GAIL

188.30

+1.62

(0.87%)

Market Cap (₹ Cr.)

₹1,22,658

52 Week High

246.30

Book Value

₹117

52 Week Low

122.90

PE Ratio

10.63

PB Ratio

1.46

PE for Sector

35.10

PB for Sector

4.38

ROE

12.83 %

ROCE

12.92 %

Dividend Yield

2.95 %

EPS

₹17.17

Industry

Gas Distribution

Sector

Miscellaneous

Investment Returns

In Long Term

In Short Term

1 Year

0.00%

2 Years

0.00%

3 Years

0.00%

4 Years

0.00%

5 Years

0.00%

Growth Rate

Revenue Growth

-8.68 %

Net Income Growth

76.97 %

Cash Flow Change

292.73 %

ROE

49.25 %

ROCE

45.94 %

EBITDA Margin (Avg.)

90.12 %

Financial Results

Quarterly Financials	Mar 2015	Jun 2015	Sept 2015	Dec 2015	Mar 2016	Jun 2016	Sept 2016	Dec 2016	Mar 2017	Jun 2017	Sept 2017	Dec 2017	Mar 2018	Jun 2018	Sept 2018	Dec 2018	Mar 2019	Jun 2019	Sept 2019	Dec 2019	Mar 2020	Jun 2020	Sept 2020	Dec 2020	Mar 2021	Jun 2021	Sept 2021	Dec 2021	Mar 2022	Jun 2022	Sept 2022	Dec 2022	Mar 2023	Jun 2023	Sept 2023	Dec 2023	Mar 2024	Jun 2024	Sept 2024
Revenue	14,530	12,635	14,438	13,667	11,880	11,292	12,195	12,408	13,920	11,523	12,683	14,695	15,734	17,418	19,611	20,136	19,629	18,462	18,480	18,080	18,266	12,328	14,367	15,925	16,115	17,582	22,285	26,422	27,385	37,742	39,277	36,054	33,860	32,480	32,368	35,049	32,955	34,045	33,625
Expenses	13,627	11,509	13,288	12,256	10,395	9,094	10,343	10,406	12,685	9,508	10,321	12,423	13,735	15,055	16,317	17,242	17,406	16,052	16,477	15,695	15,176	11,464	12,305	13,535	12,981	14,973	18,036	21,542	23,247	33,197	36,714	35,104	32,536	29,779	28,316	30,414	28,760	29,146	29,167
EBITDA	903	1,126	1,150	1,411	1,484	2,199	1,852	2,002	1,235	2,015	2,362	2,273	1,999	2,363	3,293	2,894	2,224	2,410	2,003	2,385	3,090	864	2,062	2,390	3,133	2,609	4,249	4,880	4,138	4,545	2,564	950	1,324	2,700	4,052	4,635	4,195	4,900	4,458
Operating Profit %	4 %	8 %	6 %	8 %	11 %	15 %	13 %	14 %	6 %	17 %	17 %	14 %	11 %	13 %	15 %	13 %	7 %	12 %	9 %	12 %	15 %	5 %	10 %	12 %	17 %	14 %	16 %	16 %	14 %	12 %	5 %	1 %	1 %	8 %	11 %	11 %	11 %	13 %	11 %
Depreciation	253	308	323	336	343	335	356	358	347	345	342	367	361	379	351	363	457	406	440	489	502	458	484	490	476	509	524	532	546	603	619	623	643	636	750	784	1,161	1,049	815
Interest	91	216	279	152	153	177	120	160	22	101	93	48	33	44	45	23	26	24	28	24	33	50	27	33	46	47	42	39	46	48	68	105	90	176	172	156	193	209	190
Profit Before Tax	558	602	549	923	988	1,686	1,375	1,484	866	1,569	1,927	1,858	1,604	1,940	2,897	2,507	1,740	1,981	1,536	1,872	2,556	356	1,550	1,868	2,612	2,054	3,682	4,308	3,546	3,894	1,876	223	591	1,889	3,130	3,694	2,842	3,642	3,453
Tax	-416	81	-20	88	-14	265	278	331	362	339	497	439	358	494	674	700	571	733	451	668	1,126	148	290	394	723	544	756	984	886	998	330	-40	-63	458	669	787	690	936	752
Net Profit	511	388	330	676	832	1,335	925	983	260	1,026	1,310	1,262	1,021	1,259	1,963	1,681	1,122	1,288	1,064	1,251	3,018	256	1,240	1,487	1,908	1,530	2,863	3,288	2,683	2,915	1,537	246	604	1,412	2,405	2,843	2,177	2,724	2,672
EPS in ₹	4.03	3.06	2.60	5.33	6.56	7.89	7.29	7.75	1.54	6.06	7.74	7.46	4.53	5.58	4.35	7.46	2.49	5.71	2.36	2.77	6.69	0.57	2.75	3.30	4.24	3.45	6.45	7.40	6.04	6.57	2.34	0.37	0.92	2.15	3.66	4.32	3.31	4.14	4.06

Show % Change

Above figures are in Rs. Crores

Balance Sheet

Balance Sheet	2015	2016	2017	2018	2019	2020	2021	2022	2023	2024
Total Assets	52,893	55,797	55,337	58,082	64,379	68,534	72,935	86,341	96,132	1,09,528
Fixed Assets	27,760	28,467	28,506	28,790	31,086	33,645	36,498	39,781	44,307	48,960
Current Assets	10,595	9,408	9,131	10,109	10,308	10,776	9,653	14,869	18,753	18,528
Capital Work in Progress	4,360	3,420	3,803	5,514	9,202	10,582	11,903	13,071	13,663	15,859
Investments	0	8,585	9,377	9,953	9,624	7,498	9,724	12,121	12,789	17,514
Other Assets	20,773	15,326	13,650	13,825	14,466	16,808	14,810	21,367	25,373	27,196
Total Liabilities	23,774	20,703	17,188	17,754	20,286	24,563	26,324	30,754	40,478	45,349
Current Liabilities	9,992	9,167	8,375	9,902	9,334	11,438	10,842	13,754	20,370	20,204
Non Current Liabilities	13,782	11,536	8,813	7,853	10,951	13,125	15,483	17,000	20,108	25,145
Total Equity	29,120	35,095	38,149	40,328	44,093	43,971	46,611	55,587	55,654	64,179
Reserve & Surplus	27,851	33,826	36,458	38,073	41,838	39,461	42,171	51,146	49,079	57,604
Share Capital	1,268	1,268	1,691	2,255	2,255	4,510	4,440	4,440	6,575	6,575

Show % Change

Above figures are in Rs. Crores

Cash Flow

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

Show % Change

Above figures are in Rs. Crores

Share Holding

% Holding	Mar 2021	Jun 2021	Sept 2021	Dec 2021	Mar 2022	Jun 2022	Sept 2022	Dec 2022	Mar 2023	Jun 2023	Sept 2023	Dec 2023	Mar 2024	Jun 2024	Sept 2024
Promoter	51.82 %	51.83 %	51.85 %	51.80 %	51.80 %	51.89 %	51.90 %	51.91 %	51.91 %	51.91 %	51.91 %	51.90 %	51.90 %	51.92 %	51.92 %
FIIs	15.63 %	16.96 %	18.36 %	19.69 %	19.62 %	19.92 %	19.79 %	18.04 %	16.41 %	16.09 %	14.76 %	14.24 %	14.15 %	15.18 %	16.77 %
DIIs	19.32 %	19.38 %	17.71 %	15.27 %	15.90 %	15.30 %	13.93 %	15.97 %	17.93 %	18.06 %	19.13 %	19.37 %	19.69 %	18.26 %	17.04 %
Government	8.47 %	7.95 %	7.94 %	7.93 %	7.93 %	8.04 %	7.91 %	7.91 %	7.93 %	7.93 %	7.91 %	7.91 %	7.51 %	7.51 %	7.51 %
Public / Retail	4.76 %	3.88 %	4.14 %	5.32 %	4.75 %	4.86 %	6.47 %	6.17 %	5.83 %	6.01 %	6.29 %	6.59 %	6.75 %	7.13 %	6.75 %

Show % Change

Dividend History

Peer Comparison Compare Peers on Screener

Competitors	LTP	Market Cap (₹ Cr.)	P/E Ratio	Revenue (₹ Cr.)	YoY Revenue Growth %	Net Profit (₹ Cr.)	YoY Profit Growth %	RSI
GAIL	188.30	1,22,658.48	10.63	1,34,236.26	-8.68	9,903	10.13	31.69
Adani Total Gas	601.90	73,934.73	105.37	4,518.76	2.35	668	7.48	23.22
Petronet LNG	321.85	47,055.00	11.90	53,337.79	-11.73	3,527	1.74	41.30
Gujarat Gas	453.60	31,032.63	25.24	15,796.30	-6.31	1,144	4.22	20.71
Indraprastha Gas	311.40	22,421.03	12.14	14,260.97	-0.62	1,983	-17.82	15.83
Gujarat State Petronet	332.15	18,331.23	12.34	17,481.32	-4.21	2,184	-28.32	25.11
Mahanagar Gas	1,125.35	11,123.37	9.74	6,464.97	0.84	1,276	-16.25	16.82
IRM Energy	368.40	1,530.29	24.11	914.34	-7.27	91	-53.84	30.94
Positron Energy	314.45	243.86	27.76	135.42	160.29	9	-	34.85

Corporate Action

Technical Indicators

RSI(14)

Neutral

31.69

ATR(14)

Volatile

6.82

STOCH(9,6)

Oversold

7.68

STOCH RSI(14)

Neutral

23.79

MACD(12,26)

Bearish

-1.12

ADX(14)

Strong Trend

31.11

UO(9)

Bearish

33.70

ROC(12)

Downtrend But Slowing Down

-5.93

WillR(14)

Neutral

-78.14