Guj. State Petronet

₹363.9 -0.1 | 0%

WEBSITE BSE:532702 NSE : GUJ PETRONET 26 Dec, 16:01

Market Cap ₹20529 Cr.

Stock P/E 9.4

P/B 1.9

Current Price ₹363.9

Book Value ₹ 187.5

Face Value 10

52W High ₹469.6

Dividend Yield 1.37%

52W Low ₹ 260.2

Edit Ratio

Guj. State Petronet Research see more...

Overview Inc. Year: 1998Industry: Gas Transmission/Marketing

Gujarat State Petronet Limited (GSPL) is a natural gas infrastructure and transmission enterprise engaged in gas transportation business. The Company is engaged in transmission of natural gas through pipelines on an open access basis to foundation from deliver points to call for facilities. It additionally generates electricity thru windmills. Its segments consist of Gas Transportation and Windmill. It develops electricity transportation infrastructure and connects natural gasoline supply resources, such as LN terminals to various markets. It has installation of 52.5MW Wind Power Project at Maliya Miyana (District-Rajkot), Gorsar, and Adodar (District-Porbandar). Its subsidiaries consist of GSPL India Gasnet Ltd, that is engaged in development of Mehsana-Bhatinda and Bhatinda-Jammu-Srinagar pipeline initiatives, and GSPL India Transco Ltd, that is engaged inside the improvement of Mallavaram-Bhopal-Bhilwara-Vijaipur Pipeline Project. It serves diverse industries, together with power and fertilizer.

Guj. State Petronet Share Price

New

Volume

Price

Price: NSE50 DMA200 DMAVolume

Quarterly Price

Quarterly Monthly

Show Value Show %

Peer Comparison

Guj. State Petronet Quarterly Results

#(Fig in Cr.)	Mar 2017	Jun 2017	Sep 2017	Dec 2017	Mar 2018
Net Sales	245	296	335	350	350
Other Income	27	16	28	12	17
Total Income	272	313	363	362	368
Total Expenditure	43	20	49	53	61
Operating Profit	229	292	313	309	306
Interest	12	11	9	5	10
Depreciation	46	43	44	44	44
Exceptional Income / Expenses	0	0	0	0	0
Profit Before Tax	171	239	261	259	252
Provision for Tax	44	86	84	78	95
Profit After Tax	127	153	177	182	157
Adjustments	-127	-153	-177	-182	-157
Profit After Adjustments	0	0	0	0	0
Adjusted Earnings Per Share	2.3	2.7	3.1	3.2	2.8

Guj. State Petronet 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	1051	1065	992	1028	1332	1877	2363	2079	2020	1762	2032	1331
Other Income	55	52	66	88	73	59	65	69	105	168	335	73
Total Income	1106	1117	1058	1116	1405	1937	2428	2149	2125	1930	2367	1406
Total Expenditure	122	149	126	139	184	335	787	606	622	503	527	183
Operating Profit	984	967	932	977	1221	1602	1641	1543	1502	1427	1839	1220
Interest	142	118	80	60	35	219	164	93	31	5	5	35
Depreciation	184	189	183	179	175	180	195	203	196	194	192	175
Exceptional Income / Expenses	0	0	0	0	0	0	0	0	0	0	0	0
Profit Before Tax	658	660	669	738	1011	1203	1282	1247	1275	1229	1642	1011
Provision for Tax	239	250	223	241	342	408	171	316	296	284	358	343
Profit After Tax	419	410	445	497	668	795	1111	931	979	945	1285	669
Adjustments	0	0	0	0	0	0	-3	-6	31	0	0	-669
Profit After Adjustments	419	410	445	497	668	795	1109	924	1010	945	1285	0
Adjusted Earnings Per Share	7.4	7.3	7.9	8.8	11.9	14.1	19.7	16.5	17.4	16.7	22.8	11.8

Growth Rates

#	1 Year	3 Year	5 Year	10 Year
Sales CAGR	15%	-1%	2%	7%
Operating Profit CAGR	29%	6%	3%	6%
PAT CAGR	36%	11%	10%	12%

#	1 Year	3 Year	5 Year	10 Year
Share Price CAGR	23%	8%	11%	12%
ROE Average	13%	12%	13%	13%
ROCE Average	17%	15%	16%	16%

Guj. State Petronet 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	3295	3623	4069	4496	5065	5744	6723	7545	8443	9273	10270
Minority's Interest	0	0	0	0	0	0	0	0	0	0	0
Borrowings	1037	888	790	501	1759	1286	544	325	0	0	0
Other Non-Current Liabilities	448	483	514	513	541	587	529	559	558	570	570
Total Current Liabilities	623	546	473	324	1583	1333	1307	921	339	245	241
Total Liabilities	5403	5540	5846	5833	8949	8950	9103	9373	9340	10088	11081
Fixed Assets	3159	3065	3123	3166	3114	3607	3586	3467	3325	3155	3035
Other Non-Current Assets	1377	1729	1833	1590	5204	4819	4992	5356	5591	5751	6238
Total Current Assets	866	746	890	1077	631	524	432	413	423	1183	1808
Total Assets	5403	5540	5846	5833	8949	8950	9103	9373	9340	10088	11081

Guj. State Petronet 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	498	90	91	76	15	23	70	90	85	74	136
Cash Flow from Operating Activities	645	627	603	944	894	1088	1360	1241	1075	966	1172
Cash Flow from Investing Activities	-646	-152	-321	-368	-3174	-8	-310	-438	-4	-702	-1016
Cash Flow from Financing Activities	-407	-474	-297	-637	2286	-1033	-1030	-809	-1082	-203	-284
Net Cash Inflow / Outflow	-408	1	-15	-61	7	48	20	-6	-11	62	-127
Closing Cash & Cash Equivalent	90	91	76	15	23	70	90	85	74	136	8

Guj. State Petronet 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)	7.45	7.29	7.91	8.82	11.86	14.09	19.7	16.5	17.35	16.75	22.77
CEPS(Rs)	10.72	10.65	11.16	12	14.97	17.29	23.15	20.09	20.83	20.18	26.17
DPS(Rs)	1	1.2	1.5	1.5	1.75	2	2	2	2	5	5
Book NAV/Share(Rs)	58.42	64.24	72.18	79.74	89.82	101.84	119.18	133.73	149.64	164.36	182.03
Core EBITDA Margin(%)	88.4	85.98	87.31	86.45	86.19	82.17	66.69	70.84	69.18	71.43	74.02
EBIT Margin(%)	76.15	73.09	75.48	77.6	78.56	75.75	61.22	64.41	64.65	69.98	81.06
Pre Tax Margin(%)	62.65	62.03	67.43	71.8	75.9	64.07	54.26	59.95	63.1	69.72	80.82
PAT Margin (%)	39.89	38.55	44.9	48.33	50.19	42.33	47.02	44.75	48.46	53.63	63.22
Cash Profit Margin (%)	57.39	56.32	63.34	65.77	63.34	51.92	55.26	54.51	58.16	64.63	72.67
ROA(%)	7.87	7.5	7.82	8.5	9.04	8.88	12.31	10.07	10.46	9.73	12.14
ROE(%)	13.47	11.89	11.6	11.61	13.99	14.71	17.83	13.05	12.25	10.67	13.15
ROCE(%)	17.26	16.37	15.1	15.54	15.79	17.52	17.58	15.83	15.27	13.85	16.86
Receivable days	87.39	68.47	55.59	48.08	33.22	32.24	28.71	28.43	26.18	28.33	25.62
Inventory Days	25.46	30.8	41.94	40.86	32.31	24.44	19.62	22.44	28.78	41.54	37.99
Payable days	0	0	0	0	0	0	0	0	0	1344.02	978.32
PER(x)	9.28	16.98	17.51	18.27	15.86	13.43	8.78	16.57	14.97	15.8	15.64
Price/Book(x)	1.18	1.93	1.92	2.02	2.09	1.86	1.45	2.04	1.74	1.61	1.96
Dividend Yield(%)	1.45	0.97	1.08	0.93	0.93	1.06	1.16	0.73	0.77	1.89	1.4
EV/Net Sales(x)	4.59	7.23	8.38	8.66	9.98	6.86	4.78	7.87	7.26	8.08	9.66
EV/Core EBITDA(x)	4.9	7.95	8.92	9.11	10.89	8.04	6.88	10.6	9.76	9.97	10.67
Net Sales Growth(%)	-10.44	1.32	-6.83	3.59	29.6	40.96	25.89	-12.01	-2.86	-12.78	15.31
EBIT Growth(%)	-15.95	-2.75	-3.78	6.49	31.21	35.92	1.74	-7.4	-2.5	-5.59	33.57
PAT Growth(%)	-22.11	-2.1	8.53	11.52	34.59	18.89	39.84	-16.25	5.2	-3.48	35.95
EPS Growth(%)	-22.11	-2.14	8.53	11.45	34.53	18.84	39.8	-16.28	5.2	-3.48	35.95
Debt/Equity(x)	0.43	0.32	0.26	0.14	0.6	0.41	0.24	0.14	0.01	0	0
Current Ratio(x)	1.39	1.37	1.88	3.33	0.4	0.39	0.33	0.45	1.25	4.83	7.5
Quick Ratio(x)	1.28	1.16	1.63	2.98	0.32	0.3	0.23	0.31	0.69	3.96	6.63
Interest Cover(x)	5.64	6.6	9.37	13.38	29.54	6.49	8.8	14.42	41.73	266.99	334.11
Total Debt/Mcap(x)	0.37	0.17	0.14	0.07	0.29	0.22	0.17	0.07	0.01	0	0

Guj. State Petronet Shareholding Pattern

#	Jun 2022	Sep 2022	Dec 2022	Mar 2023	Jun 2023	Sep 2023	Dec 2023	Mar 2024	Jun 2024	Sep 2024
Promoter	37.63	37.63	37.63	37.63	37.63	37.63	37.63	37.63	37.63	37.63
FII	16.54	17.31	17.28	16.72	16.55	16.01	16.03	15.67	15.85	15.21
DII	32.76	26.2	26.28	26.9	27.2	27.18	26.77	26.74	25.58	34.88
Public	13.07	18.86	18.82	18.75	18.62	19.19	19.57	19.95	20.94	12.29
Others	0	0	0	0	0	0	0	0	0	0
Total	100	100	100	100	100	100	100	100	100	100

#	Jun 2022	Sep 2022	Dec 2022	Mar 2023	Jun 2023	Sep 2023	Dec 2023	Mar 2024	Jun 2024	Sep 2024
Promoter	21.23	21.23	21.23	21.23	21.23	21.23	21.23	21.23	21.23	21.23
FII	9.33	9.77	9.75	9.43	9.34	9.03	9.04	8.84	8.94	8.58
DII	18.49	14.78	14.83	15.18	15.35	15.33	15.11	15.09	14.43	19.68
Public	7.37	10.64	10.62	10.58	10.5	10.82	11.04	11.26	11.82	6.93
Others	0	0	0	0	0	0	0	0	0	0
Total	56.42	56.42	56.42	56.42	56.42	56.42	56.42	56.42	56.42	56.42

Pros

Debtor days have improved from 1344.02 to 978.32days.
Company is almost debt free.

Cons

Promoter holding is low: 37.63%.
Company has a low return on equity of 12% over the last 3 years.

* 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.

Guj. State Petronet News

Top Unlisted Companies & InstaBuy Companies

Sell or Purchase Share (Tentative Price)

Current Price: 825/-

Matrix Gas and Renewables

IPO

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

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

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

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

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

Guj. State Petronet

Add Watchlist

Guj. State Petronet Research see more...

Overview Inc. Year: 1998Industry: Gas Transmission/Marketing

Guj. State Petronet Share Price

Alert Data

Quarterly Price

Peer Comparison

Guj. State Petronet Quarterly Results

Guj. State Petronet Profit & Loss

Growth Rates

Guj. State Petronet Balance Sheet

Guj. State Petronet Cash Flow

Guj. State Petronet Ratios

Guj. State Petronet Shareholding Pattern

Guj. State Petronet News

Top Unlisted Companies & InstaBuy Companies

Matrix Gas and Renewables

IPO

Stocx: India's #1 Marketplace to Find Your Winning Stock

Please Login!

Error!