Valuation Gujarat Gas Limited

Equities

Market Closed - NSE India S.E. Other stock markets 04:35:02 10/04/2026 pm IST			5-day change	1st Jan Change
323.65 ^INR	+1.24%		+5.05%	-21.48%

10/03	India's small steelmakers face production cuts amid LNG shortages due to Iran war	RE
10/03	India to boost coal use for summer power as Mideast crisis hits LNG supplies	RE

Data adjusted to current consolidation scope

Fiscal Period: March	2021	2022	2023	2024	2025	2026	2027	2028
Capitalization ¹	3,78,236	3,46,432	3,16,384	3,74,656	2,83,858	2,22,797	-	-
Change	-	-8.41%	-8.67%	18.42%	-24.24%	-21.51%	-	-
Enterprise Value (EV) ¹	3,82,726	3,50,129	3,09,574	3,65,395	2,80,264	2,16,585	2,13,335	2,08,991
Change	-	-8.52%	-11.58%	18.03%	-23.3%	-22.72%	-1.5%	-2.04%
P/E ratio	29.6x	26.9x	20.7x	32.8x	24.7x	19.9x	18x	15.6x
PBR	8.38x	6.15x	4.5x	4.85x	3.34x	2.43x	2.23x	2.04x
PEG	-	41.61x	1.1x	-1.3x	58.61x	-7.3x	1.7x	1x
Capitalization / Revenue	3.84x	2.11x	1.89x	2.39x	1.72x	1.5x	1.33x	1.2x
EV / Revenue	3.88x	2.13x	1.85x	2.33x	1.7x	1.46x	1.27x	1.13x
EV / EBITDA	18.3x	16.9x	12.9x	19.5x	14.9x	11.9x	10.5x	9.1x
EV / EBIT	21.9x	20.7x	15.8x	26.1x	20.5x	16.5x	14.6x	12.7x
EV / FCF	42.3x	119x	24x	45.9x	26.6x	33.6x	23.8x	17.3x
FCF Yield	2.36%	0.84%	4.16%	2.18%	3.76%	2.97%	4.2%	5.78%
Dividend per Share ²	2	2	6.65	5.66	5.82	5.491	6.285	7.21
Rate of return	0.36%	0.4%	1.45%	1.04%	1.41%	1.7%	1.94%	2.23%
EPS ²	18.56	18.68	22.2	16.61	16.68	16.23	17.94	20.81
Distribution rate	10.8%	10.7%	30%	34.1%	34.9%	33.8%	35%	34.6%
Net sales ¹	98,542	1,64,562	1,67,594	1,56,902	1,64,870	1,48,685	1,67,577	1,85,170
EBITDA ¹	20,878	20,763	23,920	18,764	18,798	18,228	20,259	22,957
EBIT ¹	17,470	16,914	19,637	14,021	13,691	13,138	14,570	16,482
Net income ¹	12,777	12,856	15,284	11,437	11,483	11,193	12,360	14,341
Net Debt ¹	4,490	3,697	-6,810	-9,261	-3,594	-6,212	-9,463	-13,807
Reference price ²	549.45	503.25	459.60	544.25	412.35	323.65	323.65	323.65
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	-	-	-

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 GAS LIMITED	19.95x	1.46x	11.88x	1.7%	239.55Cr
THE HONG KONG AND CHINA GAS COMPANY LIMITED	22.85x	3.39x	14.81x	4.8%	1.74TCr
ITALGAS S.P.A.	14.46x	7.74x	10.11x	4.51%	1.26TCr
ENN NATURAL GAS CO., LTD.	11.52x	0.57x	4.35x	4.95%	943.08Cr
ENN ENERGY HOLDINGS LIMITED	9.99x	0.68x	6.15x	5.07%	927.04Cr
KUNLUN ENERGY COMPANY LIMITED	9.57x	0.26x	3.04x	4.77%	817.68Cr
UGI CORPORATION	12.12x	-	-	3.95%	814.33Cr
SOUTHWEST GAS HOLDINGS, INC.	22.25x	5.15x	12.03x	2.74%	674.29Cr
NEW JERSEY RESOURCES CORPORATION	17.57x	4.42x	13.02x	3.36%	574.41Cr
Average	15.59x	2.96x	9.42x	3.98%	887.3Cr
Weighted average by Cap.	15.73x	3.26x	9.65x	4.34%