Nifty
:
23587.50
Sensex
:
78041.59
-364.20 (-1.52%)
-1176.46 (-1.49%)
Nifty
Sensex
:
:
23587.50
78041.59
-364.20 (-1.52%)
-1176.46 (-1.49%)

Indraprastha Gas Ltd.

Gas Transmission/Marketing

Rating :
N/A

BSE: 532514 | NSE: IGL

NSE BSE
388.30
20-Dec-2024
  • Open
  • High
  • Low
  • Previous Close
  •  390.05
  •  395.50
  •  384.10
  •  389.85
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  4058988
  •  15825.95
  •  570.35
  •  306.10

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 27,153.03
  • 14.71
  • 2
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 25,328.40
  • 2.32%
  • 2.57

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 45.00%
  • 0.80%
  • 6.20%
  • FII
  • DII
  • Others
  • 19.29%
  • 28.10%
  • 0.61%

Chart

Price | P:E | P:BV | EV:EBITDA | MCap:Sales | EPS

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 14.29
  • 16.64
  • 22.00

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 11.56
  • 9.23
  • 4.71

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 16.42
  • 12.64
  • 9.73

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 25.51
  • 19.60
  • 17.48

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 5.09
  • 4.53
  • 3.58

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 16.25
  • 15.72
  • 12.41

Earnings Forecasts:

Description
2024
2025
2026
2027
Adj EPS
28.36
26.25
28.03
31.34
P/E Ratio
11.27
12.17
11.4
10.2
Revenue
14000
15144
16242
17391
EBITDA
2365
2353
2638
2762
Net Income
1985
1865
1999
2122
ROA
14.8
12.4
12.2
11.4
P/Bk Ratio
2.32
2
1.76
1.55
ROE
22.6
18.19
17.14
16
FCFF
512.32
767.5
858.3
879.27
FCFF Yield
2.63
3.94
4.41
4.52

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Sep 24
Sep 23
Var%
Jun 24
Jun 23
Var%
Mar 24
Mar 23
Var%
Dec 23
Dec 22
Var%
Net Sales
4,088.40
3,822.53
6.96%
3,891.47
3,761.85
3.45%
3,964.42
4,056.44
-2.27%
3,926.19
4,089.03
-3.98%
Expenses
3,553.52
3,165.59
12.25%
3,311.16
3,119.47
6.14%
3,443.25
3,595.61
-4.24%
3,363.86
3,660.56
-8.11%
EBITDA
534.88
656.94
-18.58%
580.31
642.38
-9.66%
521.17
460.83
13.09%
562.33
428.47
31.24%
EBIDTM
13.08%
17.19%
14.91%
17.08%
13.15%
11.36%
14.32%
10.48%
Other Income
83.02
61.67
34.62%
72.36
45.66
58.48%
79.89
70.89
12.70%
54.57
55.74
-2.10%
Interest
2.32
2.46
-5.69%
2.22
2.37
-6.33%
2.57
2.55
0.78%
1.77
2.61
-32.18%
Depreciation
118.52
102.23
15.93%
114.43
98.93
15.67%
110.89
93.77
18.26%
101.91
92.49
10.18%
PBT
497.06
613.92
-19.04%
536.02
586.74
-8.64%
487.60
435.40
11.99%
513.22
389.11
31.90%
Tax
133.41
151.41
-11.89%
136.57
148.34
-7.93%
135.83
105.65
28.57%
123.52
110.85
11.43%
PAT
363.65
462.51
-21.37%
399.45
438.40
-8.88%
351.77
329.75
6.68%
389.70
278.26
40.05%
PATM
8.89%
12.10%
10.26%
11.65%
8.87%
8.13%
9.93%
6.80%
EPS
6.50
7.90
-17.72%
6.87
7.46
-7.91%
6.20
5.68
9.15%
6.81
4.77
42.77%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Net Sales
15,870.48
14,000.02
14,132.63
7,709.96
4,940.80
6,485.27
5,764.84
4,535.47
3,814.78
3,685.79
3,680.99
Net Sales Growth
0.89%
-0.94%
83.30%
56.05%
-23.82%
12.50%
27.11%
18.89%
3.50%
0.13%
 
Cost Of Goods Sold
10,287.43
9,813.14
10,436.02
4,392.33
2,229.54
3,679.36
3,397.32
2,491.41
2,083.72
2,276.11
2,340.81
Gross Profit
5,583.05
4,186.88
3,696.61
3,317.63
2,711.26
2,805.91
2,367.52
2,044.06
1,731.06
1,409.68
1,340.18
GP Margin
35.18%
29.91%
26.16%
43.03%
54.87%
43.27%
41.07%
45.07%
45.38%
38.25%
36.41%
Total Expenditure
13,671.79
11,617.98
12,090.92
5,817.30
3,447.13
4,953.44
4,497.16
3,412.13
2,845.44
2,906.84
2,883.25
Power & Fuel Cost
-
479.29
494.12
358.65
224.05
231.87
209.58
173.69
149.09
147.10
136.16
% Of Sales
-
3.42%
3.50%
4.65%
4.53%
3.58%
3.64%
3.83%
3.91%
3.99%
3.70%
Employee Cost
-
228.36
188.18
175.95
134.39
151.70
142.55
106.05
91.71
78.36
66.01
% Of Sales
-
1.63%
1.33%
2.28%
2.72%
2.34%
2.47%
2.34%
2.40%
2.13%
1.79%
Manufacturing Exp.
-
664.82
609.97
544.29
545.22
556.66
476.47
408.43
338.40
285.53
247.87
% Of Sales
-
4.75%
4.32%
7.06%
11.04%
8.58%
8.27%
9.01%
8.87%
7.75%
6.73%
General & Admin Exp.
-
299.83
264.68
229.37
232.62
241.30
189.55
164.34
144.83
76.68
73.37
% Of Sales
-
2.14%
1.87%
2.97%
4.71%
3.72%
3.29%
3.62%
3.80%
2.08%
1.99%
Selling & Distn. Exp.
-
49.86
38.05
42.31
41.25
41.95
12.40
10.19
5.41
4.04
9.39
% Of Sales
-
0.36%
0.27%
0.55%
0.83%
0.65%
0.22%
0.22%
0.14%
0.11%
0.26%
Miscellaneous Exp.
-
82.68
59.90
74.40
40.06
50.60
69.29
58.02
32.28
39.02
9.39
% Of Sales
-
0.59%
0.42%
0.96%
0.81%
0.78%
1.20%
1.28%
0.85%
1.06%
0.26%
EBITDA
2,198.69
2,382.04
2,041.71
1,892.66
1,493.67
1,531.83
1,267.68
1,123.34
969.34
778.95
797.74
EBITDA Margin
13.85%
17.01%
14.45%
24.55%
30.23%
23.62%
21.99%
24.77%
25.41%
21.13%
21.67%
Other Income
289.84
260.95
217.23
176.64
114.83
143.18
128.45
90.56
45.92
24.17
30.79
Interest
8.88
27.55
26.84
24.76
22.02
20.31
12.75
8.56
6.80
14.13
34.52
Depreciation
445.75
413.96
363.36
317.06
290.39
252.25
201.07
181.29
167.07
156.25
148.72
PBT
2,033.90
2,201.48
1,868.74
1,727.48
1,296.09
1,402.45
1,182.31
1,024.05
841.39
632.74
645.29
Tax
529.33
559.10
482.72
450.93
249.35
307.51
427.17
374.22
297.58
229.13
211.31
Tax Rate
26.03%
25.40%
25.83%
26.10%
19.24%
21.93%
36.13%
36.54%
35.37%
36.21%
32.75%
PAT
1,504.57
1,985.07
1,639.65
1,502.27
1,172.55
1,094.94
755.14
649.83
543.81
403.61
433.98
PAT before Minority Interest
1,507.93
1,983.40
1,639.65
1,502.27
1,172.55
1,094.94
755.14
649.83
543.81
403.61
433.98
Minority Interest
3.36
1.67
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PAT Margin
9.48%
14.18%
11.60%
19.48%
23.73%
16.88%
13.10%
14.33%
14.26%
10.95%
11.79%
PAT Growth
-0.29%
21.07%
9.14%
28.12%
7.09%
45.00%
16.21%
19.50%
34.74%
-7.00%
 
EPS
21.49
28.36
23.42
21.46
16.75
15.64
10.79
9.28
7.77
5.77
6.20

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Shareholder's Funds
9,633.37
7,931.24
7,586.04
6,334.43
5,357.97
4,315.71
3,646.95
3,011.69
2,570.42
2,115.40
Share Capital
140.00
140.00
140.00
140.00
140.00
140.00
140.00
140.00
140.00
140.00
Total Reserves
9,493.37
7,791.24
7,446.04
6,194.43
5,217.97
4,175.71
3,506.95
2,871.69
2,430.42
1,975.40
Non-Current Liabilities
489.62
454.79
408.47
371.68
390.89
336.86
273.21
222.72
193.34
283.77
Secured Loans
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
145.31
Unsecured Loans
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Long Term Provisions
32.60
27.99
26.75
25.64
23.47
19.55
12.83
20.34
14.52
11.28
Current Liabilities
4,080.51
4,237.25
3,107.70
2,343.87
1,795.49
1,530.72
1,176.31
958.61
685.28
1,036.71
Trade Payables
984.80
904.32
786.69
418.60
224.96
326.06
338.58
274.00
161.26
189.16
Other Current Liabilities
2,478.16
2,817.11
1,864.69
1,578.26
1,313.24
1,039.42
836.82
683.95
523.42
397.42
Short Term Borrowings
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Short Term Provisions
617.55
515.82
456.32
347.01
257.29
165.24
0.91
0.66
0.60
450.13
Total Liabilities
14,219.96
12,623.28
11,102.21
9,049.98
7,544.35
6,183.29
5,096.47
4,193.02
3,449.04
3,435.88
Net Block
6,603.28
5,733.54
5,001.74
4,320.87
3,556.90
2,876.85
2,432.03
2,117.15
2,019.19
1,955.81
Gross Block
8,670.49
7,388.92
6,340.12
5,450.05
4,414.31
3,518.41
2,888.58
2,399.62
2,147.42
3,176.13
Accumulated Depreciation
2,067.21
1,655.38
1,338.38
1,129.18
857.41
641.56
456.55
282.47
128.23
1,220.32
Non Current Assets
9,856.52
8,893.78
7,339.52
5,954.47
5,046.71
3,940.92
3,313.88
2,862.96
2,637.96
2,489.59
Capital Work in Progress
1,396.44
1,433.74
1,378.60
846.94
776.69
478.08
386.02
351.79
266.92
254.10
Non Current Investment
1,341.48
1,102.80
908.01
720.70
630.22
492.07
426.43
366.06
326.96
266.94
Long Term Loans & Adv.
232.05
122.37
49.59
64.51
55.41
58.63
48.31
12.38
13.20
12.49
Other Non Current Assets
283.27
501.33
1.58
1.45
27.49
35.29
21.09
15.58
11.69
0.25
Current Assets
4,363.44
3,729.50
3,762.69
3,095.51
2,497.64
2,242.37
1,782.59
1,330.06
811.08
946.29
Current Investments
880.62
419.13
1,717.68
1,567.70
0.00
1,285.87
889.57
417.87
0.00
41.19
Inventories
52.23
49.17
45.52
45.55
51.11
50.94
52.37
51.72
57.58
40.89
Sundry Debtors
1,018.63
903.35
520.56
260.71
170.39
221.48
226.14
201.39
251.14
235.19
Cash & Bank
2,155.51
2,132.15
1,361.64
1,132.29
2,179.94
607.09
558.03
608.59
453.76
231.20
Other Current Assets
256.45
117.61
49.75
40.89
96.20
76.99
56.48
50.49
48.60
397.82
Short Term Loans & Adv.
134.64
108.09
67.54
48.37
5.99
7.32
9.75
3.90
2.42
347.84
Net Current Assets
282.93
-507.75
654.99
751.64
702.15
711.65
606.28
371.45
125.80
-90.42
Total Assets
14,219.96
12,623.28
11,102.21
9,049.98
7,544.35
6,183.29
5,096.47
4,193.02
3,449.04
3,435.88

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Cash From Operating Activity
1,531.76
2,230.59
1,897.90
1,545.97
1,360.75
1,157.15
879.33
946.34
653.49
663.77
PBT
2,542.50
2,122.37
1,953.20
1,421.90
1,556.50
1,269.27
1,024.05
903.92
687.01
645.29
Adjustment
-140.15
-55.31
-57.15
66.25
-23.61
-7.51
101.43
66.52
93.68
154.35
Changes in Working Capital
-383.48
646.87
377.72
347.27
172.04
264.17
84.10
244.62
60.28
41.12
Cash after chg. in Working capital
2,018.87
2,713.93
2,273.77
1,835.42
1,704.93
1,525.93
1,209.58
1,215.06
840.97
840.76
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-487.11
-483.34
-375.87
-289.45
-344.18
-368.78
-330.25
-268.72
-187.48
-176.99
Other Direct Exp. Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Extra & Other Items
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Cash From Investing Activity
-1,102.80
-841.36
-1,584.76
-1,826.38
-520.72
-1,120.84
-716.99
-1,113.96
-174.56
-363.71
Net Fixed Assets
-1,239.68
-1,103.94
-1,421.73
-1,105.99
-1,194.51
-721.89
-523.19
-337.07
1,015.89
Net Investments
-480.36
1,298.55
-149.98
-1,567.70
1,285.87
-396.30
-470.65
-417.87
31.69
Others
617.24
-1,035.97
-13.05
847.31
-612.08
-2.65
276.85
-359.02
-1,222.14
Cash from Financing Activity
-315.53
-1,358.62
-328.46
-296.98
-243.48
-168.83
-84.23
-160.08
-256.35
-327.20
Net Cash Inflow / Outflow
113.43
30.61
-15.32
-577.39
596.55
-132.52
78.11
-327.70
222.58
-27.14
Opening Cash & Equivalents
105.61
75.00
90.32
667.71
71.16
203.68
125.57
453.27
230.69
299.02
Closing Cash & Equivalent
219.04
105.61
75.00
90.32
667.71
71.16
203.68
125.57
453.27
271.88

Financial Ratios

Consolidated /

Standalone
Description
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Book Value (Rs.)
137.62
113.30
108.37
90.49
76.54
61.65
52.10
43.02
36.72
30.22
ROA
14.78%
13.82%
14.91%
14.13%
15.95%
13.39%
13.99%
14.23%
11.72%
12.63%
ROE
22.58%
21.13%
21.58%
20.06%
22.64%
18.97%
19.52%
19.48%
17.23%
20.52%
ROCE
29.26%
27.70%
28.42%
24.70%
29.42%
30.02%
31.02%
30.39%
26.78%
30.07%
Fixed Asset Turnover
1.92
2.27
1.44
1.10
1.81
1.99
1.90
1.86
1.53
1.28
Receivable days
22.69
16.67
16.80
14.47
9.98
12.84
15.56
19.56
21.84
21.15
Inventory Days
1.20
1.11
1.96
3.24
2.60
2.96
3.79
4.72
4.42
3.68
Payable days
35.13
29.57
50.08
52.68
27.33
27.31
33.14
28.00
21.69
23.40
Cash Conversion Cycle
-11.24
-11.79
-31.32
-34.97
-14.75
-11.51
-13.80
-3.72
4.57
1.42
Total Debt/Equity
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.07
Interest Cover
93.29
80.07
79.89
65.57
70.05
93.73
120.63
124.73
45.78
19.69

Annual Reports:

FY 2024
FY 2023
FY 2022
FY 2021
FY 2020
FY 2019
FY 2018
FY 2017
FY 2016

News Update:


  • Indraprastha Gas - Quarterly Results
    28th Oct 2024, 16:39 PM

    Read More
  • Indraprastha Gas, Josler Energy, Heath Consultants enter into collaboration
    24th Sep 2024, 17:01 PM

    The collaboration is expected to reduce greenhouse gas emissions, improve operational efficiency, and ensure the long-term resilience of India’s natural gas infrastructure

    Read More

Source: www.accordfintech.com | DISCLAIMER: Information is provided " as is" and solely for informational purposes, not for trading purposes or advice, and may be delayed.