Valuation Gujarat Energy Limited

Stocks

End-of-day quote NSE India S.E. Other stock markets 21/07/2026			5-day change	1st Jan Change
267.00 ^INR	-1.71%		-6.95%	-35.23%

06/07	Nomura Adjusts Gujarat Energy's Price Target to INR382 From INR511, Keeps at Buy	MT
11/06	Crisil Keeps AAA Rating on Gujarat Energy's Bank Financing, Outlook Stable	MT

Data adjusted to current consolidation scope

Fiscal Period: March	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	3,78,236	3,46,432	3,16,384	3,74,656	2,83,858	1,83,800	-	-
Change	-	-8.41%	-8.67%	18.42%	-24.24%	-35.25%	-	-
Enterprise Value (EV) ¹	3,82,726	3,50,129	3,09,574	3,65,395	2,80,264	2,28,966	1,78,613	1,75,451
Change	-	-8.52%	-11.58%	18.03%	-23.3%	-18.3%	0.32%	-1.77%
P/E	29.6x	26.9x	20.7x	32.8x	24.7x	14.3x	9.37x	9.47x
PBR	8.38x	6.15x	4.5x	4.85x	3.34x	1.56x	1.12x	1.16x
PEG	-	41.61x	1.1x	-1.3x	58.61x	0.5x	0.1x	-9.43x
Capitalization / Revenue	3.84x	2.11x	1.89x	2.39x	1.72x	0.9x	0.49x	0.5x
EV / Revenue	3.88x	2.13x	1.85x	2.33x	1.7x	0.97x	0.48x	0.47x
EV / EBITDA	18.3x	16.9x	12.9x	19.5x	14.9x	7.5x	5.42x	5.08x
EV / EBIT	21.9x	20.7x	15.8x	26.1x	20.5x	10.6x	6.37x	6.07x
EV / FCF	42.3x	119x	24x	45.9x	26.6x	13x	10.2x	8.68x
FCF Yield	2.36%	0.84%	4.16%	2.18%	3.76%	7.72%	9.85%	11.5%
Dividend per Share ²	2	2	6.65	5.66	5.82	8.9	8.89	8.567
Rate of return	0.36%	0.4%	1.45%	1.04%	1.41%	2.9%	3.33%	3.21%
EPS ²	18.56	18.68	22.2	16.61	16.68	21.55	28.49	28.2
Distribution rate	10.8%	10.7%	30%	34.1%	34.9%	41.3%	31.2%	30.4%
Net sales ¹	98,542	1,64,562	1,67,594	1,56,902	1,64,870	2,36,144	3,75,178	3,71,148
EBITDA ¹	20,878	20,763	23,920	18,764	18,798	30,520	32,952	34,540
EBIT ¹	17,470	16,914	19,637	14,021	13,691	21,531	28,056	28,895
Net income ¹	12,777	12,856	15,284	11,437	11,483	20,189	24,809	24,894
Net Debt ¹	4,490	3,697	-6,810	-9,261	-3,594	17,458	-5,187	-8,349
Reference price ²	549.45	503.25	459.60	544.25	412.35	267.00	267.00	267.00
Nbr of stocks (in thousands)	6,88,390	6,88,390	6,88,390	6,88,390	6,88,390	6,88,390	-	-
Announcement Date	01/06/21	10/05/22	10/05/23	06/05/24	19/05/25	30/05/26	-	-

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.($)
GUJARAT ENERGY LIMITED	17.07x	1.22x	10.14x	1.98%	193.92Cr
ITALGAS S.P.A.	13.58x	7.54x	9.84x	4.79%	1.16TCr
GRUPO ENERGÍA BOGOTÁ S.A. E.S.P.	14.67x	5.96x	21.2x	9.05%	845.75Cr
UGI CORPORATION	11.83x	-	-	4.08%	787.47Cr
ENN NATURAL GAS CO., LTD.	10.08x	0.48x	3.84x	5.64%	773.99Cr
SOUTHWEST GAS HOLDINGS, INC.	21.52x	5.5x	11.56x	2.78%	663.89Cr
NEW JERSEY RESOURCES CORPORATION	16.37x	4.49x	12.96x	3.27%	591Cr
ONE GAS, INC.	16.6x	3.37x	10.03x	3.42%	498.65Cr
JIANGXI JOVO ENERGY CO., LTD	14.92x	0.93x	9.58x	4.21%	353.9Cr
Average	15.18x	3.68x	11.14x	4.36%	652.45Cr
Weighted average by Cap.	14.67x	4.47x	11.41x	4.8%