Stock GUJGASLTD GUJARAT GAS LTD
Add to a list
To use this feature you must be a member
Log inSign up

Financials Gujarat Gas Ltd NSE India S.E.

Equities

GUJGASLTD

INE844O01022

Natural Gas Utilities

End-of-day quote NSE India S.E.
Other stock markets
 		5-day change 1st Jan Change
- INR -.--% Intraday chart for Gujarat Gas Ltd +8.31% +6.93%
05-09 Jefferies Adjusts Gujarat Gas’ Price Target to INR460 From INR470, Keeps at Underperform MT
05-09 Nomura Adjusts Gujarat Gas’ Price Target to INR470 From INR505, Keeps at Reduce MT

Valuation

Fiscal Period: March 2019 2020 2021 2022 2023 2024 2025 2026
Capitalization 1 101,951 158,915 378,236 346,432 316,384 366,189 - -
Enterprise Value (EV) 1 119,710 170,318 382,726 350,129 309,574 374,656 349,515 341,788
P/E ratio 24.4 x 13.3 x 29.6 x 26.9 x 20.7 x 32.8 x 26.1 x 22.5 x
Yield 0.68% 0.54% 0.36% 0.4% 1.45% 0.97% 1.1% 1.37%
Capitalization / Revenue 1.31 x 1.54 x 3.84 x 2.11 x 1.89 x 2.39 x 2.18 x 1.93 x
EV / Revenue 1.54 x 1.65 x 3.88 x 2.13 x 1.85 x 2.39 x 2.08 x 1.81 x
EV / EBITDA 12.2 x 10.4 x 18.3 x 16.9 x 12.9 x 20 x 15.6 x 13.3 x
EV / FCF 28.6 x 20.7 x 42.3 x 119 x 24 x 54.9 x 40.3 x 30.3 x
FCF Yield 3.5% 4.84% 2.36% 0.84% 4.16% 1.82% 2.48% 3.3%
Price to Book 4.62 x 4.79 x 8.38 x 6.15 x 4.5 x 4.68 x 4.19 x 3.71 x
Nbr of stocks (in thousands) 688,390 688,390 688,390 688,390 688,390 688,390 - -
Reference price 2 148.1 230.8 549.4 503.2 459.6 532.0 532.0 532.0
Announcement Date 19-05-06 20-06-05 21-06-01 22-05-10 23-05-10 24-05-06 - -
1INR in Million2INR
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: March 2019 2020 2021 2022 2023 2024 2025 2026
Net sales 1 77,544 103,003 98,542 164,562 167,594 156,902 168,076 189,283
EBITDA 1 9,846 16,343 20,878 20,763 23,920 18,764 22,395 25,790
EBIT 1 6,966 13,163 17,470 16,914 19,637 14,021 17,342 20,244
Operating Margin 8.98% 12.78% 17.73% 10.28% 11.72% 8.94% 10.32% 10.7%
Earnings before Tax (EBT) 1 5,956 12,080 17,048 17,134 20,247 15,346 18,532 21,743
Net income 1 4,184 11,988 12,777 12,856 15,284 11,437 13,425 16,219
Net margin 5.4% 11.64% 12.97% 7.81% 9.12% 7.29% 7.99% 8.57%
EPS 2 6.080 17.41 18.56 18.68 22.20 16.61 20.38 23.66
Free Cash Flow 1 4,185 8,244 9,038 2,954 12,888 6,460 8,680 11,273
FCF margin 5.4% 8% 9.17% 1.8% 7.69% 4.18% 5.16% 5.96%
FCF Conversion (EBITDA) 42.5% 50.45% 43.29% 14.23% 53.88% 34.79% 38.76% 43.71%
FCF Conversion (Net income) 100% 68.77% 70.74% 22.98% 84.32% 55.71% 64.66% 69.5%
Dividend per Share 2 1.000 1.250 2.000 2.000 6.650 5.148 5.841 7.288
Announcement Date 19-05-06 20-06-05 21-06-01 22-05-10 23-05-10 24-05-06 - -
1INR in Million2INR
Estimates

Income Statement Evolution (Quarterly data)

Fiscal Period: March 2022 Q1 2022 Q2 2022 Q3 2022 Q4 2023 Q2 2023 Q3 2023 Q4 2024 Q1 2024 Q2 2024 Q3 2024 Q4
Net sales 1 30,109 36,145 51,444 46,694 39,765 36,843 39,286 37,815 39,507 40,760 40,764
EBITDA 1 7,229 4,210 2,375 6,974 6,427 5,823 5,603 3,880 4,213 4,791 5,099
EBIT - - 1,406 5,954 5,363 4,730 - 2,729 - 2,672 4,971
Operating Margin - - 2.73% 12.75% 13.49% 12.84% - 7.22% - 6.55% 12.19%
Earnings before Tax (EBT) 1 6,378 3,343 1,619 5,867 5,418 4,974 - 4,200 - 3,340 4,490
Net income 1 4,767 2,491 1,229 4,443 4,044 3,716 3,705 2,160 2,403 2,950 3,129
Net margin 15.83% 6.89% 2.39% 9.51% 10.17% 10.09% 9.43% 5.71% 6.08% 7.24% 7.68%
EPS 6.920 3.620 1.790 6.450 5.870 5.400 - 3.140 - 4.300 5.600
Dividend per Share - - - - - - - - - - -
Announcement Date 21-08-05 21-10-28 22-02-08 22-05-10 22-11-10 23-02-13 23-05-10 23-08-02 - - -
1INR in Million
Estimates

Balance Sheet Analysis

Fiscal Period: March 2019 2020 2021 2022 2023 2024 2025 2026
Net Debt 1 17,760 11,403 4,490 3,697 - - - -
Net Cash position 1 - - - - 6,810 11,384 16,674 24,401
Leverage (Debt/EBITDA) 1.804 x 0.6977 x 0.2151 x 0.178 x - - - -
Free Cash Flow 1 4,185 8,244 9,038 2,954 12,888 6,460 8,680 11,273
ROE (net income / shareholders' equity) 21.2% 43.4% 32.6% 25.4% 24.1% 15.1% 16.6% 17.3%
ROA (Net income/ Total Assets) 6.24% 15.9% 15.6% 14.2% 14.9% 11.4% 12.3% 13%
Assets 1 67,084 75,415 82,026 90,632 102,574 101,800 109,330 125,189
Book Value Per Share 2 32.00 48.20 65.50 81.80 102.0 114.0 127.0 143.0
Cash Flow per Share 6.080 20.60 24.00 24.10 34.50 23.70 - -
Capex 1 5,376 5,956 7,513 13,663 10,867 10,876 10,175 10,233
Capex / Sales 6.93% 5.78% 7.62% 8.3% 6.48% 7.03% 6.05% 5.41%
Announcement Date 19-05-06 20-06-05 21-06-01 22-05-10 23-05-10 24-05-06 - -
1INR in Million2INR
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Year-on-year evolution of the Yield

Change in Enterprise Value/EBITDA

Ratings for Gujarat Gas Ltd

Trading Rating
Investor Rating
ESG Refinitiv
More Ratings

Analysts' Consensus

Sell
Consensus
Buy
Mean consensus
HOLD
Number of Analysts
27
Last Close Price
532 INR
Average target price
510.9 INR
Spread / Average Target
-3.96%
Consensus

EPS Revisions

Estimates Revisions

Quarterly earnings - Rate of surprise

Company calendar

Sector Natural Gas Distribution

1st Jan change Capi.
THE HONG KONG AND CHINA GAS CO LTD Stock The Hong Kong and China Gas Co Ltd
+2.51% 14.56B
ENN ENERGY HOLDINGS LIMITED Stock ENN Energy Holdings Limited
+25.91% 10.09B
KUNLUN ENERGY COMPANY LIMITED Stock Kunlun Energy Company Limited
+12.22% 8.52B
ENN NATURAL GAS CO.,LTD. Stock ENN Natural Gas Co.,Ltd.
+10.70% 7.89B
CHINA RESOURCES GAS GROUP LIMITED Stock China Resources Gas Group Limited
+3.52% 7.7B
GRUPO ENERGÍA BOGOTÁ S.A. E.S.P. Stock Grupo Energía Bogotá S.A. E.S.P.
+32.11% 5.88B
NEW FORTRESS ENERGY INC. Stock New Fortress Energy Inc.
-27.17% 5.43B
SOUTHWEST GAS HOLDINGS, INC. Stock Southwest Gas Holdings, Inc.
+21.48% 5.43B
UGI CORPORATION Stock UGI Corporation
+1.30% 5.19B
Natural Gas Distribution
  1. Stock Market
  2. Equities
  3. GUJGASLTD Stock
  4. GUJGASLTD Stock
  5. Financials Gujarat Gas Ltd
-40% Limited Time Offer: Our subscriptions help you unlock hidden opportunities.
SIGN UP NOW