Valuation GAIL India Limited London S.E.

Stocks

Market Closed - London S.E. 11:35:12 2026-11-06 EST			5-day change	1st Jan Change
11.60 ^USD	+0.43%		+9.43%	+4.04%

11-05	GAIL Commissions 1.25 Million-Tonne PTA Plant in Karnataka	MT
10-30	GAIL Limited Reports Earnings Results for the Second Quarter and Six Months Ended September 30, 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: March	2022	2023	2024	2025	2026	2027	2028	2029
Market Cap ¹	691,146	691,372	1,190,422	1,203,506	905,457	1,221,588	-	-
Change	-	0.03%	72.18%	1.1%	-24.77%	34.91%	-	-
Enterprise Value (EV) ¹	733,824	830,440	1,347,520	1,376,899	1,115,055	1,411,850	1,405,246	1,406,360
Change	-	13.17%	62.27%	2.18%	-19.02%	26.62%	-0.47%	0.08%
P/E	6.67x	13.1x	13.5x	10.6x	13x	8.9x	11.7x	11.1x
PBR	1.24x	1.24x	1.85x	1.71x	1.22x	1.47x	1.37x	1.28x
PEG	-	-0.3x	0.2x	0.4x	-0.3x	0.1x	-0.5x	2.11x
Capitalization / Revenue	0.75x	0.48x	0.91x	0.88x	0.65x	0.78x	0.77x	0.71x
EV / Revenue	0.8x	0.58x	1.03x	1x	0.8x	0.9x	0.88x	0.82x
EV / EBITDA	5.31x	12.4x	10.1x	9.61x	10.8x	6.96x	8.54x	7.89x
EV / EBIT	6.26x	19.7x	13.4x	12.8x	15.7x	8.3x	11.2x	10.7x
EV / FCF	24.4x	-18x	28.1x	15.9x	41.4x	19.4x	21.3x	18.5x
FCF Yield	4.09%	-5.55%	3.56%	6.29%	2.42%	5.15%	4.7%	5.4%
Dividend per Share ²	6.667	5	-	7.5	5.5	9.076	7.195	7.817
Rate of return	6.42%	4.76%	-	4.1%	3.99%	4.89%	3.87%	4.21%
EPS ²	15.56	8.04	13.44	17.2	10.6	20.86	15.89	16.73
Distribution rate	42.8%	62.2%	-	43.6%	51.9%	43.5%	45.3%	46.7%
Net sales ¹	916,457	1,443,016	1,306,381	1,372,876	1,386,965	1,568,001	1,595,007	1,723,703
EBITDA ¹	138,290	66,989	133,747	143,272	103,318	202,977	164,506	178,267
EBIT ¹	117,179	42,108	100,439	107,274	71,190	170,092	125,299	131,870
Net income ¹	103,640	53,015	88,365	113,123	69,683	138,170	104,054	109,489
Net Debt ¹	42,678	139,068	157,098	173,393	209,598	190,262	183,659	184,772
Reference price ²	103.77	105.15	181.05	183.04	137.71	185.79	185.79	185.79
Nbr of stocks (in thousands)	6,660,578	6,575,100	6,575,100	6,575,100	6,575,100	6,575,100	-	-
Announcement Date	5/27/22	5/18/23	5/16/24	5/13/25	5/21/26	-	-	-

¹INR in Million²INR

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
ATMOS ENERGY CORPORATION	20.46x	7.73x	14.82x	2.33%	29.27B
THE HONG KONG AND CHINA GAS COMPANY LIMITED	21.72x	3.43x	15.51x	4.73%	17.6B
OSAKA GAS CO., LTD.	15.41x	1.22x	8.94x	2.33%	13.25B
GAIL INDIA LIMITED	8.9x	0.9x	6.96x	4.89%	13B
TOKYO GAS CO.,LTD.	16.07x	1.02x	7.44x	1.93%	12.77B
ITALGAS S.P.A.	12.21x	7.39x	9.42x	5.31%	10.34B
APA GROUP	46.84x	8.67x	12.13x	5.26%	10.23B
Average	20.23x	4.34x	10.75x	3.83%	15.21B
Weighted average by Cap.	19.84x	4.63x	11.58x	3.56%