Valuation Gujarat State Petronet Limited

Equities

Market Closed - NSE India S.E. Other stock markets 05:28:38 06/03/2026 pm IST			5-day change	1st Jan Change
293.90 ^INR	+1.33%		-3.73%	-4.03%

03/02	Gujarat State Petronet Limited Appoints Shri Sandeep Kumar, IAS as Additional Director Effective January 28, 2026	CI
22/01	Gujarat State Petronet Limited Reports Earnings Results for the Third Quarter and Nine Months Ended December 31, 2025	CI

Data adjusted to current consolidation scope

Fiscal Period: March	2021	2022	2023	2024	2025	2026	2027	2028
Capitalization ¹	1,54,227	1,46,159	1,49,516	2,01,141	1,64,355	1,65,822	-	-
Change	-	-5.23%	2.3%	34.53%	-18.29%	0.89%	-	-
Enterprise Value (EV) ¹	1,56,597	1,45,767	1,41,424	1,86,748	1,45,048	1,15,245	1,22,153	1,17,706
Change	-	-6.92%	-2.98%	32.05%	-22.33%	-20.55%	5.99%	-3.64%
P/E ratio	16.7x	14.5x	15.8x	15.7x	20.4x	22.5x	20.9x	19.5x
PBR	2.04x	1.73x	1.77x	1.96x	1.52x	1.47x	1.4x	1.33x
PEG	-	1.56x	-2.46x	0.4x	-0.5x	-2.64x	2.86x	2.74x
Capitalization / Revenue	7.42x	7.24x	8.49x	9.9x	14.8x	15x	13.6x	12.8x
EV / Revenue	7.53x	7.22x	8.03x	9.19x	13.1x	10.4x	10x	9.07x
EV / EBITDA	10.6x	10.4x	11.2x	12.4x	17.9x	15.9x	14.8x	13.2x
EV / EBIT	12.3x	12.1x	13.3x	14.2x	23.9x	22.1x	20.2x	18.2x
EV / FCF	13.9x	14.6x	18.2x	24.7x	20.3x	26.1x	27.2x	28.4x
FCF Yield	7.21%	6.83%	5.5%	4.05%	4.92%	3.83%	3.68%	3.53%
Dividend per Share ²	2	2	5	5	5	3.696	4.113	4.274
Rate of return	0.73%	0.77%	1.89%	1.4%	1.72%	1.26%	1.4%	1.45%
EPS ²	16.38	17.9	16.75	22.77	14.31	13.09	14.04	15.04
Distribution rate	12.2%	11.2%	29.9%	22%	34.9%	28.2%	29.3%	28.4%
Net sales ¹	20,794	20,200	17,618	20,315	11,108	11,039	12,162	12,976
EBITDA ¹	14,733	13,976	12,587	15,041	8,112	7,253	8,232	8,884
EBIT ¹	12,703	12,016	10,648	13,121	6,077	5,207	6,046	6,481
Net income ¹	9,242	10,097	9,450	12,846	8,076	7,387	7,921	8,484
Net Debt ¹	2,370	-392.4	-8,092	-14,394	-19,307	-50,577	-43,669	-48,116
Reference price ²	273.35	259.05	265.00	356.50	291.30	293.90	293.90	293.90
Nbr of stocks (in thousands)	5,64,211	5,64,211	5,64,211	5,64,211	5,64,211	5,64,211	-	-
Announcement Date	03/06/21	12/05/22	11/05/23	08/05/24	22/05/25	-	-	-

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 STATE PETRONET LIMITED	22.16x	10.24x	15.59x	1.27%	178.2Cr
THE HONG KONG AND CHINA GAS COMPANY LIMITED	23.61x	3.46x	15.16x	4.65%	1.8TCr
ITALGAS S.P.A.	15.21x	8.66x	11.55x	4.12%	1.24TCr
ENN ENERGY HOLDINGS LIMITED	10.61x	0.73x	6.54x	4.68%	992.87Cr
ENN NATURAL GAS CO.,LTD.	12.98x	0.58x	4.61x	5.27%	963.68Cr
KUNLUN ENERGY COMPANY LIMITED	11.12x	0.31x	3.6x	4.12%	948.24Cr
UGI CORPORATION	11.74x	-	-	4.08%	788.79Cr
GRUPO ENERGÍA BOGOTÁ S.A. E.S.P.	10.68x	5.51x	17.48x	8.34%	668.78Cr
SOUTHWEST GAS HOLDINGS, INC.	20.21x	5.12x	11.77x	2.91%	633.87Cr
Average	15.37x	4.33x	10.79x	4.38%	912.47Cr
Weighted average by Cap.	15.59x	3.68x	10.49x	4.62%