GAIL (India) Ltd. is the country's largest gas distribution and transmission company with a pipeline network of around 9,500 kms and with a capacity to carry around 180 m standard cubic metres per day (MMSCMD) of natural gas. It operates in the gas t... More
After seeing a change in the management during FY03, the fortunes of Mangalore Refinery and Petrochemicals Limited (MRPL) have seen a sea of change. From posting heavy losses for four consecutive years (FY00-FY03) under the A. V. Birla management, th... More
GAIL | MRPL | GAIL/ MRPL |
|||
---|---|---|---|---|---|
P/E (TTM) | x | 10.1 | -2.4 | - | View Chart |
P/BV | x | 1.2 | 0.6 | 194.5% | View Chart |
Dividend Yield | % | 4.8 | 8.1 | 58.6% |
![]() ![]() |
EQUITY SHARE DATA | |||||
---|---|---|---|---|---|
GAIL Mar-20 |
MRPL Mar-18 |
GAIL/ MRPL |
5-Yr Chart Click to enlarge
|
||
High | Rs | 365 | 146 | 249.5% | |
Low | Rs | 66 | 106 | 62.1% | |
Sales per share (Unadj.) | Rs | 160.8 | 279.9 | 57.4% | |
Earnings per share (Unadj.) | Rs | 21.1 | 10.1 | 208.5% | |
Cash flow per share (Unadj.) | Rs | 25.7 | 15.6 | 164.5% | |
Dividends per share (Unadj.) | Rs | 6.40 | 3.00 | 213.3% | |
Dividend yield (eoy) | % | 3.0 | 2.4 | 124.9% | |
Book value per share (Unadj.) | Rs | 109.2 | 58.4 | 187.1% | |
Shares outstanding (eoy) | m | 4,510.14 | 1,752.60 | 257.3% | |
Bonus/Rights/Conversions | - | - | - | ||
Price / Sales ratio | x | 1.3 | 0.5 | 297.4% | |
Avg P/E ratio | x | 10.2 | 12.5 | 82.0% | |
P/CF ratio (eoy) | x | 8.4 | 8.1 | 103.9% | |
Price / Book Value ratio | x | 2.0 | 2.2 | 91.3% | |
Dividend payout | % | 30.3 | 29.6 | 102.3% | |
Avg Mkt Cap | Rs m | 971,259 | 220,915 | 439.7% | |
No. of employees | `000 | 4.7 | 1.9 | 244.4% | |
Total wages/salary | Rs m | 16,337 | 4,590 | 356.0% | |
Avg. sales/employee | Rs Th | 154,866.3 | 256,028.2 | 60.5% | |
Avg. wages/employee | Rs Th | 3,489.4 | 2,395.4 | 145.7% | |
Avg. net profit/employee | Rs Th | 20,321.7 | 9,256.6 | 219.5% |
INCOME DATA | |||||
---|---|---|---|---|---|
Net Sales | Rs m | 725,084 | 490,550 | 147.8% | |
Other income | Rs m | 15,464 | 2,739 | 564.6% | |
Total revenues | Rs m | 740,549 | 493,289 | 150.1% | |
Gross profit | Rs m | 90,250 | 45,020 | 200.5% | |
Depreciation | Rs m | 20,802 | 9,661 | 215.3% | |
Interest | Rs m | 3,089 | 9,127 | 33.9% | |
Profit before tax | Rs m | 81,823 | 28,972 | 282.4% | |
Minority Interest | Rs m | 22,466 | 1 | 2,042,363.6% | |
Prior Period Items | Rs m | 0 | 0 | - | |
Extraordinary Inc (Exp) | Rs m | 0 | -259 | 0.0% | |
Tax | Rs m | 9,143 | 10,978 | 83.3% | |
Profit after tax | Rs m | 95,146 | 17,736 | 536.5% | |
Gross profit margin | % | 12.4 | 9.2 | 135.6% | |
Effective tax rate | % | 11.2 | 37.9 | 29.5% | |
Net profit margin | % | 13.1 | 3.6 | 362.9% |
BALANCE SHEET DATA | |||||
---|---|---|---|---|---|
Current assets | Rs m | 119,944 | 89,954 | 133.3% | |
Current liabilities | Rs m | 124,762 | 165,854 | 75.2% | |
Net working cap to sales | % | -0.7 | -15.5 | 4.3% | |
Current ratio | x | 1.0 | 0.5 | 177.3% | |
Inventory Days | Days | 16 | 39 | 41.1% | |
Debtors Days | Days | 24 | 19 | 126.5% | |
Net fixed assets | Rs m | 498,959 | 208,988 | 238.7% | |
Share capital | Rs m | 45,101 | 17,527 | 257.3% | |
"Free" reserves | Rs m | 447,581 | 84,808 | 527.8% | |
Net worth | Rs m | 492,683 | 102,334 | 481.4% | |
Long term debt | Rs m | 37,734 | 44,787 | 84.3% | |
Total assets | Rs m | 749,142 | 319,506 | 234.5% | |
Interest coverage | x | 27.5 | 4.2 | 658.4% | |
Debt to equity ratio | x | 0.1 | 0.4 | 17.5% | |
Sales to assets ratio | x | 1.0 | 1.5 | 63.0% | |
Return on assets | % | 13.1 | 8.4 | 156.0% | |
Return on equity | % | 19.3 | 17.3 | 111.4% | |
Return on capital | % | 20.2 | 25.7 | 78.7% | |
Exports to sales | % | 0 | 25.9 | 0.0% | |
Imports to sales | % | 0 | 96.4 | 0.0% | |
Exports (fob) | Rs m | NA | 127,160 | 0.0% | |
Imports (cif) | Rs m | NA | 473,030 | 0.0% | |
Fx inflow | Rs m | 13,078 | 127,160 | 10.3% | |
Fx outflow | Rs m | 26,485 | 473,030 | 5.6% | |
Net fx | Rs m | -13,407 | -345,870 | 3.9% |
CASH FLOW | |||||
---|---|---|---|---|---|
From Operations | Rs m | 83,454 | 39,719 | 210.1% | |
From Investments | Rs m | -74,446 | -9,814 | 758.6% | |
From Financial Activity | Rs m | 2,812 | -27,963 | -10.1% | |
Net Cashflow | Rs m | 3,275 | 1,942 | 168.6% |
Indian Promoters | % | 56.1 | 88.6 | 63.3% | |
Foreign collaborators | % | 0.0 | 0.0 | - | |
Indian inst/Mut Fund | % | 21.3 | 3.1 | 686.8% | |
FIIs | % | 18.8 | 0.6 | 3,133.3% | |
ADR/GDR | % | 1.5 | 0.0 | - | |
Free float | % | 2.3 | 7.7 | 29.9% | |
Shareholders | 166,858 | 470,683 | 35.5% | ||
Pledged promoter(s) holding | % | 0.0 | 0.0 | - |
Compare GAIL With: GUJ. STATE PETRONET INDRAPRASTHA GAS ESSAR OIL CAIRN INDIA GULF OIL CORP
Compare GAIL With: BP (UK) CHINA PETRO. (China) PETROCHINA (China) CONOCOPHILLIPS (US)
Share markets in India are presently trading on a volatile note. The BSE Sensex is trading up by 11 points, flat, at 47,960 levels.
Here's an analysis of the annual report of GAIL for 2019-20. It includes a full income statement, balance sheet and cash flow analysis of GAIL. Also includes updates on the valuation of GAIL.
For the quarter ended June 2020, GAIL has posted a net profit of Rs 3 bn (down 80.2% YoY). Sales on the other hand came in at Rs 121 bn (down 34.0% YoY). Read on for a complete analysis of GAIL's quarterly results.
For the quarter ended March 2020, GAIL has posted a net profit of Rs 30 bn (up 168.9% YoY). Sales on the other hand came in at Rs 178 bn (down 5.4% YoY). Read on for a complete analysis of GAIL's quarterly results.
For the quarter ended September 2019, GAIL has posted a net profit of Rs 11 bn (down 45.8% YoY). Sales on the other hand came in at Rs 180 bn (down 6.4% YoY). Read on for a complete analysis of GAIL's quarterly results.
For the quarter ended June 2019, GAIL has posted a net profit of Rs 13 bn (up 2.2% YoY). Sales on the other hand came in at Rs 183 bn (up 5.9% YoY). Read on for a complete analysis of GAIL's quarterly results.
More Views on NewsAjit Dayal on how India's vaccine strategy will impact the markets.
Narayana Murthy was one of the first unicorn founders to get the backing of this entity...
There is no stopping this 11-bagger stock from significant upside.
In this video, I'll you what I think is the real reason behind yesterday's market crash.
Those who don't learn from financial history are doomed to lose their money.
More