GAIL (India) Peer Comparison
NSE: GAIL | BSE: 532155
₹174.49
As on 26-Aug-2026IST
Market cap
₹1,14,867 Cr
Revenue (TTM)
₹1,48,016 Cr
P/E Ratio
11.6
P/B Ratio
1.2
Div. Yield
3.1 %
| GAIL (India) | Adani Total Gas | Gujarat Gas | Indraprastha Gas | Mahanagar Gas | |
|---|---|---|---|---|---|
Market cap (₹ Cr) |
1,14,867 | 70,767 | 33,296 | 20,811 | 11,011 |
Revenue (₹ Cr) |
1,48,016 | 6,817 | 23,618 | 18,563 | 9,382 |
Net Profit (₹ Cr) |
8,444.97 | 604.85 | 1,655.26 | 1,070.56 | 719.17 |
Net Margin (%) |
5.65 | 8.82 | 6.87 | 5.65 | 7.57 |
RoE (%) |
11.15 | 13.49 | 15.06 | 11.98 | 11.32 |
Price to Earnings |
11.63 | 111.94 | 17.55 | 15.29 | 15.39 |
Price-To-Book |
1.23 | 14.16 | 1.71 | 1.78 | 1.66 |
Income Statement (₹ Cr)
| GAIL (India) | Adani Total Gas | Gujarat Gas | Indraprastha Gas | Mahanagar Gas | |
|---|---|---|---|---|---|
|
Operating Revenue
|
1,41,597.72 | 5,894.41 | 16,486.95 | 14,927.80 | 8,245.70 |
|
Total Income
|
1,43,107.86 | 6,022.46 | 16,695.24 | 15,261.92 | 8,365.57 |
|
Total Expenditure
|
1,30,087.58 | 4,699.81 | 14,587.88 | 12,938.48 | 6,795.11 |
|
EBITDA
|
11,510.14 | 1,194.60 | 1,899.07 | 1,989.32 | 1,450.59 |
|
Depreciation
|
3,835.09 | 243.14 | 510.64 | 475.86 | 409.88 |
|
EBIT
|
7,675.05 | 951.46 | 1,388.43 | 1,513.46 | 1,040.71 |
|
Interest
|
964.18 | 219.61 | 51.80 | 26.34 | 20.96 |
|
Other Income
|
1,510.14 | 128.05 | 208.29 | 334.12 | 119.87 |
|
Exceptional Items
|
2,440.03 | -- | -- | -- | -- |
|
Profit before Tax
|
9,725.22 | 881.89 | 1,549.41 | 2,182.53 | 1,134.59 |
|
Provision for Tax
|
2,143.70 | 226.17 | 401.09 | 469.52 | 294.04 |
|
Profit after Tax
|
7,581.52 | 655.72 | 1,148.32 | 1,713.01 | 840.55 |
Liabilities (₹ Cr)
| GAIL (India) | Adani Total Gas | Gujarat Gas | Indraprastha Gas | Mahanagar Gas | |
|---|---|---|---|---|---|
|
Shareholder's Funds
|
89,049.60 | 4,864.81 | 8,489.64 | 10,615.77 | 6,427.61 |
|
Minority Interest
|
242.06 | -- | -- | 26.69 | 13.98 |
|
Non-Current Liabilities
|
29,548.37 | 2,453.23 | 1,197.14 | 624.70 | 580.99 |
|
Current Liabilities
|
23,281.41 | 2,230.58 | 2,964.33 | 4,314.20 | 1,958.54 |
|
Total Liabilities
|
1,42,121.44 | 9,548.62 | 12,651.11 | 15,581.36 | 8,981.12 |
Assets (₹ Cr)
| GAIL (India) | Adani Total Gas | Gujarat Gas | Indraprastha Gas | Mahanagar Gas | |
|---|---|---|---|---|---|
|
Non-Current Assets
|
1,22,359.73 | 8,125.73 | 9,685.92 | 10,938.01 | 7,144.61 |
|
Current Assets
|
19,761.71 | 1,422.89 | 2,965.19 | 4,643.35 | 1,836.51 |
|
Total Assets
|
1,42,121.44 | 9,548.62 | 12,651.11 | 15,581.36 | 8,981.12 |
|
Total Debt*
|
19,964.21 | 2,168.12 | 0.00 | 7.46 | 0.00 |
|
Net Current Assets
|
-3,519.70 | -807.69 | 0.86 | 329.15 | -122.03 |
|
Contingent Liabilities
|
9,364.30 | 3,518.86 | 578.12 | 530.12 | 551.22 |
Cashflow (₹ Cr)
| GAIL (India) | Adani Total Gas | Gujarat Gas | Indraprastha Gas | Mahanagar Gas | |
|---|---|---|---|---|---|
|
Cash From Operating Activities
|
11,248.65 | 1,148.66 | 1,805.86 | 2,198.80 | 1,162.29 |
|
Cash Flow from Investing Activities
|
-9,153.88 | -1,236.13 | -1,921.25 | -1,519.09 | -888.26 |
|
Cash from Financing Activities
|
-2,750.10 | 116.50 | -473.73 | -754.13 | -368.58 |
|
Net Cash Inflow / Outflow
|
-655.33 | 29.03 | -589.12 | -74.42 | -94.55 |
Ratios
Profitability Ratios
| GAIL (India) | Adani Total Gas | Gujarat Gas | Indraprastha Gas | Mahanagar Gas | |
|---|---|---|---|---|---|
|
ROCE (%)
|
10.17 | 16.96 | 19.75 | 21.81 | 18.78 |
|
ROE (%)
|
8.71 | 14.46 | 14.17 | 16.92 | 13.66 |
|
ROA (%)
|
5.38 | 7.62 | 9.43 | 11.50 | 9.73 |
|
EBIT Margin (%)
|
9.20 | 22.44 | 12.78 | 15.56 | 19.05 |
|
Net Margin (%)
|
5.30 | 10.89 | 6.88 | 11.22 | 10.05 |
|
Cash Profit Margin (%)
|
8.03 | 13.96 | 9.65 | 13.29 | 13.79 |
Growth Ratios
| GAIL (India) | Adani Total Gas | Gujarat Gas | Indraprastha Gas | Mahanagar Gas | |
|---|---|---|---|---|---|
|
Revenue Growth (%)
|
-0.21 | 17.89 | 5.08 | 6.63 | 13.52 |
|
EBIT Growth (%)
|
-22.00 | 13.59 | 5.02 | -12.09 | -9.56 |
|
Net Profit Growth (%)
|
-39.17 | 0.20 | 0.40 | -13.63 | -19.19 |
|
EPS Growth (%)
|
-39.10 | 0.20 | 0.40 | -13.47 | -19.14 |
|
Book Value Growth (%)
|
4.77 | 15.63 | 9.93 | 10.20 | 9.36 |
Valuation Ratios
| GAIL (India) | Adani Total Gas | Gujarat Gas | Indraprastha Gas | Mahanagar Gas | |
|---|---|---|---|---|---|
|
Price / Earnings
|
11.94 | 85.51 | 24.73 | 16.52 | 10.89 |
|
Price / Book Value
|
1.02 | 11.53 | 3.35 | 2.67 | 1.42 |
|
Dividend Yield (%)
|
3.99 | 0.05 | 1.41 | 3.45 | 3.24 |
|
EV/EBITDA
|
8.32 | 43.65 | 13.31 | 11.24 | 5.76 |
|
Market Cap (₹ Cr)
|
90,537.58 | 56,067.63 | 28,403.72 | 28,377.75 | 9,157.67 |
Solvency Ratios
| GAIL (India) | Adani Total Gas | Gujarat Gas | Indraprastha Gas | Mahanagar Gas | |
|---|---|---|---|---|---|
|
Debt to Equity
|
0.22 | 0.45 | 0.00 | 0.00 | 0.00 |
|
Short term debt to equity ratio
|
0.05 | 0.00 | -- | -- | -- |
|
Current Ratio
|
0.85 | 0.64 | 1.00 | 1.08 | 0.94 |
|
Quick Ratio
|
0.63 | 0.59 | 0.98 | 1.07 | 0.91 |
|
Interest Coverage
|
11.09 | 5.02 | 30.91 | 83.86 | 55.13 |
Operating Efficiency Ratios
| GAIL (India) | Adani Total Gas | Gujarat Gas | Indraprastha Gas | Mahanagar Gas | |
|---|---|---|---|---|---|
|
Debtors to sales (%)
|
6.08 | 7.10 | 6.21 | 4.73 | 5.56 |
|
Asset Turnover
|
1.01 | 0.75 | 1.41 | 1.11 | 1.05 |
|
Receivable days
|
24.45 | 23.88 | 21.81 | 19.12 | 16.56 |
|
Inventory Days
|
14.65 | 6.42 | 1.28 | 1.12 | 2.31 |
|
Payable days
|
21.55 | 31.17 | 20.64 | 31.64 | 29.49 |
|
Cash Conversion Cycle
|
17.54 | -0.88 | 2.45 | -11.39 | -10.62 |