BSE: GAIL - GAIL (India) Limited

Yield per half year: -13.38%
Sector: Utilities

Reporting GAIL (India) Limited

Capitalization

IFRS

Reporting Annual Quarterly

	2003	2015	2016	2017	2018	2019	2020	2021	2022	2023	2024	LTM	5 year average	CAGR 5
Капитализация, млрд ₹	528.68					1 070.79						765.67
Выручка, млрд ₹			525.52	493.12	546.94	762.34	725.68	574.28	928.74	1 458.75	1 328.59	1 328.59
Чистая прибыль, млрд ₹			18.69	33.68	47.99	65.46	94.22	61.36	122.56	56.16	98.99	98.99
EV, млрд ₹						1 089.39	303.38	674.85	782.67	852.34	1 318.35	1 318.35
EBIT, млрд ₹		41.71	31.48	52.62	65.18	83.63	73.43	52.67	129	51.71		51.71
EBITDA, млрд ₹					87.79	116.67	128.27	100.79	180.86	103.25		103.25
Баланс стоимость, млрд ₹			364.03	393.05	416.79	460.04	492.68	531.82	641.14	649.27	769.97	769.97
FCF, млрд ₹					53.67	1.88	-9.18	32.96	26.57	-56.26	0.8455	0.8455
Операционный денежный поток, млрд ₹			39.6	60.24	87.69	79.84	83.45	89.93	96.29	32.05	125.86	125.86
Операционная прибыль, млрд ₹			30.41	52.67	62.76	82.73	69.45	50.75	127.43	48.08	110.78	110.78
Операционные расходы, млрд ₹			489.04	430.97	476.45	675.23	652.19	523.02	793.93	1 408.82	1 217.81	1 217.81
CAPEX, млрд ₹			14.61	20.42	34.02	77.96	92.63	56.97	69.71	88.31	125.01	125.01

	2003Q4	2019Q1	2019Q2	2019Q3	2019Q4	2020Q1	2020Q2	2020Q3	2020Q4	2021Q1	2021Q2	2021Q3	2021Q4	2022Q1	2022Q2	2022Q3	2022Q4	2023Q1	2023Q2	2023Q3	2023Q4	2024Q1	2024Q2	5 quarters average	CAGR 5
Капитализация, млрд ₹	803.29				564.3
Выручка, млрд ₹														273.28	379.42	387.29	359.4	332.64	328.49	330.5	346.98	323.86	347.38
Чистая прибыль, млрд ₹														34.54	32.53	13.15	4.14	6.34	17.92	24.44	31.95	24.69	31.83
EV, млрд ₹	831.56									467.42		789.47		782.66		682.87		839.52		939.36		1 318.35
EBIT, млрд ₹			27.74	11.86	16.36	25.91	1.73	20.1	29.44							12.09	-2.17	3.1
EBITDA, млрд ₹									29.44	38.22	31.83	43.78	54.74	50.51	49.65	24.52	14.81	14.27
Баланс стоимость, млрд ₹					474.26	492.68		509.69		531.82		600.88		641.14		658.03		649.27		728.59		769.97
Операционный денежный поток, млрд ₹		79.84		36.11		83.45		32.61		89.93		23.06		96.29		-3.92		32.05		91.02
Операционная прибыль, млрд ₹														36.45	38.69	12.09	-2.17	-0.751	19.39	27.43	33.36	30.6	36.38
Операционные расходы, млрд ₹														230.05	340.27	374.71	361.01	332.82	308.5	302.43	313.62	293.27	311
CAPEX, млрд ₹		77.96		32.46		92.63		20.6		56.97		32.31		69.71		39.52		88.31		93.82

	5 quarters average	CAGR 5

Cash flow Cash flow quarterly Assets

Balance sheet

IFRS

Reporting Annual Quarterly

	2014	2015	2016	2017	2018	2019	2020	2021	2022	2023	2024	LTM	5 year average	CAGR 5
Наличность, млрд ₹			18.46	4.49	13.31	2.1	5.67	3.37	1.35	1.44	11.46	11.46
Short Term Investments ₹		1.39		0.5739	11.51	3.33	3.38	7.9	10.03	5.62	3.18	3.18
Long term investments ₹	10.39	10.27	95.49	102.73	101.79	107.37
Total Receivables ₹			27.23	51.03	47.29	49.23	48.18	35.02	74.47	106.8	95.8	95.8
Total Current Assets ₹			96.12	93.84	108.88	110.49	116.57	108.67	163.07	205.31	202.72	202.72
Чистые активы, млрд ₹		468.6	326.08	332.42	353.55	410.25	480.16	522.59	575.26	634.87		634.87
Активы, млрд ₹			590.38	582.71	613.34	684.07	749.14	810.1	965.59	1 077.81	1 247.17	1 247.17
Short Term Debt ₹			8.12	7.29	9.78	10.43	25.64	19.48	23.42	73.5	58.02	58.02
Long Term Debt ₹			58.64	31.79	11.18	10.27	37.73	52.37	64.7	99.97	128.06	128.06
Задолженность, млрд ₹			226.34	189.66	196.56	224.03	256.46	278.28	324.45	428.53	475.21	475.21
Чистый долг, млрд ₹					18.42	19.26	60.29	52.54	63.11	160.31	174.62	174.62
Долг, млрд ₹			66.76	39.08	20.95	20.7	63.38	71.85	88.12	173.47	186.08	186.08
Interest income ₹			2.01	3.46	5.1	15.89	30.42	24.3	25.28	22.02
Расходы на обслуживание долга ₹						1.69	3.17	1.7	2	3.67	7.26	7.26
Чист. проц. доходы, млрд ₹				-1.25	0.0195	2.93	0.2546	-1.79	0.5915	-3.67		22.02
Goodwill ₹		1.26
Себестоимость, млрд ₹			453.41	397.21	437.68	627.12	602.08	463.02	734.38	1 341.59	1 146.75	1 146.75
Товарно материальные запасы ₹			16.18	17.08	19.33	25.03	31.83	29.9	35.77	60.03	59.7	59.7

	2003Q4	2004Q1	2004Q2	2019Q1	2019Q3	2020Q1	2020Q3	2021Q1	2021Q2	2021Q3	2021Q4	2022Q1	2022Q2	2022Q3	2022Q4	2023Q1	2023Q2	2023Q3	2023Q4	2024Q1	2024Q2	5 quarters average	CAGR 5
Наличность, млрд ₹					19.24	12.5	16.75	20.25		20.39		15.2		5.69		2.44		19.86		11.46
Short Term Investments ₹					4.27	3.38	12.16	9.56		19.09		16.79		17.05		18.24		17.57		3.18
Long term investments ₹	7.6	7.72			106.13
Total Receivables ₹					59.16	53.04	45.09	35.02		62.47		74.47		135.58		106.8		85.9		95.8
Total Current Assets ₹					112.89	119.94	116.31	108.67		147.55		163.07		240.42		205.31		201.25		202.72
Чистые активы, млрд ₹		89.57			430.12	480.16	487.93	522.59		541.45		575.26		600.32		634.87		704.4
Активы, млрд ₹					702.6	749.14	757.71	813.85		893.08		965.59		1 061.44		1 077.81		1 162.02		1 247.17
Short Term Debt ₹	19.69	1.32	21.33	11.96	7.16	25.64	21.03	15.23								73.5				58.02
Long Term Debt ₹					9.69	37.73	38.08	52.37		49.31		54.68		81.08		99.97		114.77		128.06
Задолженность, млрд ₹					228.34	256.46	248.02	282.03		292.19		324.45		403.41		428.53		433.43		475.21
Чистый долг, млрд ₹							50.97	52.54		64.81		63.11		124.31		160.31		142.13		174.62
Долг, млрд ₹	39.39	21.33		22.23	16.84	63.38	59.11	67.6		52.93						173.47				186.08
Interest income ₹									3.77	4.36	3.79	3.68	2.7	2.25	4.29	2.17	1.92	1.9
Расходы на обслуживание долга ₹												0.5501	0.579	0.8181	1.2	1.07	1.85	2	1.76	1.65	2.09
Чист. проц. доходы, млрд ₹										-0.4646	-0.4658	2.05	-0.579	-0.8181	-1.2	-1.07	-1.85	-2	-1.76
Себестоимость, млрд ₹												210.4	314.8	347.46	330.62	297.51	275.22	269.23	277.62	325.92	275.7
Товарно материальные запасы ₹					22.32	31.83	25.36	29.9		37.46		35.77		63.91		59.18		59.1		59.7

	5 quarters average	CAGR 5

Share

IFRS

Reporting Annual Quarterly

	2003	2004	2005	2016	2017	2018	2019	2020	2021	2022	2023	2024	LTM	5 year average	CAGR 5
EPS	2.62	2.76	2.99				10.8	17.4	9.07	18.4	8.54	15.06	15.06
Цена акции ао				437.95	497.2	360.45	121.05	123.35	129.2	96.1	162.05	192.6	192.6
Число акций ао, млн	4508.8						4510.17	4510.14	6660.53	6660.54	6575.1	6575.08	6575.08
FCF/акцию							0.4177	-2.03	4.95	3.99	-8.56	0.1286	0.1286

	2003Q4	2019Q4	2021Q3	2021Q4	2022Q1	2022Q2	2022Q3	2022Q4	2023Q1	2023Q2	2023Q3	2023Q4	2024Q1	5 quarters average	CAGR 5
EPS				5.68	5.19	4.89	2	0.6293	0.9645	2.73	3.72	4.86	3.75
Цена акции ао			147.22	143.22	144.88	151.91	123.08	90.96	100.56	107.05	116.8	131.25
Число акций ао, млн	4508.8	4510.17

	5 quarters average	CAGR 5

Efficiency

IFRS

Reporting Annual Quarterly

	2015	2016	2017	2018	2019	2020	2021	2022	2023	2024	2025	LTM	Industry average	5 year average	CAGR 5
ROE, %		5.13	8.57	11.51	14.23	19.12	11.54	20.9	8.7	13.95		13.95	13.64
ROA, %		3.17	5.78	7.82	9.57	12.58	7.57	13.8	5.5	8.52		8.52	6.14
ROIC, %	8.78	6.29	11.88	15.78	17.96	22.85	13.87	21.01	11.23			11.23	7.95
ROS, %			6.83	8.77	8.59	12.98	10.69	13.2	3.85	7.45	7.45	7.45	13.41
ROCE, %	11.66	8.65	13.39	15.64	18.18	14.9	9.9	15.83	6.01			7.96	18.28
Рентаб EBITDA, %				16.05	15.3	17.68	17.55	19.47	7.08			7.08	39.41
Чистая рентаб, %		3.56	6.83	8.77	8.59	12.98	10.69	13.2	3.85	7.45		7.45	13.41
Operation Margin, %			10.68	11.48	10.85	9.57	8.84	13.72	3.3	8.34	8.34	8.34	19.94
Доходность FCF, %					0.1759

	2003Q4	2004Q1	2019Q1	2019Q3	2019Q4	2020Q1	2020Q3	2020Q4	2021Q1	2021Q2	2021Q3	2021Q4	2022Q1	2022Q2	2022Q3	2022Q4	2023Q1	2023Q2	2023Q3	2023Q4	2024Q1	2024Q2	Industry average	5 quarters average	CAGR 5
ROE, %					4.27	9.6	2.18		4.68		4.8		5.39		2		1.19		4.41		4.2		13.64
ROA, %				1.66		6.31	1.47		3.06		3.23		3.58		1.24		1.18		2.18		2.05		6.14
ROIC, %	7.29	11.01	7.49	3.36		15.63	1.95		7.88								4.56						7.95
ROS, %													12.64	8.57	3.4	1.15	1.91	5.45	7.4	9.21	7.62	9.16	13.41
ROCE, %	8.19	15.11	5.96	2.5		5.26	3.94								1.84		0.367						18.28
Рентаб EBITDA, %								18.78	24.26	18.1	20.1	20.91	18.48	13.09	6.33	4.12	4.29						39.41
Чистая рентаб, %													12.64	8.57	3.4	1.15	1.91	5.45	7.4	9.21	7.62	9.16	13.41
Operation Margin, %													13.34	10.2	3.12	-0.6032	-0.2258	5.9	8.3	9.61	9.45	10.47	19.94

	Industry average	5 quarters average	CAGR 5

Coefficients

IFRS

Reporting Annual Quarterly

	2017	2018	2019	2020	2021	2022	2023	2024	2025	LTM	Industry average	5 year average	CAGR 5
P/E			16.36	2.58	10.14	5.87	12.32	11.55		11.55	26.35
P/BV			2.33	0.4934	1.17	1.12	1.07	1.48		1.48	2.77
P/S			1.4	0.335	1.08	0.7748	0.4744	0.8609		0.8609	3.56
P/FCF			568.39				-13.61	905.58	905.58	905.58	5.09
E/P			0.0611				0.0733	0.1293	0.1293	0.1293	0.06
EV/EBITDA			9.34	2.37	6.7	4.33	8.26			8.13	10.14
EV/Ebit				17.37	12.12	6.07	16.48	25.49	25.49	25.49
EV/S			1.43	2.25	1.23	0.8427	0.5843	0.9923	0.9923	0.9923	5.36
EV/FCF			578.26	-177.87	21.42	29.45	-15.15	1559.26	1559.26	1559.26	-35.72
Debt/EBITDA		0.2387	0.1774	0.4941	0.7129	0.4872	1.68	1.8	1.8	1.8	3.61
Netdebt/Ebitda		0.2098	0.1651	0.47	0.5213	0.3489	1.55	1.69	1.69	1.69	3.44
Debt/Ratio	0.0671	0.0342	0.0303	0.0846	0.0887	0.0913	0.1609	0.1492	0.1492	0.1492	0.31
Debt/Equity	0.0994	0.0503	0.045	0.1286	0.1351	0.1374	0.2672	0.2931	0.2931	0.2931	1.01
Debt/Net Income	1.16	0.4366	0.3162	0.6726	1.17	0.719	3.09	1.88	1.88	1.88	10.34
Бета							2.59	3.9	2.96	2.96	1.62
Индекс Альтмана			16.47				5.01	4.43	4.43	4.43	2.49

	2003Q4	2004Q1	2019Q1	2019Q3	2019Q4	2020Q1	2020Q3	2021Q1	2021Q3	2022Q1	2022Q3	2023Q1	2023Q3	2024Q1	Industry average	5 quarters average	CAGR 5
P/E	207.57				27.87			16.68	10.96	7.15	11.82	34.84	18.15	20.62	26.35
P/BV	11.16				1.19			0.7801	1.21	1.12	0.8488	1.05	1.09	1.48	2.77
P/S	26.54				3.15			2.63	1.6	0.9891	0.8501	0.9434	0.759	1.16	3.56
E/P	0.0048				0.0359										0.06
EV/EBITDA										4.33	3.86	8.16			10.14
EV/S	27.48												2.84	4.07	5.36
Debt/EBITDA						1.42	2.94	1.77				11.38			3.61
Netdebt/Ebitda							2.54	1.37	1.48	1.25	5.07	11.24			3.44
Debt/Ratio	0.2952	0.1542	0.0325	0.024		0.0846	0.078	0.0831				0.1609		0.1492	0.31
Debt/Equity	0.5473	0.2866	0.0483	0.0355		0.1286	0.116	0.1271				0.2672		0.2417	1.01
Debt/Net Income	10.18	3.39	1.46	1.44		1.34	5.32	2.72				25.59		7.54	10.34

	Industry average	5 quarters average	CAGR 5

Dividends

IFRS

Reporting Annual Quarterly

	2015	2016	2017	2018	2019	2020	2021	2022	2023	2024	LTM	Industry average	5 year average	CAGR 5
Див.выплата, млрд	13.32	8.4	17.63	21.07	20.89	32.85	22.38	30.69	36.21		36.21
Дивиденд		1.03	2.27	2.39	2.67	4.27	6	4	9.5	5.5	5.5
Див доход, ао, %		0.2704	0.5354	0.6328	1.13	4.28	4.16	7.53	2.3	2.69	2.3	1.94
Дивиденды / прибыль, %		44.94	52.36	43.89	31.91	34.87	36.47	32.6	54.65	36.57	36.57	57.33

	2018Q1	2018Q3	2019Q1	2019Q3	2020Q1	2020Q3	2021Q1	2021Q3	2021Q4	2022Q1	2022Q3	2023Q1	2023Q3	Industry average	5 quarters average	CAGR 5
Див.выплата, млрд			20.89	4.81	39.61	0.0014	22.38	0.0141		39.95	4.41	30.69	0.0275
Дивиденд	1.91	0.48	2.08	0.59	4.27		3.33		2.67	3.33	0.6667	4
Див доход, ао, %	0.4145	0.1299	0.6143	0.3953	3.88		2.43		1.86	2.3	0.5417	3.98		1.94
Дивиденды / прибыль, %			137.22	41.22	83.76	0.0126	90	0.0489		115.67	33.54	483.97	0.1125	57.33

	Industry average	5 quarters average	CAGR 5

Pay for your subscription

More functionality and data for company and portfolio analysis is available by subscription

Subscribe

Other

IFRS

Reporting Annual

	2020	2021	2022	2023	2024	CAGR 5
ebit_margin	10.12	9.17	13.89	3.54
Персонал, чел				4823	4823

	CAGR 5

	CAGR 5