Gujarat Gas Peer Comparison

NSE: GUJRATGAS | BSE: 523477

₹743.10

₹-17.35 (-2.28%)

As on 26-May-2015IST

Market cap

₹9,562 Cr

Revenue (TTM)

₹2,513 Cr

P/E Ratio

30.5

P/B Ratio

6.1

Div. Yield

1.2 %

Edit

	Gujarat Gas	Aegis Logistics	Great Eastern Ship	Likhitha Infra	Rajasthan Gases
Market cap (₹ Cr)	9,562	48,456	21,976	915	457
Revenue (₹ Cr)	2,513	8,971	6,213	419	66
Net Profit (₹ Cr)	314.04	1,476.11	3,746.86	32.06	66.52
Net Margin (%)	12.11	15.80	50.68	7.57	50.16
RoE (%)	21.10	20.86	23.28	8.06	68.36
Price to Earnings	30.47	38.73	5.87	28.00	6.86
Price-To-Book	6.14	7.34	1.20	2.18	4.08

Income Statement (₹ Cr)

	Gujarat Gas	Aegis Logistics	Great Eastern Ship	Likhitha Infra	Rajasthan Gases
Operating Revenue	3,096.05	4,463.83	2,955.49	--	0.19
Total Income	3,163.23	4,568.09	3,236.47	--	0.22
Total Expenditure	2,687.79	4,467.62	1,871.68	--	0.22
EBITDA	408.26	-3.79	1,083.81	--	-0.03
Depreciation	65.83	17.46	548.32	--	--
EBIT	342.43	-21.24	535.49	--	-0.03
Interest	0.16	42.12	437.32	--	0.00
Other Income	67.18	104.26	280.98	--	0.03
Exceptional Items	--	--	--	--	--
Profit before Tax	409.45	40.90	379.15	--	0.00
Provision for Tax	120.90	18.52	58.29	--	--
Profit after Tax	288.55	22.38	320.86	--	0.00

	Gujarat Gas	Aegis Logistics	Great Eastern Ship	Likhitha Infra	Rajasthan Gases
Shareholder's Funds	965.45	291.61	5,995.93	--	2.55
Minority Interest	9.16	3.44	43.77	--	--
Non-Current Liabilities	356.58	119.48	5,690.26	--	1.15
Current Liabilities	1,114.14	2,542.40	1,950.12	--	1.67
Total Liabilities	2,445.33	2,956.93	13,681.39	--	5.38

	Gujarat Gas	Aegis Logistics	Great Eastern Ship	Likhitha Infra	Rajasthan Gases
Non-Current Assets	924.84	343.98	9,526.27	--	2.53
Current Assets	1,520.49	2,612.95	4,153.81	--	2.84
Total Assets	2,445.33	2,956.93	13,681.39	--	5.38
Total Debt*	0.00	2,109.43	6,407.15	--	0.00
Net Current Assets	406.35	70.55	2,203.69	--	1.17
Contingent Liabilities	93.64	639.36	319.06	--	--

	Gujarat Gas	Aegis Logistics	Great Eastern Ship	Likhitha Infra	Rajasthan Gases
Cash From Operating Activities	306.94	-147.17	745.48	--	0.26
Cash Flow from Investing Activities	4.92	-1,743.33	-54.13	--	-0.30
Cash from Financing Activities	-284.07	1,932.80	-519.92	--	0.03
Net Cash Inflow / Outflow	27.79	42.30	171.43	--	-0.01

	Gujarat Gas	Aegis Logistics	Great Eastern Ship	Likhitha Infra	Rajasthan Gases
ROCE (%)	46.32	5.92	6.70	--	0.04
ROE (%)	33.05	7.86	5.34	--	0.02
ROA (%)	12.08	1.28	2.44	--	0.01
EBIT Margin (%)	15.36	2.25	46.18	--	0.58
Net Margin (%)	9.12	0.49	9.91	--	0.22
Cash Profit Margin (%)	11.25	0.89	29.41	--	0.25

	Gujarat Gas	Aegis Logistics	Great Eastern Ship	Likhitha Infra	Rajasthan Gases
Revenue Growth (%)	28.01	146.47	20.54	--	-25.53
EBIT Growth (%)	4.86	13.08	14.76	--	-99.52
Net Profit Growth (%)	4.99	-52.47	-32.19	--	-99.79
EPS Growth (%)	5.12	-57.85	-32.46	--	-99.79
Book Value Growth (%)	22.77	4.81	-0.57	--	0.02

	Gujarat Gas	Aegis Logistics	Great Eastern Ship	Likhitha Infra	Rajasthan Gases
Price / Earnings	13.64	2.54	11.73	--	5,288.24
Price / Book Value	4.06	1.72	0.62	--	1.01
Dividend Yield (%)	2.30	1.33	2.67	--	0.00
EV/EBITDA	8.13	6.95	5.84	--	2,295.84
Market Cap (₹ Cr)	3,907.14	500.40	3,712.83	--	2.58

	Gujarat Gas	Aegis Logistics	Great Eastern Ship	Likhitha Infra	Rajasthan Gases
Debt to Equity	0.00	7.23	1.07	--	0.00
Short term debt to equity ratio	--	6.88	--	--	--
Current Ratio	1.36	1.03	2.13	--	1.70
Quick Ratio	1.34	1.02	2.07	--	1.70
Interest Coverage	2,560.06	1.97	1.87	--	1.77

	Gujarat Gas	Aegis Logistics	Great Eastern Ship	Likhitha Infra	Rajasthan Gases
Debtors to sales (%)	5.93	11.75	11.19	--	916.91
Asset Turnover	1.32	2.55	0.22	--	0.04
Receivable days	20.16	25.09	34.53	--	3,346.70
Inventory Days	2.32	1.14	13.38	--	0.00
Payable days	15.24	25.04	--	--	0.00
Cash Conversion Cycle	7.25	1.19	--	--	3,346.70

*TTM (Trailing Twelve Months) data based on income statement of last 4 quarters and interim half yearly balance sheet.