5,261 6,758 8,652 7,761 14,354 16,776
Operating Profit 1,112 739 762 913 997 1,649 2,105 2,103 2,184
OPM % 12% 12% 15% 15% 13% 16% 21% 13% 12%
101 12 18 29 95 82 70 79 81
Interest 334 250 218 206 208 205 134 82 55
Depreciation 238 245 257 272 288 318 344 385 409
Profit before tax 641 256 305 464 596 1,208 1,698 1,715 1,802
Tax % 31% 26% 28% 37% 30% 1% 25% 25%
Net Profit 447 190 221 292 418 1,199 1,270 1,287 1,354
EPS in Rs 0.99 2.76 3.20 4.25 6.08 17.41 18.45 18.70 19.67
Dividend Payout % 15% 18% 19% 19% 16% 7% 11% 11%
Compounded Sales Growth
10 Years: %
5 Years: 26%
3 Years: 29%
TTM: 47%
Compounded Profit Growth
10 Years: %
5 Years: 42%
3 Years: 44%
TTM: -7%
Stock Price CAGR
10 Years: %
5 Years: 23%
3 Years: 19%
1 Year: -32%
Return on Equity
10 Years: %
5 Years: 29%
3 Years: 32%
Last Year: 26%

Balance Sheet

Consolidated Figures in Rs. Crores / View Standalone

Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Sep 2022
138 138 138 138 138 138 138 138 138
Reserves 1,872 1,386 1,526 1,729 2,068 3,180 4,340 5,492 6,143
3,226 2,357 2,359 2,328 2,213 2,055 983 629 343
1,679 2,189 2,353 2,467 2,739 2,553 3,079 3,329 3,447
Total Liabilities 6,915 6,069 6,375 6,662 7,158 7,925 8,539 9,587 10,070
4,487 4,673 4,903 5,094 5,290 5,585 6,040 6,631 6,894
CWIP 357 468 506 478 489 569 731 992 1,023
Investments 1,118 144 92 41 42 43 48 52 53
953 784 875 1,049 1,337 1,728 1,719 1,912 2,099
Total Assets 6,915 6,069 6,375 6,662 7,158 7,925 8,539 9,587 10,070

Cash Flows

Consolidated Figures in Rs. Crores / View Standalone

Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022
1,094 637 701 785 964 1,420 1,659 1,662
-365 375 -458 -430 -612 -466 -614 -1,294
-563 -1,224 -251 -273 -349 -502 -1,318 -628
Net Cash Flow 166 -212 -9 82 3 451 -273 -260

Ratios

Consolidated Figures in Rs. Crores / View Standalone

Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022
Debtor Days 15 18 25 23 24 18 29 21
Inventory Days 2 3 4 4 4 2 3 1
Days Payable 21 19 30 23 21 16 23 12
Cash Conversion Cycle -4 2 -1 4 7 4 8 10
Working Capital Days -81 -85 -67 -55 -45 -38 -43 -23
ROCE % 12% 13% 17% 19% 29% 34% 31%

Shareholding Pattern

Numbers in percentages

Mar 2020 Jun 2020 Sep 2020 Dec 2020 Mar 2021 Jun 2021 Sep 2021 Dec 2021 Mar 2022 Jun 2022 Sep 2022 Dec 2022
60.89 60.89 60.89 60.89 60.89 60.89 60.89 60.89 60.89 60.89 60.89 60.89
9.83 9.23 9.07 9.01 8.64 8.17 7.86 7.72 5.98 5.18 5.03 5.17
7.03 7.41 7.31 7.32 7.38 7.90 8.07 8.03 9.53 10.01 13.03 12.55
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 7.08 7.01
22.24 22.47 22.73 22.78 23.09 23.04 23.18 23.36 23.60 23.91 13.96 14.38

* 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