Valuation GAIL India Limited

Equities

Delayed NSE India S.E. Other stock markets 03:31:11 16/01/2026 pm IST			5-day change	1st Jan Change
164.24 ^INR	-0.56%		-0.07%	-4.60%

23/12	M V K Agro Food Product enters agreement with MNGL and GAIL for Biogas Supply	RE
23/12	Gail, Government of Chhattisgarh and GAIL sign MoU to develop a gas-based fertilizer project in Chhattisgarh	RE

Data adjusted to current consolidation scope

Fiscal Period: March	2021	2022	2023	2024	2025	2026	2027	2028
Capitalization ¹	6,01,672	6,91,146	6,91,372	11,90,422	12,03,506	10,86,009	-	-
Change	-	14.87%	0.03%	72.18%	1.1%	-9.76%	-	-
Enterprise Value (EV) ¹	6,43,710	7,33,824	8,30,440	13,47,520	13,76,899	12,77,487	12,82,411	12,88,187
Change	-	14%	13.17%	62.27%	2.18%	-7.22%	0.39%	0.45%
P/E ratio	12.5x	6.67x	13.1x	13.5x	10.6x	13x	11.1x	10.3x
PBR	1.29x	1.24x	1.24x	1.85x	1.71x	1.39x	1.29x	1.18x
PEG	-	0x	-0.3x	0.2x	0.4x	-0.5x	0.6x	1.33x
Capitalization / Revenue	1.06x	0.75x	0.48x	0.91x	0.88x	0.78x	0.72x	0.65x
EV / Revenue	1.13x	0.8x	0.58x	1.03x	1x	0.92x	0.85x	0.77x
EV / EBITDA	9.99x	5.31x	12.4x	10.1x	9.61x	9.72x	8.36x	7.72x
EV / EBIT	14.2x	6.26x	19.7x	13.4x	12.8x	13.4x	11.4x	10.8x
EV / FCF	20.9x	24.4x	-18x	28.1x	15.9x	26.5x	21.2x	18.2x
FCF Yield	4.78%	4.09%	-5.55%	3.56%	6.29%	3.78%	4.73%	5.49%
Dividend per Share ²	3.333	6.667	5	-	7.5	5.892	6.533	7.065
Rate of return	3.69%	6.42%	4.76%	-	4.1%	3.57%	3.96%	4.28%
EPS ²	7.233	15.56	8.04	13.44	17.2	12.68	14.88	16.03
Distribution rate	46.1%	42.8%	62.2%	-	43.6%	46.5%	43.9%	44.1%
Net sales ¹	5,67,378	9,16,457	14,43,016	13,06,381	13,72,876	13,90,523	15,13,118	16,67,454
EBITDA ¹	64,451	1,38,290	66,989	1,33,747	1,43,272	1,31,361	1,53,471	1,66,812
EBIT ¹	45,372	1,17,179	42,108	1,00,439	1,07,274	95,325	1,12,210	1,18,958
Net income ¹	48,902	1,03,640	53,015	88,365	1,13,123	83,495	97,675	1,05,030
Net Debt ¹	42,038	42,678	1,39,068	1,57,098	1,73,393	1,91,478	1,96,402	2,02,178
Reference price ²	90.33	103.77	105.15	181.05	183.04	165.17	165.17	165.17
Nbr of stocks (in thousands)	66,60,578	66,60,578	65,75,100	65,75,100	65,75,100	65,75,100	-	-
Announcement Date	09/06/21	27/05/22	18/05/23	16/05/24	13/05/25	-	-	-

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.($)
GAIL INDIA LIMITED	13.02x	0.92x	9.72x	3.57%	1.2TCr
NATURGY ENERGY GROUP, S.A.	12.23x	1.88x	7.12x	6.58%	2.9TCr
ATMOS ENERGY CORPORATION	20.98x	6.83x	14.36x	2.32%	2.75TCr
TOKYO GAS CO.,LTD.	11.6x	1.27x	8.08x	1.54%	1.4TCr
OSAKA GAS CO., LTD.	13.85x	1.43x	9.36x	2.16%	1.36TCr
ALTAGAS LTD.	16.06x	1.73x	12.21x	3.08%	917.33Cr
PETRONAS GAS	19.9x	5.46x	10.26x	3.97%	908.72Cr
APA GROUP	44.63x	7.3x	11.47x	6.69%	765.07Cr
NATIONAL FUEL GAS COMPANY	10.68x	3.99x	6.62x	2.63%	772.4Cr
Average	18.11x	3.42x	9.91x	3.61%	1.44TCr
Weighted average by Cap.	16.89x	3.41x	10.04x	3.73%