GAIL (India) Limited

    GAIL (India) Limited

    LLSE:GAID
    - -
    INR
    - -
    - -
    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
    545.43
    535.4
    459.9
    429.74
    482.1
    672.86
    641.71
    507.09
    833.55
    1,322.31
    1,212.38
    1,294.9
    1,292.13
    1,300.25
    Basic EPS, GAAP
    42.45
    28.03
    16.58
    29.87
    42.56
    58.05
    83.56
    54.45
    110.41
    51.1
    90.33
    113.61
    69.19
    106.19
    Free Cash Flow per Basic Share
    -5.81
    11.75
    22.17
    35.32
    47.6
    1.67
    -8.14
    29.25
    22.06
    -51.19
    0.77
    71.23
    22.29
    - -
    Dividend per Share
    13.3
    11.81
    7.45
    15.64
    18.68
    18.52
    35.13
    19.86
    35.99
    27.93
    33.04
    39.01
    35.99
    - -
    Book Value per Share
    47.98
    55.13
    53.81
    58.1
    61.61
    68
    72.83
    79.85
    96.26
    98.75
    117.1
    129.27
    135.44
    - -
    Tangible Book Value per Share
    46.85
    53.49
    52.29
    56.66
    60.04
    65.91
    70.05
    76.39
    92.45
    94.4
    111.11
    124.15
    130.16
    - -
    Basic Weighted Avg Shares
    1,128
    1,128
    1,128
    1,128
    1,128
    1,128
    1,128
    1,127
    1,110
    1,099
    1,096
    1,096
    1,096
    1,096
    Sales/Revenue/Turnover
    614,988
    603,681
    518,553
    484,546
    543,581
    758,677
    723,550
    571,518
    925,321
    1,453,246
    1,328,586
    1,419,017
    1,415,977
    1,424,746
    Operating Margin (%)
    10.38
    7.1
    6.27
    11.1
    12.35
    11
    9.87
    9.55
    14.2
    3.43
    8.34
    8.19
    5.42
    7.48
    Depreciation Expense
    16,715
    14,663
    14,956
    15,430
    15,275
    16,666
    20,802
    21,676
    24,219
    27,960
    37,115
    40,105
    36,745
    36,398
    Net Income, GAAP
    47,862
    31,601
    18,692
    33,682
    47,991
    65,457
    94,221
    61,364
    122,561
    56,160
    98,992
    124,498
    75,825
    116,361
    Effective Tax Rate (%)
    31.71
    31.63
    37.01
    34.9
    30.66
    33.35
    8.77
    20.49
    20.43
    22.88
    21.38
    22.57
    22.04
    22.31
    Profit Margin (%)
    7.78
    5.23
    3.6
    6.95
    8.83
    8.63
    13.02
    10.74
    13.25
    3.86
    7.45
    8.77
    5.35
    8.17
    Working Capital
    16,319
    2,606
    -5,547
    850
    -2,979
    3,886
    -8,193
    -13,100
    12,138
    -11,803
    -13,687
    677
    -35,197
    - -
    LT Debt
    160,609
    78,876
    58,649
    31,798
    11,186
    10,278
    38,659
    56,907
    64,700
    99,974
    151,374
    150,190
    175,311
    - -
    Total Equity
    342,157
    373,163
    364,307
    393,379
    417,175
    460,501
    493,553
    532,798
    643,055
    651,070
    771,958
    852,405
    892,917
    - -
    Return on Invested Capital (%)
    8.77
    5.94
    4.61
    7.92
    10.32
    11.95
    12.48
    7.4
    15.54
    4.91
    9.59
    8.77
    5.46
    - -
    Return on Capital (%)
    10.49
    7.26
    5.15
    8.34
    11.12
    14.27
    18.4
    10.67
    18.37
    7.57
    11.51
    12.64
    7.54
    24.01
    Return on Common Equity (%)
    15.63
    9.06
    5.07
    8.9
    11.85
    14.93
    19.78
    11.98
    20.9
    8.7
    13.95
    15.37
    8.71
    - -

    Capital Structure

    INR

    •

    in mil. unless spec.
    Dec'25
    Mar'25
    Jun'26
    ST Debt
    - -
    65,764
    - -
    LT Borrowings
    - -
    107,810
    - -
    LT Finance Leases
    - -
    42,380
    - -
    Preferred Equity and Hybrid Capital
    - -
    - -
    - -
    Shares Outstanding
    6,575
    6,575
    6,575
    Market Capitalization
    - -
    - -
    - -

    Working Capital

    INR

    •

    in mil. unless spec.
    Dec'25
    Mar'25
    Jun'26
    Total Current Assets
    - -
    225,486
    - -
    Cash, Cash Equivalents & STI
    - -
    24,510
    - -
    Accounts Receivable, Net
    - -
    104,293
    - -
    Inventories
    - -
    62,499
    - -
    Total Current Liabilities
    - -
    224,808
    - -
    Payables & Accruals
    - -
    - -
    - -
    ST Debt
    - -
    65,764
    - -
    Deferred Revenue
    - -
    - -
    - -

    Growth Rates

    INR

    •

    in mil. unless spec.

    (avg. rate of change)

    10 years
    5 years
    1 year
    Total Equity
    9.52%
    11.14%
    4.75%
    Free Cash Flow
    755.72%
    1,721.19%
    -68.71%
    Net Income, GAAP
    27.66%
    21.7%
    -39.1%
    Sales/Revenue/Turnover
    13.65%
    23.4%
    -0.21%
    Total Cash Common Dividend
    25.83%
    16.73%
    -7.74%

    Quarterly Revenue

    INR

    •

    in mil. unless spec.

    Year

    Q1
    Q2
    Q3
    Q4
    FY
    2025
    347,378
    338,889
    368,347
    364,403
    1,419,017
    2026
    353,107
    - -
    351,734
    355,766
    1,415,977
    2027
    411,976
    - -
    - -
    - -
    - -

    Quarterly Earnings Per Share

    INR

    •

    in mil. unless spec.

    Year

    Q1
    Q2
    Q3
    Q4
    FY
    2025
    29.04
    24.6
    37.26
    22.74
    113.61
    2026
    21.6
    - -
    16.02
    13.56
    69.19
    2027
    42.6
    - -
    - -
    - -
    - -

    Quarterly Dividends Per Share

    INR

    •

    in mil. unless spec.

    Year

    Q1
    Q2
    Q3
    Q4
    FY
    2025
    - -
    - -
    - -
    - -
    39.01
    2026
    - -
    - -
    - -
    - -
    35.99
    2027
    - -
    - -
    - -
    - -
    - -

    Company Description

    Company Profile APIChatGPT
    Address
    Similar Companies
    Business