MEMBER'S LOGINX
| Login Failure | ||||||||
|
||||||||
| Sign Up | Forgot Password? | ||||||||
- Home
- Research It
- Compare Company
- Indian - energy
- GAIL - MRPL
GAIL vs MRPL - Comparison Results
GAIL Change
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
MRPL 
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
Current Valuations
| 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% |
Financials
 GAIL  MRPL |
| 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% | |
Share Holding
| 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)
Today's Market
Sensex Trades On a Volatile Note, Dow Futures Up by 68 Points(12:30 pm)
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.
Related Views on News
GAIL 2019-20 Annual Report Analysis (Annual Result Update)
Nov 20, 2020 | Updated on Nov 20, 2020Here'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.
GAIL Announces Quarterly Results (1QFY21); Net Profit Down 80.2% (Quarterly Result Update)
Sep 1, 2020 | Updated on Sep 1, 2020For 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.
GAIL Announces Quarterly Results (4QFY20); Net Profit Up 168.9% (Quarterly Result Update)
Jun 25, 2020 | Updated on Jun 25, 2020For 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.
GAIL Announces Quarterly Results (2QFY20); Net Profit Down 45.8% (Quarterly Result Update)
Nov 12, 2019 | Updated on Nov 12, 2019For 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.
GAIL Announces Quarterly Results (1QFY20); Net Profit Up 2.2% (Quarterly Result Update)
Aug 13, 2019 | Updated on Aug 13, 2019For 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 NewsMost Popular
India: Recovery Stalled by Vaccine Games?(The Honest Truth)
Apr 13, 2021Ajit Dayal on how India's vaccine strategy will impact the markets.
A Stock with 700% Return Potential Comes with Additional Payoffs(Profit Hunter)
Apr 15, 2021Narayana Murthy was one of the first unicorn founders to get the backing of this entity...
11x Bankruptcy to Bluechip Stock: A Rare India Revival Story(Profit Hunter)
Apr 16, 2021There is no stopping this 11-bagger stock from significant upside.
Why Did the Market Crash on Monday?(Fast Profits Daily)
Apr 13, 2021In this video, I'll you what I think is the real reason behind yesterday's market crash.
A Warning About Bubbles(Fast Profits Daily)
Apr 16, 2021Those who don't learn from financial history are doomed to lose their money.
MoreOUR TOP 5 IDEAS
- Free Report: Multibagger Stock Ideas 2021
- Are You Making One of These 15 Costly Mistakes While Investing. Learn more!
- Covid-19 Proof Multibagger Stocks - Download this FREE Report Now
- Free Report: The Secret to Increasing Your Trading Profits Daily!
- No Guessing, No Hunches, and No Missed Trends Ever! Join Us on YouTube Now.
GAIL SHARE PRICE
Apr 20, 2021 03:25 PM
TRACK GAIL
- Track your investment in GAIL with Equitymaster's Portfolio Tracker. Set live price alerts, get research alerts and more. Get access now...
- Add To MyStocks
MORE ON GAIL
GAIL 8-QTR ANALYSIS
COMPARE GAIL WITH
MARKET STATS
ABOUT EQUITYMASTER
Since 1996, Equitymaster has been the source for honest and credible opinions on investing in India. With solid research and in-depth analysis Equitymaster is dedicated towards making its readers- smarter, more confident and richer every day. Here's why hundreds of thousands of readers spread across more than 70 countries Trust Equitymaster.
FREE NEWSLETTERS
PREMIUM PRODUCTS
QUICK LINKS
POPULAR TOPICS
- Basics of Value Investing
- Benjamin Graham
- How to Invest in Gold
- How to Invest in Silver
- Best Stocks to Buy Today
- Warren Buffett - The Value Investor
- The Best Small-cap Stocks to Buy
- The Best Bluechip Stocks to Buy
- Your Ultimate Guide to Penny Stock Investing
- 10 Rules for Successful Long-Term Investing
- How to Invest in the Share Market
- Momentum Moves
FOLLOW
APP
Copyright © Equitymaster Agora Research Private Limited.
Whitelist | Refer | Terms | Privacy | Contact | About | Sitemap
Equitymaster Agora Research Private Limited (Research Analyst) 103, Regent Chambers, Above Status Restaurant, Nariman Point, Mumbai - 400 021. India.
Telephone: +91-22-61434055. Fax: +91-22-22028550. Email: info@equitymaster.com. Website: www.equitymaster.com. CIN:U74999MH2007PTC175407
All rights reserved. Any act of copying, reproducing or distributing this newsletter whether wholly or in part, for any purpose without the permission of Equitymaster is strictly prohibited and shall be deemed to be copyright infringement.
LEGAL DISCLAIMER: Equitymaster Agora Research Private Limited (Research Analyst) bearing Registration No. INH000000537 (hereinafter referred as 'Equitymaster') is an independent equity research Company. Equitymaster is not an Investment Adviser. Information herein should be regarded as a resource only and should be used at one's own risk. This is not an offer to sell or solicitation to buy any securities and Equitymaster will not be liable for any losses incurred or investment(s) made or decisions taken/or not taken based on the information provided herein. Information contained herein does not constitute investment advice or a personal recommendation or take into account the particular investment objectives, financial situations, or needs of individual subscribers. Before acting on any recommendation, subscribers should consider whether it is suitable for their particular circumstances and, if necessary, seek an independent professional advice. This is not directed for access or use by anyone in a country, especially, USA, Canada or the European Union countries, where such use or access is unlawful or which may subject Equitymaster or its affiliates to any registration or licensing requirement. All content and information is provided on an 'As Is' basis by Equitymaster. Information herein is believed to be reliable but Equitymaster does not warrant its completeness or accuracy and expressly disclaims all warranties and conditions of any kind, whether express or implied. Equitymaster may hold shares in the company/ies discussed herein. As a condition to accessing Equitymaster content and website, you agree to our Terms and Conditions of Use, available here. The performance data quoted represents past performance and does not guarantee future results.
SEBI (Research Analysts) Regulations 2014, Registration No. INH000000537.