SEBI Reg. Investment Advisor

Download App

MoneyWorks4Me

Gujarat Gas Company Ltd. - (Amalgamation) (GUJRATGAS)

Share Analysis – Quality, Valuation Zone, Price Trend & DeciZen Rating BSE: 523477 NSE: GUJRATGAS Industrial Gases & Fuels | Small Cap | Gujarat Gas Co Share Price

BSE Share Price
Not Listed

Gujarat Gas Company Ltd. - (Amalgamation) (GUJRATGAS)

Share Analysis – Quality, Valuation Zone, Price Trend & DeciZen Rating BSE: 523477 NSE: GUJRATGAS Industrial Gases & Fuels | Small Cap | Gujarat Gas Co Share Price

BSE Share Price
Not Listed
Key Metrics
Valuation Multiples
Market Cap
₹9,562 Cr.
Current Price
₹0
52-Week Low / High
₹740 / 775
TTM EPS
₹24.5
TTM Sales
₹2,496 Cr.
Book Value per Share
₹121.4
P/E Ratio
30.47
Industry PE
26.1
Price to Book (P/B)
6.14
Price to Sales (P/S)
3.83
EV/EBITDA
18.58
Dividend Yield
3.49%
Profitability Efficiency
Return on Equity (ROE)
38.06%
Return on Capital Employed (ROCE)
55.55%
Return on Assets (ROA)
15.55%
Operating Profit Margin
15.9%
Net Profit Margin
10.76%
Gross Profit Margin
17.8%
Growth Momentum
1-yr vs 3-yr growth
Sales Growth (1 Year)
Slowing versus 3-year growth rate
0.86%
Operating Profit Growth (1 Year)
Improving versus 3-year growth rate
52.32%
Net Profit Growth (1 Year)
Improving versus 3-year growth rate
45.59%
Asset Quality
Promoter Holding
73.70%
Pledged shares (%) of Promoter's holding (%)
0.00%
Reserves
₹1,532 Cr.
Equity
₹25.7 Cr.
Face Value
₹2
All Time Low / High
₹6.00 / 871.75

Gujarat Gas Company . - (Amalgamation) stock performance

Key Ratios
mw4me loader

10 Year X-Ray :

Analysis of Financial Track Record (Data adjusted to bonus, split, extra-ordinary income, rights issue and change in financial year end)

Data adjusted to bonus, split, extra-ordinary income, rights issue and change in financial year end

Data adjusted to bonus, split, extra-ordinary income, rights issue and change in financial year end.

Financial track record gives insight into the company's performance on key parameters over the past ten years. MoneyWorks4me’s proprietary colour codes make it easy for retail investors to gauge the company’s past performance.
Gujarat Gas Company Ltd. - (Amalgamation) has performed well in some of the past ten years indicating its past ten year financial track record is somewhat good

Value Creation

Dec'04Dec'05Dec'06Dec'07Dec'08Dec'09Dec'10Dec'11Dec'12Mar'14TTM
ROCE % 39.8%35.5%25.8%37.1%30.3%29%39%42.9%46.3%55.6%-
Value Creation
Index
3.61.80.91.61.21.52.12.1NANA-

Growth Parameters

Sales 6537479691,2451,3011,4201,8492,4193,0963,1232,496
Sales YoY Gr.-14.4%29.7%28.5%4.6%9.1%30.3%30.8%28%0.9%-
Adj EPS 5.87.76.911.912.513.42021.122.124.924.5
YoY Gr.-31.2%-10.1%72.6%4.8%7.9%49%5.3%4.8%12.9%-
BVPS (₹) 22.328.934.444.555.359.565.661.175.177.7121.4
Adj Net
Profit
74.998.288.4153160172257270283320314
Cash Flow from Ops. 68.5126110180206178285304307405-
Debt/CF from Ops. 0.910.80.60.60.90.7000-

CAGR

9 Years 5 Years 3 Years 1 Years
Sales 19%19.1%19.1%0.9%
Adj EPS 17.5%14.9%7.6%12.9%
BVPS14.9%7%5.8%3.5%
Share Price - - - -

Key Financial Parameters

Dec'04Dec'05Dec'06Dec'07Dec'08Dec'09Dec'10Dec'11Dec'12Mar'14TTM
Return on
Equity %
28.429.321.229.224.422.93233.23236.124.6
Op. Profit
Mgn %
20.519.815.620.218.119.822.516.413.315.917.3
Net Profit
Mgn %
11.513.29.212.312.412.21411.29.210.312.6
Debt to
Equity
0.20.30.20.20.20.20.20000
Working Cap
Days
14515214414015816915113712410986
Cash Conv.
Cycle
-63-50-40-36-29-24-16-17667

Profit And Loss

(All Figures are in Crores.)
PARTICULARSDec'04Dec'05Dec'06Dec'07Dec'08Dec'09Dec'10Dec'11Dec'12Mar'14
Sales653.07746.84968.501,244.621,301.251,419.671,849.332,418.593,096.053,903.35
Operating Expenses + 520.43599.45819.31993.351,066.031,140.171,435.152,021.652,687.793,281.49
Manufacturing Costs11.0418.5229.0433.8942.5350.8546.0656.6569.64102.27
Material Costs466.73533.19729.79879.33933.661,003.121,286.461,839.542,483.643,018.96
Employee Cost 18.9320.5327.1429.6539.7843.2647.7460.7863.9479.34
Other Costs 23.7427.2133.3450.4850.0642.9354.8964.6870.5780.92
Operating Profit 132.64147.39149.19251.27235.22279.51414.17396.94408.26621.86
Operating Profit Margin (%) 20.3%19.7%15.4%20.2%18.1%19.7%22.4%16.4%13.2%15.9%
Other Income + 12.3428.4316.1717.5141.2326.6523.8356.4967.1889.68
Exceptional Items 0000000000
Interest 0.112.922.200.110.110.140.460.150.160.52
Depreciation 21.4327.3731.8738.4441.8047.3854.2160.2065.8396.84
Profit Before Tax 123.43145.54131.29230.24234.54258.63383.34393.07409.45614.18
Tax 46.2946.7443.1376.5773.0383.61124.32118.25120.90194.07
Profit After Tax 77.1598.8088.16153.67161.52175.02259.02274.83288.55420.11
PAT Margin (%) 11.8%13.2%9.1%12.4%12.4%12.3%14.0%11.4%9.3%10.8%
Adjusted EPS (₹)6.07.76.811.812.413.520.021.222.332.6
Dividend Payout Ratio (%)16.70%13.10%18.50%12.70%12.10%59.30%60%103.60%31.40%27.60%

Valuation of Gujarat Gas Co - Consolidated

YTD 1Y 3Y 5Y 10Y Max
mw4me loader

YTD 1Y 3Y 5Y 10Y Max
mw4me loader

YTD 1Y 3Y 5Y 10Y Max
mw4me loader

YTD 1Y 3Y 5Y 10Y Max
mw4me loader

mw4me loader

Analyst's Notes

data not found
No data found!

Balance Sheet

(All Figures are in Crores.)
PARTICULARSDec'04Dec'05Dec'06Dec'07Dec'08Dec'09Dec'10Dec'11Dec'12Mar'14

Equity and Liabilities

Shareholders Fund + 294.40376.79458.46587.51724.34777.57855.34798.33962.461,245.11
Share Capital 12.8312.8327.2327.2327.2340.0540.0540.0525.6525.65
Reserves 281.57363.97431.23560.28697.12737.52815.29758.28936.811,219.46
Debt +58.52120.8089.44111.93127.37155.35207.35000
Long Term Debt58.52120.8089.44111.93127.37155.35207.35000
Short Term Debt0000000000
Minority Interest1.942.613.123.694.425.176.37.449.1610.66
Trade Payables116.68131.75173.75179.63166.49181.32167.11122.38101.94124.86
Others Liabilities 292.73341.84389.90484.13580.61756.28921.441,403.111,371.771,575.76
Total Liabilities 764.27973.791,114.671,366.901,603.231,875.692,157.532,331.272,445.332,956.39

Fixed Assets

Net Fixed Assets +288.96393.55443.98490.45508.34609.89664.40663.64821.66905.65
Gross Block416.83547.98627.83710.13766.56913.991,019.131,108.641,290.641,452.98
Accumulated Depreciation127.87154.43183.85219.68258.22304.10354.73445.01468.98547.33
CWIP 20.3647.25104.98111.05134.41135.57138.10125.61112.7670.45
Investments 179.31195.08139.95235.02354.56423.76548.77501.18386.51679.81
Inventories6.729.7713.7817.7017.7921.1310.5915.7524.3327.72
Trade Receivables40.6044.9082.3587.5695.99113.90141.12164.71183.45176.86
Cash Equivalents 10.6816.6616.0817.5522.477.919.3614.2542.0341.45
Others Assets 217.64266.58313.56407.56469.66563.53645.20846.13874.591,054.45
Total Assets 764.27973.791,114.671,366.901,603.231,875.692,157.532,331.272,445.332,956.39

Cash Flow

(All Figures are in Crores.)
PARTICULARSDec'04Dec'05Dec'06Dec'07Dec'08Dec'09Dec'10Dec'11Dec'12Mar'14
Cash Flow From Operating Activity + 68.54125.84109.64179.70205.92178.16285.18304.21306.94506.43
PBT 123.43145.54131.29230.24234.54258.63383.34393.07409.45614.18
Adjustment 15.9723.7530.8136.2621.3933.7939.9617.9125.2235.73
Changes in Working Capital -29.625.21-7.59-13.557.37-36.42-14.54.24-20.8931.25
Tax Paid -41.24-48.66-44.87-73.25-57.38-77.84-123.62-111.01-106.84-174.73
Cash Flow From Investing Activity + -52.79-164.88-75.17-179.56-192.38-196.60-214.61-20.124.92-409.08
Capex -54.83-159.21-142.32-91.75-89.89-151.65-111.97-107.31-140.47-178.66
Net Investments -3.97-15.5256.32-95.02-118.15-65.67-123.2052.73122.74-267.65
Others 6.019.8410.847.2115.6720.7220.5634.4622.6537.23
Cash Flow From Financing Activity + -11.4345.02-34.731.34-8.633.89-69.13-279.21-284.07-97.92
Net Proceeds from Shares 0000000000
Net Proceeds from Borrowing -0.0152.99-50.04-2.94000000
Interest Paid -0.11-2.92-2.20-0.11-0.11-0.14-0.46000
Dividend Paid -14.54-14.70-15.61-20.49-23.96-23.96-120.67-328.24-284.04-135.34
Others 3.239.6433.1124.8815.4427.985249.04-0.0337.42
Net Cash Flow 4.315.97-0.261.484.92-14.551.454.8927.79-0.57

Financial Ratio

PARTICULARSDec'04Dec'05Dec'06Dec'07Dec'08Dec'09Dec'10Dec'11Dec'12Mar'14
Ratios
ROE (%)30.4530.1121.7330.3725.2223.7732.333.8333.0538.06
ROCE (%)39.8235.5325.7737.0930.328.9739.0242.8546.3255.55
Asset Turnover Ratio0.90.860.941.020.890.830.931.11.321.48
PAT to CFO Conversion(x)0.891.271.241.171.271.021.11.111.061.21
Working Capital Days
Receivable Days23.3020.8023.7024.6025.4026.6024.8022.7020.2016.50
Inventory Days3.1044.404.604.904.903.1022.302.40
Payable Days99.608576.4073.3067.7063.3049.4028.7016.5013.70

Management X-Ray

Shareholding Pattern

Promoter's Holding & Share Pledging

Pledged *0.000.000.000.000.000.000.000.000.000.00
* Pledged shares as % of Promoter's holding (%)

Top 5 Mutual Funds Holding

Last Visited Stocks

Announcements

Gujarat Gas Company Ltd. - (Amalgamation) FAQs

The current trading price of Gujarat Gas Co on 01-Jan-1970 05:30 is ₹0.00.

Market capitalization or market cap is determined by multiplying the current market price of a company's shares with the total number of shares outstanding. As of 31-Dec-1969 the market cap of Gujarat Gas Co stood at ₹9,562.3 Cr

The latest P/E ratio of Gujarat Gas Co as of 31-Dec-1969 is 30.64.

The latest P/B ratio of Gujarat Gas Co as of 31-Dec-1969 is 6.24.

The 52-week high of Gujarat Gas Co is ₹775.0 and the 52-week low is ₹740.0.

The TTM revenue is Trailing Twelve Months sales. The TTM revenue/sales of Gujarat Gas Co is ₹2,496 ( Cr.) .

Past 10 year's financial track record analysis by Moneyworks4me indicates that Gujarat Gas Company Ltd. - (Amalgamation) is a average quality company.

No data found

No data found

About Gujarat Gas Company Ltd. - (Amalgamation)

Gujarat Gas Company was incorporated on January 17, 1980 under the name of Gujarat Amico Chem and obtained the certificate for commencement of business on August 14, 1980. It was promoted by Mafatlal Fine Spinning & Manufacturing Co. and GIIC to implement the Ankleshwar & Bharuch National Gas distribution project by entering into an agreement on December 21, 1987. Erstwhile  a part of BG group, the company was acquired by an integrated gas major GSPC group on June 12,2013.

The company became a subsidiary of MIL on acquisition of 6,12,000 equity shares of Rs 10 each effective January 28, 1991. The company was allotted 1,70,000 CMD of national gas for Ankleshwar Branch project and 3,00,000 CMD of national gas for the Surat project. The name was changed to Gujarat Gas Co. on June 8, 1998.

The corporate office of the company is in Ahmedabad and its area of operations is spread in the districts of Surat and Bharuch.

Milestones

  • 1980: Incorporation of the company
  • 1988: Signed Joint Venture (JV) with Mafatlal group of gas in Gujarat
  • 1989: Commissioning of network and supply of gas in Ankleshwar
  • 1990: Commissioning of network at Bharuch
  • 1991: Commissioning of network Surat
  • 1992: Started GNG operations
  • 1994: Started GFCL (Gujarat Gas Financial Services)
  • 1997: Acquired by BG group (Formaly British Group)
  • 1999: Reached 1,00,000 customer mark
  • 2001: Started Transmission business
  • 2002: Achieved 1mmscmd of gas sales
  • 2003: Obtain OHSAS 18001 accreditation- first in gas industry in India
  • 2004: Commissioned 6 new CNG stations
  • 2005: Listed and awarded one among India’s best managed companies
  • 2006: Reached 20 plus CNG stations
  • 2007: Touched 2,00,000 PNG and 50,000 CNG customer mark
  • 2009: Received the 'Surat Na Sitara' award for the 'best consumer oriented company in surat' in the corporate category at a public function held in Surat on 24th of January 2009
  • 2012: Entered into an agreement with BG India Energy Solutions (BGIESPL), for the purchase or re-gasified LNG (RLNG) volumes of up to 1.0 mmscmd (39,206 mmbtu/day)
  • The Company  executed a fully termed Gas Sales and Transportation Contract (GSTC) with GAIL (India) Ltd (GAIL) for the purchase of gas from the Panna-Mukta and Tapti (PMT) fields.
  • Gujarat Gas gets PNGRB nod for Hazira- Ankleshwar natural gas pipeline.
You have 2 views remaining as a Guest User. To get DeciZen Rating of 3,500+ Stocks based on their Quality, Valuation and Price Trend Login Now

About MoneyWorks4Me

MoneyWorks4Me is a SEBI-registered Investment Adviser (IA) dedicated to helping investors build long-term wealth through transparent, research-driven, conflict-free guidance. Founded in 2008, we started our journey as a Research Analyst (RA), providing deep fundamental analysis, intrinsic value insights, and long-term investing frameworks for Indian equities. In 2017, we transitioned to a full-fledged SEBI-registered Investment Adviser, strengthening our commitment to acting as a fiduciary—always putting the investor’s interest first.

Our Vision

To become India’s most trusted, research-powered fiduciary advisory platform—where every investor, regardless of experience, can make calm, confident, and well-reasoned investment decisions.

What Makes MoneyWorks4Me Different

Our Approach: Ensuring compounding work its magic on client portfolio.

MoneyWorks4Me ensures this through:

×