Sharescart Research Club logo ×
Screener Research Unlisted Startup Funding New IPO New

  • Home
  • /
  • Adani Total Gas
Join Channel
Consolidated Standalone

Adani Total Gas

₹672.4 0.6 | 0.1%

Market Cap ₹73946 Cr.

Stock P/E 110.8

P/B 19

Current Price ₹672.4

Book Value ₹ 35.4

Face Value 1

52W High ₹1198

Dividend Yield 0.04%

52W Low ₹ 550.3

Edit Ratio

Adani Total Gas Research see more...

Overview Inc. Year: 2005Industry: Gas Transmission/Marketing

Adani Total Gas Ltd. distributes PNG to industrial, commercial, and residential customers. The company additionally distributes compressed natural gasoline to the transportation sector. It has gas distribution networks in various cities like Gujarat, Haryana, Karnataka, Tamil Nadu, Rajasthan, Madhya Pradesh, Uttar Pradesh, Chattisgarh, and Odisha. As of March 31, 2021, the business enterprise had 217 CNG filling stations. The organization initially known as Adani Gas Limited and changed its name to Adani Total Gas Ltd in January 2021. Adani Total Gas Ltd was founded in 2004 and is based in Ahmedabad, India.

Read More..

Adani Total Gas Share Price

New

₹ | |

Volume
Price

Quarterly Price

Quarterly Monthly
Show Value Show %

Peer Comparison

Adani Total Gas Quarterly Results

#(Fig in Cr.)
Net Sales
Other Income
Total Income
Total Expenditure
Operating Profit
Interest
Depreciation
Exceptional Income / Expenses
Profit Before Tax
Provision for Tax
Profit After Tax
Adjustments
Profit After Adjustments
Adjusted Earnings Per Share

Adani Total Gas Profit & Loss

#(Fig in Cr.) Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 TTM
Net Sales 1536 1338 1129 1087 1374 1719 1875 1696 3038 4378 4472
Other Income 2 13 28 41 80 87 45 45 42 37 47
Total Income 1538 1352 1157 1128 1454 1806 1919 1740 3079 4415 4518
Total Expenditure 1366 1119 869 810 1009 1264 1280 992 2265 3508 3368
Operating Profit 172 233 288 317 445 541 639 749 815 907 1150
Interest 45 44 43 44 125 90 41 40 53 79 111
Depreciation 54 55 52 56 61 67 51 63 83 113 157
Exceptional Income / Expenses 0 0 -54 -61 0 -28 0 -14 0 0 0
Profit Before Tax 73 134 138 156 259 357 547 631 679 716 882
Provision for Tax 25 38 57 55 94 128 111 159 174 186 229
Profit After Tax 48 96 81 101 165 229 436 472 505 530 653
Adjustments 0 0 0 0 0 0 0 0 0 0 0
Profit After Adjustments 48 96 81 101 165 229 436 472 505 530 653
Adjusted Earnings Per Share 0.2 0.4 0.3 0.4 0.6 2.1 4 4.3 4.6 4.8 5.9

Growth Rates

# 1 Year 3 Year 5 Year 10 Year
Sales CAGR 2% 38% 21% 11%
Operating Profit CAGR 27% 15% 16% 21%
PAT CAGR 23% 11% 23% 30%
# 1 Year 3 Year 5 Year 10 Year
Share Price CAGR -32% -28% 34% NA%
ROE Average 20% 21% 25% 20%
ROCE Average 21% 22% 27% 22%

Adani Total Gas Balance Sheet

#(Fig in Cr.) Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024
Shareholder's Funds 490 585 614 715 879 1111 1480 1952 2430 2938 3563
Minority's Interest 0 0 0 0 0 0 0 0 0 0 0
Borrowings 315 255 94 321 1234 346 298 308 352 268 883
Other Non-Current Liabilities 220 240 265 293 334 109 117 154 182 240 316
Total Current Liabilities 164 176 460 332 364 492 591 808 1464 2189 1762
Total Liabilities 1189 1256 1434 1660 2812 2058 2486 3222 4429 5636 6524
Fixed Assets 726 730 757 832 897 980 1198 1379 1733 2329 3090
Other Non-Current Assets 261 247 228 192 1264 404 730 1620 2334 2449 2420
Total Current Assets 201 278 448 636 651 674 558 223 362 858 1014
Total Assets 1189 1256 1434 1660 2812 2058 2486 3222 4429 5636 6524

Adani Total Gas Cash Flow

#(Fig in Cr.) Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024
Opening Cash & Cash Equivalents 42 32 134 16 21 89 159 89 10 31 9
Cash Flow from Operating Activities 129 219 255 258 277 356 492 654 732 846 971
Cash Flow from Investing Activities -44 -38 -413 -303 -988 791 -461 -771 -1133 -1163 -769
Cash Flow from Financing Activities -96 -78 39 50 779 -1077 -102 39 422 295 -77
Net Cash Inflow / Outflow -10 103 -118 5 68 70 -71 -78 21 -22 124
Closing Cash & Cash Equivalent 32 134 16 21 89 159 89 10 31 9 133

Adani Total Gas Ratios

# Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024
Earnings Per Share (Rs) 0.19 0.37 0.32 0.39 0.64 2.08 3.97 4.29 4.59 4.82 5.94
CEPS(Rs) 0.4 0.59 0.52 0.61 0.88 2.69 4.43 4.86 5.34 5.84 7.37
DPS(Rs) 0 0 0.17 0 0 0.25 0.25 0.25 0.25 0.25 0.25
Book NAV/Share(Rs) 1.91 2.28 2.39 2.78 4 10.11 13.46 17.75 22.09 26.71 32.4
Core EBITDA Margin(%) 10.39 15.49 21.56 23.83 25.03 24.93 29.85 39.45 24.11 18.58 22.93
EBIT Margin(%) 7.21 12.53 15.03 17.24 26.36 24.48 29.56 37.64 22.82 16.96 20.64
Pre Tax Margin(%) 4.45 9.43 11.49 13.43 17.77 19.55 27.5 35.37 21.18 15.29 18.32
PAT Margin (%) 2.93 6.78 6.76 8.71 11.29 12.54 21.91 26.45 15.74 11.31 13.57
Cash Profit Margin (%) 6.25 10.68 11.11 13.54 15.48 16.23 24.46 29.95 18.32 13.73 16.83
ROA(%) 4 7.86 6.06 6.54 7.36 9.39 19.2 16.54 13.19 10.53 10.74
ROE(%) 10.24 17.88 13.59 15.23 18.91 21.4 33.66 27.5 23.03 19.74 20.09
ROCE(%) 12.99 19.42 17.86 17.03 22.04 23.94 34.73 31.07 24.95 20.54 21.26
Receivable days 17.82 18.42 15.54 14.99 24.71 22.41 13.2 16.86 16.52 19.56 27.43
Inventory Days 8.43 9.34 11.23 12.15 10.12 8.62 7.82 9.54 7.33 6.54 7.08
Payable days 19.91 21.49 23.37 26.19 39.68 40.25 32.1 46.98 26.58 27.92 41.37
PER(x) 0 0 0 0 0 61.96 21.78 224 468.27 180.01 155.84
Price/Book(x) 0 0 0 0 0 12.75 6.42 54.15 97.25 32.46 28.56
Dividend Yield(%) 0 0 0 0 0 0.19 0.29 0.03 0.01 0.03 0.03
EV/Net Sales(x) 0.41 0.36 0.64 0.73 1.15 8.38 5.24 62.63 78.11 22.01 22.99
EV/Core EBITDA(x) 3.67 2.05 2.5 2.49 3.54 26.61 15.36 141.84 291.32 106.22 89.36
Net Sales Growth(%) 15.72 -12.84 -15.67 -3.69 26.37 25.14 9.05 -9.55 79.16 44.12 2.14
EBIT Growth(%) -3.77 50.93 2.1 10.61 91.81 16.15 31.83 14.15 8.94 8.56 25.03
PAT Growth(%) -15.23 101.34 -15.19 24.2 62.64 38.97 90.74 8.19 6.93 4.99 23.27
EPS Growth(%) -15.23 101.34 -15.19 24.19 62.65 224.43 90.73 8.19 6.93 4.98 23.27
Debt/Equity(x) 0.81 0.61 0.77 0.77 1.31 0.35 0.27 0.25 0.41 0.47 0.41
Current Ratio(x) 1.23 1.58 0.97 1.92 1.79 1.37 0.94 0.28 0.25 0.39 0.58
Quick Ratio(x) 1 1.38 0.89 1.8 1.67 1.28 0.87 0.21 0.19 0.35 0.52
Interest Cover(x) 2.61 4.05 4.24 4.53 3.07 4.97 14.33 16.59 13.88 10.11 8.92
Total Debt/Mcap(x) 0 0 0 0 0 0.03 0.04 0 0 0.01 0.01

Adani Total Gas Shareholding Pattern

# Jun 2022 Sep 2022 Dec 2022 Mar 2023 Jun 2023 Sep 2023 Dec 2023 Mar 2024 Jun 2024 Sep 2024
Promoter 74.8 74.8 74.8 74.8 74.8 74.8 74.8 74.8 74.8 74.8
FII 17.55 17.44 17.25 16.31 14.08 13.94 13.06 13.14 12.96 13.07
DII 5.59 5.82 6.09 6.14 6.15 6.15 6.14 6.12 6.15 6.13
Public 2.05 1.95 1.86 2.75 4.97 5.11 6 5.94 6.09 6
Others 0 0 0 0 0 0 0 0 0 0
Total 100 100 100 100 100 100 100 100 100 100

Pros

  • Company has delivered good profit growth of 23% CAGR over last 5 years
  • Company has a good return on equity (ROE) track record: 3 Years ROE 21%
  • Company is almost debt free.

Cons

  • Debtor days have increased from 27.92 to 41.37days.
  • Stock is trading at 19 times its book value.

* 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.

Adani Total Gas News

Top Unlisted Companies & InstaBuy Companies

Sell or Purchase Share (Tentative Price)

IPO

Companies Open Date Close Date Issue Price Cost of 1 Lot GMP Expected Listing Listing Gain(%) Listing Price Current Price Type Exchange

View more.....

Companies Open Date Close Date Issue Price Cost of 1 Lot GMP Expected Listing Listing Gain(%) Listing Price Current Price Type Exchange

View more.....

Companies Open Date Close Date Issue Price Cost of 1 Lot GMP Expected Listing Listing Gain(%) Listing Price Current Price Type Exchange

View more.....

Companies Open Date Close Date Issue Price Cost of 1 Lot GMP Expected Listing Listing Gain(%) Listing Price Current Price Type Exchange

View more.....

Companies Open Date Close Date Issue Price Cost of 1 Lot GMP Expected Listing Listing Gain(%) Listing Price Current Price Type Exchange

View more.....

You May Also Know About

Unlisted Shares Pre-IPO Shares ESOP Shares Delisted Shares

Please Login!

Click to Login
OR
Get free Account

Error!