Valuation Adani Total Gas Limited

Stocks

Market Closed - NSE India S.E. Other stock markets 04:35:06 17/07/2026 pm IST			5-day change	1st Jan Change
706.60 ^INR	-0.16%		-2.39%	+24.69%

21/05	Adani Total Gas appoints Sanjay Pandita as the chief executive officer	RE
21/05	Adani Total Gas Limited Announces CEO Changes	CI

Data adjusted to current consolidation scope

Fiscal Period: March	2021	2022	2023	2024	2025	2026
Market Cap ¹	10,57,192	23,64,372	9,54,360	10,19,029	6,62,746	5,60,848
Change	-	123.65%	-59.64%	6.78%	-34.96%	-15.38%
Enterprise Value (EV) ¹	10,62,381	23,74,411	9,68,059	10,33,188	6,77,865	5,83,931
Change	-	123.5%	-59.23%	6.73%	-34.39%	-13.86%
P/E	228x	464x	175x	153x	101x	85.6x
PBR	54.7x	97.9x	32.5x	28.5x	15.8x	11.5x
PEG	-	46.3x	23.9x	6.9x	-51.5x	520.21x
Capitalization / Revenue	62.3x	77.8x	21.8x	22.8x	13.3x	9.51x
EV / Revenue	62.7x	78.1x	22.1x	23.1x	13.6x	9.91x
EV / EBITDA	153x	311x	112x	95.2x	60.5x	49.7x
EV / EBIT	166x	344x	128x	109x	72.5x	61.2x
EV / FCF	455x	-608x	-116x	-1,545x	-12,143x	-401x
FCF Yield	0.22%	-0.16%	-0.86%	-0.06%	-0.01%	-0.25%
Dividend per Share ²	0.25	0.25	0.25	0.25	0.25	0.25
Rate of return	0.03%	0.01%	0.03%	0.03%	0.04%	0.05%
EPS ²	4.208	4.63	4.969	6.069	5.95	5.96
Distribution rate	5.94%	5.4%	5.03%	4.12%	4.2%	4.19%
Net sales ¹	16,956	30,384	43,784	44,755	49,999	58,944
EBITDA ¹	6,963	7,645	8,609	10,851	11,200	11,754
EBIT ¹	6,418	6,909	7,570	9,466	9,344	9,536
Net income ¹	4,628	5,094	5,465	6,675	6,544	6,557
Net Debt ¹	5,189	10,039	13,699	14,159	15,120	23,083
Reference price ²	961.25	2,149.80	867.75	926.55	602.60	509.95
Nbr of stocks (in thousands)	10,99,810	10,99,810	10,99,810	10,99,810	10,99,810	10,99,810
Announcement Date	19/06/21	04/07/22	26/06/23	30/05/24	30/05/25	29/05/26

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 (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
ADANI TOTAL GAS LIMITED	-	-	-	-	806.97Cr
NATURGY ENERGY GROUP, S.A.	13.77x	2x	7.28x	6.32%	3.06TCr
ATMOS ENERGY CORPORATION	20.98x	7.75x	14.99x	2.27%	2.97TCr
OSAKA GAS CO., LTD.	14.37x	1.31x	9.48x	2.42%	1.26TCr
TOKYO GAS CO.,LTD.	15.99x	1.06x	7.29x	1.97%	1.24TCr
GAIL INDIA LIMITED	15.01x	0.93x	10.85x	3.27%	1.17TCr
APA GROUP	57.33x	8.18x	12.33x	5.64%	951.15Cr
PETRONAS GAS	18.68x	5.05x	9.26x	4.18%	842.57Cr
NATIONAL FUEL GAS COMPANY	10.86x	3.96x	6.73x	2.67%	769.22Cr
Average	20.87x	3.78x	9.78x	3.59%	1.45TCr
Weighted average by Cap.	19.46x	3.94x	10.21x	3.78%