| GAIL (India) Ltd | Industry : (Gas Distribution) | |
|---|---|---|
|
BSE Code : 532155 |
NSE Symbol : GAIL |
P/E(TTM) : 13.79 |
|
ISIN Demat : INE129A01019 |
Div & Yield% : 4.39 |
EPS(TTM) : 12.39 |
|
Book Value(₹) : 111.99 |
Market Cap(₹Cr) : 112,302.70 |
Face Value(₹) : 10.00 |
| Particulars | Dec '25 | Dec '24 | Dec '23 | Dec '22 | Dec '21 |
|---|---|---|---|---|---|
| INCOME : | |||||
| Sales Turnover | - | - | - | - | - |
| Excise Duty | 79.78 | 65.06 | 51.93 | 19.24 | 7.64 |
| Net Sales | 137,207.78 | 130,573.05 | 144,249.68 | 91,626.48 | 56,730.15 |
| Other Income | 4,850.82 | 2,217.01 | 2,691.87 | 2,049.17 | 2,008.69 |
| Stock Adjustments | 765.72 | 19.14 | 1,959.99 | 326.77 | -543.69 |
| Total Income | 142,824.32 | 132,809.20 | 148,901.54 | 94,002.42 | 58,195.15 |
| EXPENDITURE : | |||||
| Raw Materials | 113,816.03 | 107,059.29 | 130,835.93 | 71,108.95 | 43,804.87 |
| Power and Fuel Cost | 4,246.36 | 4,641.13 | 3,991.79 | 2,168.89 | 1,711.02 |
| Other Manufacturing Expenses | 1,397.67 | 1,229.19 | 1,138.00 | 1,077.20 | 925.88 |
| Selling and Administration Expenses | 1,386.39 | 1,266.64 | 1,223.13 | 985.42 | 870.86 |
| Miscellaneous Expenses | 789.33 | 983.48 | 638.30 | 1,094.86 | 907.01 |
| Employee Benefit Expenses | 2,195.47 | 2,213.21 | 1,870.89 | 1,858.38 | 1,664.19 |
| Less: Preoperative Expenditure | - | - | - | - | - |
| Total Expenses | - | - | - | - | - |
| Operating Profit | 19,168.48 | 15,582.61 | 9,383.60 | 15,875.89 | 8,449.59 |
| Interest | 744.17 | 697.23 | 311.72 | 174.43 | 155.90 |
| Gross Profit | 18,424.31 | 14,885.38 | 9,071.88 | 15,701.46 | 8,293.69 |
| Depreciation | 3,599.75 | 3,330.82 | 2,488.07 | 2,111.17 | 1,907.88 |
| Profit Before Tax | 14,824.56 | 11,554.56 | 6,583.81 | 13,590.29 | 6,385.81 |
| Current Tax | 3,324.81 | 2,603.26 | 1,225.10 | 3,170.84 | 1,555.81 |
| Fringe Benefit tax | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Deferred Tax | 187.43 | 114.82 | 57.20 | 55.48 | -60.18 |
| Reported Net Profit | 11,312.32 | 8,836.48 | 5,301.51 | 10,363.97 | 4,890.18 |
| Extraordinary Items | 1,824.98 | -14.30 | 0.77 | 5.20 | -10.96 |
| Adjusted Net Profit | 9,487.34 | 8,850.78 | 5,300.74 | 10,358.77 | 4,901.14 |
| Adjustment below Net Profit | 71.32 | 51.36 | 19.85 | 69.25 | 72.31 |
| Profit/Loss Balance carried down | 49,429.24 | 44,157.70 | 41,904.72 | 36,399.48 | 34,178.60 |
| Statutory Appropriations | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Appropriations | 4,273.81 | 3,616.30 | 3,068.38 | 4,927.98 | 2,741.61 |
| P & L Balance carried down | 56,539.07 | 49,429.24 | 44,157.70 | 41,904.72 | 36,399.48 |
| Dividend | 4,273.81 | 3,616.30 | 2,630.04 | 0.00 | 0.00 |
| Preference Dividend | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Equity Dividend (%) | 75.00 | 55.00 | 50.00 | 100.00 | 50.00 |
| Dividend Per Share(Rs) | 7.50 | 5.50 | 5.00 | 10.00 | 5.00 |
| Earnings Per Share-Unit Curr | 17.20 | 13.44 | 8.06 | 23.34 | 11.01 |
| Earnings Per Share(Adj)-Unit Curr | - | - | - | - | - |
| Book Value | 107.32 | 97.61 | 84.64 | 125.18 | 104.97 |
| Book Value(Adj)-Unit Curr | 107.32 | 97.61 | 84.64 | 83.45 | 69.98 |