Indraprastha Gas Ltd

IGL is in the business of City Gas Distribution presently operating in Delhi including adjoining areas of Noida, Greater Noida, Ghaziadbad, Gurugram and Rewari.

Pros:
Company is virtually debt free.
Company has been maintaining a healthy dividend payout of 21.02%
Cons:

Peer Comparison Sector: Gas Distribution // Industry: Miscellaneous

Loading peers table ...

Quarterly Results Standalone Figures in Rs. Crores / View Consolidated

Sep 2016 Dec 2016 Mar 2017 Jun 2017 Sep 2017 Dec 2017 Mar 2018 Jun 2018 Sep 2018 Dec 2018 Mar 2019 Jun 2019
966 947 1,002 1,038 1,112 1,170 1,214 1,289 1,422 1,510 1,543 1,576
728 705 790 760 830 907 923 992 1,113 1,191 1,211 1,218
Operating Profit 239 242 212 277 282 263 291 296 308 320 331 358
OPM % 25% 26% 21% 27% 25% 22% 24% 23% 22% 21% 21% 23%
Other Income 21 15 21 18 25 33 27 25 33 38 51 35
Interest 0 0 1 0 0 0 1 1 1 1 0 2
Depreciation 42 42 24 44 45 45 47 47 50 51 52 60
Profit before tax 218 214 207 251 261 250 270 273 290 306 330 332
Tax % 34% 32% 35% 36% 35% 34% 35% 36% 35% 35% 32% 34%
Net Profit 144 145 134 161 169 166 175 176 187 198 226 218
EPS in Rs 2.06 2.07 1.92 0.46 2.41 2.37 2.50 2.51 2.68 2.83 3.22 3.12
Notes Notes Notes Notes Notes Notes Notes Notes Notes Notes Notes Notes

Profit & Loss Standalone Figures in Rs. Crores / View Consolidated

Mar 2008 Mar 2009 Mar 2010 Mar 2011 Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 TTM
706 853 1,078 1,746 2,517 3,367 3,914 3,681 3,686 3,815 4,535 5,765 6,051
404 550 694 1,251 1,883 2,603 3,131 2,887 2,910 2,851 3,420 4,508 4,733
Operating Profit 302 302 384 495 634 764 783 794 775 964 1,115 1,257 1,317
OPM % 43% 35% 36% 28% 25% 23% 20% 22% 21% 25% 25% 22% 22%
Other Income 23 26 21 7 8 12 21 34 29 65 100 146 158
Interest 1 2 3 14 49 61 45 30 10 1 2 2 3
Depreciation 63 67 77 103 143 187 220 149 156 167 181 201 214
Profit before tax 261 259 324 386 450 528 540 649 638 861 1,032 1,200 1,258
Tax % 33% 33% 34% 33% 32% 33% 33% 33% 34% 34% 35% 34%
Net Profit 174 172 216 260 306 354 360 438 419 571 671 787 829
EPS in Rs 2.36 2.33 2.93 3.55 4.22 4.87 4.96 6.01 5.99 8.16 9.58 11.24 11.85
Dividend Payout % 32% 32% 29% 27% 23% 22% 21% 19% 20% 21% 21% 21%
* Sales is net of excise duty and discounts
Compounded Sales Growth
10 Years:21.06%
5 Years:8.05%
3 Years:16.08%
TTM:26.47%
Compounded Profit Growth
10 Years:15.67%
5 Years:15.48%
3 Years:20.82%
TTM:20.97%
Stock Price CAGR
10 Years:27.38%
5 Years:34.95%
3 Years:29.50%
1 Year:49.15%
Return on Equity
10 Years:21.79%
5 Years:20.09%
3 Years:20.02%
Last Year:19.36%

Balance Sheet Standalone Figures in Rs. Crores / View Consolidated

Mar 2008 Mar 2009 Mar 2010 Mar 2011 Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019
140 140 140 140 140 140 140 140 140 140 140 140
Reserves 436 543 685 864 1,089 1,353 1,623 1,958 2,376 2,787 3,373 3,990
Borrowings 7 27 55 282 539 458 352 145 0 0 0 0
172 177 231 483 562 688 744 839 877 1,188 1,428 1,837
Total Liabilities 755 887 1,112 1,769 2,330 2,639 2,860 3,083 3,393 4,114 4,941 5,966
358 439 651 1,159 1,580 1,847 1,895 1,956 2,019 2,117 2,432 2,877
CWIP 59 82 183 327 375 291 262 254 267 352 386 478
Investments 109 104 17 42 98 143 117 291 259 677 1,148 1,544
230 262 261 241 277 358 585 582 848 968 975 1,068
Total Assets 755 887 1,112 1,769 2,330 2,639 2,860 3,083 3,393 4,114 4,941 5,966

Cash Flows Standalone Figures in Rs. Crores / View Consolidated

Mar 2008 Mar 2009 Mar 2010 Mar 2011 Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019
204 219 327 410 612 643 648 664 653 946 879 1,157
-75 -151 -374 -757 -606 -362 -300 -364 -175 -1,114 -717 -1,121
-49 -66 -66 268 65 -218 -241 -327 -256 -160 -84 -169
Net Cash Flow 81 2 -112 -79 71 63 106 -27 223 -328 78 -133

Ratios Standalone Figures in Rs. Crores / View Consolidated

Mar 2008 Mar 2009 Mar 2010 Mar 2011 Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019
ROCE % 50% 40% 41% 37% 33% 32% 29% 31% 27% 32% 31% 30%
Debtor Days 12 14 11 16 19 19 20 23 25 19 18 14
Inventory Turnover 31.51 35.08 39.68 53.48 66.32 81.00 94.63 88.63 70.84 65.14 80.57 104.22