Gujarat Gas

453.50

+2.25

(0.50%)

Market Cap (₹ Cr.)

₹31,033

52 Week High

689.95

Book Value

₹112

52 Week Low

424.10

PE Ratio

25.24

PB Ratio

3.89

PE for Sector

35.10

PB for Sector

4.38

ROE

21.75 %

ROCE

17.65 %

Dividend Yield

1.25 %

EPS

₹17.68

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

-6.31 %

Net Income Growth

-25.17 %

Cash Flow Change

-31.21 %

ROE

-31.90 %

ROCE

-28.37 %

EBITDA Margin (Avg.)

-15.13 %

Financial Results

Quarterly Financials	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	1,691	1,583	1,492	1,384	1,231	1,242	1,239	1,407	1,486	1,400	1,580	1,744	1,824	1,983	2,133	1,926	2,637	2,537	2,525	2,686	1,098	2,534	2,852	3,452	3,032	3,643	5,180	4,687	5,189	3,995	3,716	3,960	3,805	3,875	3,952	4,221	4,489	3,820
Expenses	1,470	1,425	1,327	1,179	1,007	1,028	1,061	1,254	1,208	1,189	1,371	1,511	1,517	1,804	1,814	1,653	2,148	2,142	2,136	2,240	897	1,780	2,219	2,882	2,288	3,206	4,907	3,984	4,563	3,334	3,102	3,368	3,394	3,349	3,528	3,543	3,915	3,268
EBITDA	221	158	165	205	223	215	178	153	278	212	209	233	307	180	319	273	489	394	389	446	201	754	633	571	744	437	273	703	626	661	614	592	412	526	424	678	574	553
Operating Profit %	11 %	9 %	10 %	14 %	18 %	17 %	14 %	10 %	18 %	15 %	13 %	13 %	14 %	8 %	14 %	13 %	18 %	15 %	15 %	16 %	17 %	29 %	22 %	16 %	24 %	12 %	5 %	15 %	12 %	16 %	16 %	14 %	10 %	13 %	10 %	14 %	12 %	14 %
Depreciation	60	58	64	63	63	65	65	64	67	68	69	68	71	72	73	72	78	80	79	80	82	86	87	88	91	95	97	102	103	106	109	109	115	118	120	121	123	130
Interest	77	56	54	60	53	54	54	48	50	50	49	48	49	49	48	50	51	53	46	42	40	34	24	18	16	12	14	14	14	13	8	6	7	8	7	7	8	8
Profit Before Tax	84	43	47	82	107	96	59	42	161	93	91	117	188	58	197	151	360	261	263	323	78	634	522	465	638	330	162	587	509	542	497	477	289	401	296	550	443	415
Tax	26	16	15	14	22	20	13	10	41	21	24	35	53	11	53	15	111	42	66	75	19	155	138	111	153	77	44	143	122	131	121	90	65	93	59	116	98	89
Net Profit	59	28	32	72	75	69	42	33	104	61	60	66	121	41	138	117	234	517	197	246	59	475	391	347	476	245	122	444	381	404	371	369	215	298	220	410	330	307
EPS in ₹	4.26	2.02	2.34	5.21	5.44	5.05	3.06	2.41	7.58	4.44	4.36	4.79	8.82	2.98	2.01	1.69	3.39	7.51	2.86	3.57	0.85	6.90	5.68	5.05	6.92	3.56	1.77	6.45	5.54	5.87	5.39	5.36	3.12	4.33	3.20	5.95	4.79	4.46

Show % Change

Above figures are in Rs. Crores

Balance Sheet

Balance Sheet	2015	2016	2017	2018	2019	2020	2021	2022	2023	2024
Total Assets	6,896	6,050	6,348	6,633	7,127	7,897	8,509	9,555	10,895	11,658
Fixed Assets	4,487	4,674	4,903	5,094	5,290	5,585	6,040	6,631	7,338	7,763
Current Assets	1,632	467	523	697	1,033	1,438	1,338	1,388	1,979	2,229
Capital Work in Progress	357	468	506	478	489	569	731	992	983	918
Investments	937	120	68	16	16	17	20	22	30	135
Other Assets	1,115	787	871	1,045	1,333	1,725	1,717	1,909	2,544	2,842
Total Liabilities	4,905	4,541	4,703	4,787	4,943	4,607	4,060	3,956	3,899	3,969
Current Liabilities	2,461	1,822	1,396	1,495	1,674	1,818	2,312	2,509	2,803	2,815
Non Current Liabilities	2,444	2,718	3,307	3,292	3,270	2,789	1,748	1,447	1,096	1,154
Total Equity	1,991	1,509	1,645	1,846	2,184	3,291	4,449	5,599	6,996	7,689
Reserve & Surplus	1,853	1,372	1,507	1,709	2,046	3,153	4,311	5,462	6,858	7,552
Share Capital	138	138	138	138	138	138	138	138	138	138

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	166	-212	-13	82	3	453	-272	-260	658	241
Investing Activities	-365	375	-458	-430	-612	-467	-612	-1,294	-1,041	-879
Operating Activities	1,094	637	701	785	964	1,422	1,659	1,662	2,378	1,634
Financing Activities	-563	-1,224	-255	-273	-349	-502	-1,318	-628	-678	-514

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	60.89 %	60.89 %	60.89 %	60.89 %	60.89 %	60.89 %	60.89 %	60.89 %	60.89 %	60.89 %	60.89 %	60.89 %	60.89 %	60.89 %	60.89 %
FIIs	8.64 %	8.17 %	7.86 %	7.72 %	5.98 %	5.18 %	5.03 %	5.17 %	4.67 %	4.47 %	3.80 %	3.34 %	3.72 %	4.31 %	4.51 %
DIIs	7.38 %	7.90 %	8.07 %	8.03 %	9.53 %	10.01 %	13.03 %	12.55 %	13.28 %	13.28 %	13.09 %	13.99 %	15.05 %	14.76 %	14.37 %
Government	0.00 %	0.00 %	0.00 %	0.00 %	0.00 %	0.00 %	7.08 %	7.01 %	7.01 %	7.01 %	7.01 %	7.01 %	7.01 %	7.01 %	7.01 %
Public / Retail	23.09 %	23.04 %	23.18 %	23.36 %	23.60 %	23.91 %	13.96 %	14.38 %	14.15 %	14.35 %	15.20 %	14.77 %	13.33 %	13.03 %	13.22 %

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	187.80	1,22,658.48	10.63	1,34,236.26	-8.68	9,903	10.13	29.20
Adani Total Gas	601.55	73,934.73	105.37	4,518.76	2.35	668	7.48	34.05
Petronet LNG	320.85	47,055.00	11.90	53,337.79	-11.73	3,527	1.74	32.85
Gujarat Gas	453.15	31,032.63	25.24	15,796.30	-6.31	1,144	4.22	19.22
Indraprastha Gas	311.70	22,421.03	12.14	14,260.97	-0.62	1,983	-17.82	16.66
Gujarat State Petronet	331.00	18,331.23	12.34	17,481.32	-4.21	2,184	-28.32	19.10
Mahanagar Gas	1,120.40	11,123.37	9.74	6,464.97	0.84	1,276	-16.25	16.84
IRM Energy	369.70	1,530.29	24.11	914.34	-7.27	91	-53.84	32.74
Positron Energy	314.45	243.86	27.76	135.42	160.29	9	-	36.49

Corporate Action

Technical Indicators

RSI(14)

Oversold

19.22

ATR(14)

Less Volatile

17.34

STOCH(9,6)

Oversold

8.95

STOCH RSI(14)

Oversold

6.92

MACD(12,26)

Bearish

-4.96

ADX(14)

Strong Trend

43.20

UO(9)

Bullish

25.09

ROC(12)

Downtrend But Slowing Down

-14.41

WillR(14)

Oversold

-92.08