Gujarat Gas

₹667 -11.9 | 1.7%

WEBSITE BSE:539336 NSE : GUJGAS 06 Sep, 16:03

Market Cap ₹45916 Cr.

Stock P/E 36.5

P/B 5.7

Current Price ₹667

Book Value ₹ 116.5

Face Value 2

52W High ₹689.5

Dividend Yield 0.85%

52W Low ₹ 397.2

Edit Ratio

Gujarat Gas Research see more...

Overview Inc. Year: 2012Industry: Gas Transmission/Marketing

Gujarat Gas Limited is an India-based organization this is engaged in natural gas business. The natural gas enterprise entails distribution of gasoline from sources of deliver to centers of demand and to end customers. It is engaged in city gas distribution, inclusive of sale, buy, deliver, distribution, transport, trading in natural gasoline, CNG, LNG, LPG and other gaseous form via pipelines, trucks/trains or such other suitable mode for transportation/distribution of natural gas, CNG, LNG, LPG and different gaseous form. It resources PNG for domestic usage to approximately 16.50 lakh households across its running places. The HAPi pipeline is designed, constructed, owned and operated by using the Company, which is about 73.2 kilometers (km) lengthy and approximately 18-inch diameter natural fuel pipeline. It has approximately 653 CNG stations and 32,000 km of naural gas pipeline community.

Gujarat Gas Share Price

New

Volume

Price

Price: NSE50 DMA200 DMAVolume

Quarterly Price

Quarterly Monthly

Show Value Show %

Peer Comparison

Gujarat Gas Quarterly Results

#(Fig in Cr.)	Mar 2017	Jun 2017	Sep 2017	Dec 2017	Mar 2018
Net Sales	1438	1517	1430	1614	1778
Other Income	7	8	9	9	10
Total Income	1445	1525	1439	1624	1788
Total Expenditure	1291	1247	1228	1415	1555
Operating Profit	153	278	212	209	233
Interest	48	50	50	49	48
Depreciation	64	67	68	69	68
Exceptional Income / Expenses	0	0	0	0	0
Profit Before Tax	42	161	93	91	117
Provision for Tax	8	57	32	31	51
Profit After Tax	33	104	61	60	66
Adjustments	-33	-104	-61	-60	-66
Profit After Adjustments	0	0	0	0	0
Adjusted Earnings Per Share	0.5	1.5	0.9	0.9	1

Gujarat Gas Profit & Loss

#(Fig in Cr.)	Mar 2013	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	TTM
Net Sales	0	7797	9006	6106	5093	6174	7754	10300	9866	16456	16759	6339
Other Income	2	110	107	45	26	36	111	84	71	91	101	36
Total Income	2	7908	9113	6150	5119	6210	7866	10384	9938	16547	16861	6376
Total Expenditure	2	7212	7899	5376	4340	5269	6758	8653	7765	14355	14341	5445
Operating Profit	0	696	1214	774	779	941	1107	1731	2173	2192	2520	932
Interest	3	314	334	250	218	206	208	205	134	82	67	197
Depreciation	0	283	238	245	257	272	288	318	344	385	428	272
Exceptional Income / Expenses	0	-7	-1	-26	0	0	-18	0	0	-12	0	0
Profit Before Tax	-3	92	641	254	303	463	594	1208	1695	1713	2025	462
Provision for Tax	1	64	198	65	84	171	177	14	427	428	499	171
Profit After Tax	-4	28	444	188	220	291	417	1193	1268	1286	1525	291
Adjustments	0	0	0	0	0	0	0	0	0	0	0	-291
Profit After Adjustments	-4	28	444	188	220	291	417	1193	1268	1286	1525	0
Adjusted Earnings Per Share	-154.8	0.4	6.4	2.7	3.2	4.2	6.1	17.3	18.4	18.7	22.2	4.3

Growth Rates

#	1 Year	3 Year	5 Year	10 Year
Sales CAGR	2%	18%	22%	0%
Operating Profit CAGR	15%	13%	22%	0%
PAT CAGR	19%	9%	39%	0%

#	1 Year	3 Year	5 Year	10 Year
Share Price CAGR	44%	-1%	31%	NA%
ROE Average	24%	28%	29%	20%
ROCE Average	32%	33%	29%	20%

Gujarat Gas Balance Sheet

#(Fig in Cr.)	Mar 2013	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023
Shareholder's Funds	344	1636	1991	1509	1645	1846	2184	3291	4449	5599	6996
Minority's Interest	0	0	0	0	0	0	0	0	0	0	0
Borrowings	1500	1592	1491	1707	2291	2213	2089	1834	770	391	0
Other Non-Current Liabilities	3	822	953	1012	1016	1079	1181	954	978	1056	1096
Total Current Liabilities	3	2604	2461	1822	1396	1495	1674	1818	2312	2509	2803
Total Liabilities	1850	6654	6896	6050	6348	6633	7127	7897	8509	9555	10895
Fixed Assets	0	4473	4487	4673	4902	5093	5289	5584	6039	6630	7336
Other Non-Current Assets	348	475	777	911	923	844	806	875	1131	1538	1580
Total Current Assets	1502	1705	1632	467	523	697	1033	1438	1338	1388	1979
Total Assets	1850	6654	6896	6050	6348	6633	7127	7897	8509	9555	10895

Gujarat Gas Cash Flow

#(Fig in Cr.)	Mar 2013	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023
Opening Cash & Cash Equivalents	0	42	68	235	23	10	92	94	548	277	16
Cash Flow from Operating Activities	-0	412	1094	637	701	785	964	1422	1659	1662	2378
Cash Flow from Investing Activities	-1848	-1491	-365	375	-458	-430	-612	-467	-612	-1294	-1041
Cash Flow from Financing Activities	1848	1097	-563	-1224	-255	-273	-349	-502	-1318	-628	-678
Net Cash Inflow / Outflow	0	18	166	-212	-13	82	3	453	-272	-260	658
Closing Cash & Cash Equivalent	0	60	235	23	10	92	94	547	277	16	675

Gujarat Gas Ratios

#	Mar 2013	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023
Earnings Per Share (Rs)	-154.8	0.41	6.44	2.74	3.19	4.23	6.06	17.33	18.42	18.68	22.16
CEPS(Rs)	-154.8	4.52	9.9	6.3	6.93	8.18	10.24	21.95	23.41	24.27	28.38
DPS(Rs)	0	0.42	1	0.5	0.6	0.8	1	1.25	2	2	6.65
Book NAV/Share(Rs)	-152.8	23.72	28.92	21.92	23.89	26.82	31.73	47.8	64.62	81.34	101.62
Core EBITDA Margin(%)	0	7.37	12.12	11.68	14.36	14.28	12.51	15.65	20.9	12.52	13.97
EBIT Margin(%)	0	5.11	10.68	8.06	9.95	10.55	10.07	13.42	18.19	10.69	12.08
Pre Tax Margin(%)	0	1.16	7.02	4.06	5.79	7.3	7.46	11.47	16.86	10.21	11.7
PAT Margin (%)	0	0.36	4.85	3.02	4.19	4.6	5.24	11.34	12.61	7.66	8.81
Cash Profit Margin (%)	0	3.91	7.46	6.95	9.1	8.88	8.85	14.36	16.03	9.95	11.29
ROA(%)	-0.21	0.67	6.55	2.91	3.54	4.49	6.06	15.88	15.46	14.23	14.92
ROE(%)	0	3.49	24.48	10.76	13.92	16.69	20.69	43.59	32.77	25.59	24.22
ROCE(%)	0	11.97	19.22	11.08	13.25	16.36	18.7	29.17	34.41	31.42	31.99
Receivable days	0	25.03	18.09	19.32	22.58	21.28	20.67	17.69	23.32	18.53	20.58
Inventory Days	0	1.72	1.57	2.41	2.89	2.83	2.89	2.01	1.79	1.15	1.21
Payable days	0	14.5	24.11	26.3	28.55	25.09	20.55	17.21	22.16	12.68	16.62
PER(x)	0	0	0	40.17	48.14	39.23	24.47	13.42	29.84	26.91	20.74
Price/Book(x)	0	0	0	5.01	6.42	6.19	4.67	4.87	8.51	6.18	4.52
Dividend Yield(%)	0	0	0	0.45	0.39	0.48	0.67	0.54	0.36	0.4	1.45
EV/Net Sales(x)	0	0.41	0.35	1.61	2.53	2.21	1.56	1.68	3.89	2.13	1.85
EV/Core EBITDA(x)	0	4.64	2.57	12.73	16.52	14.48	10.93	10.01	17.68	16	12.29
Net Sales Growth(%)	0	0	15.5	-32.21	-16.59	21.24	25.59	32.83	-4.21	66.79	1.84
EBIT Growth(%)	0	0	140.36	-48.42	3.58	28.33	19.81	76.24	29.51	-1.89	16.51
PAT Growth(%)	0	834.63	1460.25	-57.54	16.55	32.74	43.13	186.15	6.27	1.38	18.65
EPS Growth(%)	0	100.27	1460.19	-57.54	16.55	32.74	43.13	186.15	6.27	1.38	18.65
Debt/Equity(x)	-392.67	2.02	1.62	1.56	1.43	1.26	1.01	0.61	0.2	0.09	0
Current Ratio(x)	538.52	0.65	0.66	0.26	0.37	0.47	0.62	0.79	0.58	0.55	0.71
Quick Ratio(x)	538.52	0.64	0.65	0.23	0.35	0.43	0.58	0.77	0.56	0.53	0.68
Interest Cover(x)	0.02	1.29	2.92	2.02	2.39	3.24	3.86	6.89	13.62	21.98	31.33
Total Debt/Mcap(x)	0	0	0	0.31	0.22	0.2	0.22	0.12	0.02	0.01	0

Gujarat Gas Shareholding Pattern

#	Mar 2022	Jun 2022	Sep 2022	Dec 2022	Mar 2023	Jun 2023	Sep 2023	Dec 2023	Mar 2024	Jun 2024
Promoter	60.89	60.89	60.89	60.89	60.89	60.89	60.89	60.89	60.89	60.89
FII	5.98	5.18	5.03	5.17	4.67	4.47	3.8	3.34	3.72	4.31
DII	9.53	10.01	20.12	19.55	20.29	20.29	20.1	20.99	22.05	21.76
Public	23.6	23.91	13.96	14.38	14.15	14.35	15.2	14.77	13.33	13.03
Others	0	0	0	0	0	0	0	0	0	0
Total	100	100	100	100	100	100	100	100	100	100

#	Mar 2022	Jun 2022	Sep 2022	Dec 2022	Mar 2023	Jun 2023	Sep 2023	Dec 2023	Mar 2024	Jun 2024
Promoter	41.92	41.92	41.92	41.92	41.92	41.92	41.92	41.92	41.92	41.92
FII	4.12	3.57	3.46	3.56	3.21	3.07	2.62	2.3	2.56	2.97
DII	6.56	6.89	13.85	13.46	13.97	13.96	13.83	14.45	15.18	14.98
Public	16.24	16.46	9.61	9.9	9.74	9.88	10.47	10.17	9.18	8.97
Others	0	0	0	0	0	0	0	0	0	0
Total	68.84	68.84	68.84	68.84	68.84	68.84	68.84	68.84	68.84	68.84

Pros

Company has delivered good profit growth of 39% CAGR over last 5 years
Company has a good return on equity (ROE) track record: 3 Years ROE 28%
Company has reduced debt.
Company is almost debt free.

Cons

Debtor days have increased from 12.68 to 16.62days.
Stock is trading at 5.7 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.

Gujarat Gas News

Top Unlisted Companies & InstaBuy Companies

Sell or Purchase Share (Tentative Price)

Current Price: 950/-

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

Gujarat Gas

Add Watchlist

Gujarat Gas Research see more...

Overview Inc. Year: 2012Industry: Gas Transmission/Marketing

Gujarat Gas Share Price

Alert Data

Quarterly Price

Peer Comparison

Gujarat Gas Quarterly Results

Gujarat Gas Profit & Loss

Growth Rates

Gujarat Gas Balance Sheet

Gujarat Gas Cash Flow

Gujarat Gas Ratios

Gujarat Gas Shareholding Pattern

Gujarat Gas News

Top Unlisted Companies & InstaBuy Companies

Matrix Gas and Renewables

IPO

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

Please Login!

Error!