Mahanagar Gas Ltd

Mahanagar Gas Ltd

1,029.45
INR
-18.70
(-1.78%)
85.22EPS
13.75P/E
115.90BMarket Cap
Oct 22Next Earn
2014 Y
2015 Y
2016 Y
2017 Y
2018 Y
2019 Y
2020 Y
2021 Y
2022 Y
2023 Y
2024 Y
2025 Y
2026 Y
TTM
Revenue per Share
189.3
210.4
209.18
204.48
224.51
280.51
298.75
216.24
358.02
635.49
634.45
731.69
830.81
867.28
Basic EPS, GAAP
30.09
30.47
31.47
39.83
48.38
55.31
80.33
62.72
60.43
79.98
130.06
105.31
85.15
85.31
Free Cash Flow per Basic Share
22.35
23.2
20.61
28.12
38.78
32.59
55.45
47.16
25.78
25.94
79.42
22.54
8.78
- -
Dividend per Share
15.83
15.83
19.05
28.51
22.64
23.59
22.1
32.61
28.44
25.49
28
30
30.01
- -
Book Value per Share
131.3
162.39
174.98
186.28
212.13
242.86
298.92
327.24
364.18
418.54
519.37
595.02
650.71
- -
Tangible Book Value per Share
130.86
161.92
174.51
185.83
211.73
242.38
298.45
326.66
363.65
418.02
473.17
551.27
609.5
- -
Basic Weighted Avg Shares
99
99
99
99
99
99
99
99
99
99
99
99
99
99
Sales/Revenue/Turnover
18,699
20,783
20,662
20,198
22,177
27,708
29,510
21,360
35,365
62,773
62,669
72,275
82,066
85,680
Operating Margin (%)
21.9
19.75
20.68
27.36
30.29
27.61
30.32
36.03
20.92
15.33
25.17
16.93
12.78
12.15
Depreciation Expense
807
799
826
951
1,112
1,259
1,617
1,737
1,963
2,311
2,774
3,521
4,099
4,149
Net Income, GAAP
2,972
3,010
3,109
3,934
4,779
5,464
7,935
6,196
5,970
7,901
12,847
10,403
8,411
8,428
Effective Tax Rate (%)
32.72
33.01
34.08
34.5
34.22
34.71
19.32
25.67
25.96
25.15
25.66
24.05
25.92
25.93
Profit Margin (%)
15.9
14.48
15.05
19.48
21.55
19.72
26.89
29.01
16.88
12.59
20.5
14.39
10.25
9.84
Working Capital
363
2,390
2,329
1,649
2,522
3,529
5,585
6,434
5,185
4,451
2,078
714
-1,220
- -
LT Debt
80
68
44
27
12
- -
490
573
824
938
1,178
1,655
1,414
- -
Total Equity
12,970
16,040
17,284
18,400
20,953
23,989
29,527
32,324
35,973
41,342
51,351
58,921
64,416
- -
Return on Invested Capital (%)
21.8
18.75
16.81
20.12
22.35
22.08
26.55
17.87
15.39
17.95
24.45
16.27
12.08
- -
Return on Capital (%)
23.82
20.7
18.68
22.04
24.26
24.32
29.49
19.76
17.2
20.05
27.18
18.49
13.44
- -
Return on Common Equity (%)
23.98
20.75
18.66
22.05
24.29
24.32
29.66
20.03
17.48
20.44
27.73
18.9
13.67
- -

Capital Structure

INR

•

in mil. unless spec.
Dec'26
Mar'26
Jun'27
ST Debt
- -
815
- -
LT Borrowings
- -
- -
- -
LT Finance Leases
- -
1,414
- -
Preferred Equity and Hybrid Capital
- -
- -
- -
Shares Outstanding
99
99
99
Market Capitalization
112,152
91,572
115,896

Working Capital

INR

•

in mil. unless spec.
Dec'26
Mar'26
Jun'27
Total Current Assets
- -
18,365
- -
Cash, Cash Equivalents & STI
- -
11,605
- -
Accounts Receivable, Net
- -
4,587
- -
Inventories
- -
626
- -
Total Current Liabilities
- -
19,585
- -
Payables & Accruals
- -
- -
- -
ST Debt
- -
815
- -
Deferred Revenue
- -
- -
- -

Growth Rates

INR

•

in mil. unless spec.

(avg. rate of change)

10 years
5 years
1 year
Total Equity
14.19%
14.9%
9.33%
Free Cash Flow
14.24%
5.76%
-61.07%
Net Income, GAAP
13.88%
10.63%
-19.14%
Sales/Revenue/Turnover
18.32%
34.36%
13.55%
Total Cash Common Dividend
6.84%
-1.22%
0.03%

Quarterly Revenue

INR

•

in mil. unless spec.

Year

Q1
Q2
Q3
Q4
FY
2025
16,658
17,863
18,474
19,644
72,275
2026
20,830
- -
20,602
20,521
82,066
2027
23,727
- -
- -
- -
- -

Quarterly Earnings Per Share

INR

•

in mil. unless spec.

Year

Q1
Q2
Q3
Q4
FY
2025
29.23
29.03
22.57
24.44
105.31
2026
32.26
- -
20.36
13.15
85.15
2027
19.54
- -
- -
- -
- -

Quarterly Dividends Per Share

INR

•

in mil. unless spec.

Year

Q1
Q2
Q3
Q4
FY
2025
- -
- -
- -
- -
30
2026
- -
- -
- -
- -
30.01
2027
- -
- -
- -
- -
- -

Company Description

CEO
Praveer Kumar Srivastava
Full Time Employees
3,070
Sector
Utilities
Industry
Gas distributors
Address
MGL House Mumbai MA India 400051
IPO Date
Jul 1, 2016
Business
Mahanagar Gas Limited (MGL) is an Indian city gas distribution company that supplies compressed natural gas (CNG) to vehicles including BEST, TMT, MSRTC, NMMT, and PMPML buses as well as light commercial vehicles, tempos, trucks, and private buses; piped natural gas (PNG) to domestic households for cooking and water heating, commercial customers such as hotels, restaurants, hospitals, and places of worship, and industrial users in sectors like metals, pharmaceuticals, food and beverages, printing, dyeing, oil mills, power generation, and air conditioning; and maintains an extensive infrastructure network exceeding 6,500 kilometers of carbon steel and polyethylene pipelines across Mumbai, Thane, and Raigad districts in Maharashtra. Incorporated on May 8, 1995, as a joint venture between GAIL (India) Limited, the Government of Maharashtra, and formerly British Gas, the company is headquartered in Mumbai and operates as India's leading natural gas distributor in these regions, serving over 1.6 million domestic connections, more than 400,000 CNG vehicles, and approximately 4,500 commercial and industrial customers with a sales volume averaging 4.3 million standard cubic meters per day. Recent developments include the acquisition and merger of Unison Enviro Private Limited in August 2025 to expand its city gas distribution footprint into three additional geographical areas; investment of Rs 96 crore as lead investor in Bengaluru EV maker 3ev's Rs 120 crore funding round in November 2025 to enter electric mobility; establishment of Mahanagar LNG Private Limited for energy portfolio diversification; collaboration with Brihanmumbai Municipal Corporation on a major biogas plant from municipal solid waste; development of a 6.5 MW captive solar power plant for CNG stations; a strategic shift toward volume growth highlighted by plans for a new CNG station with 55-56 dispensing arms by March-April 2026; and a memorandum of understanding with Oil India Limited for broader collaboration. Subsidiaries include Unison Enviro Private Limited, and the company sources natural gas from diversified suppliers under administered price mechanisms for domestic use and spot markets or long-term contracts for industrial and commercial needs, positioning it for growth in renewables, hydrogen, and EV value chains alongside core operations.