NSE: GAIL - GAIL (India) Limited

Rentabilidade por seis meses: -24.75%
Rendimento de dividendos: +2.30%
Setor: Utilities

Relatórios GAIL (India) Limited

Capitalização

IFRS
Relatórios Anual Trimestral
2016 2017 2018 2019 2020 2021 2022 2023 2024 LTM Média de 5 anos CAGR 5
Капитализация, млрд ₹
2 557.97 1 597.51 674.02 960.27 839.06 748.6 736.74
Выручка, млрд ₹
544.86 484.75 543.58 758.68 723.55 571.52 925.32 1 456.68 1 332.28 1 332.28
Чистая прибыль, млрд ₹
22.52 33.68 47.99 65.46 94.22 61.36 122.56 56.16 98.99 98.99
EV, млрд ₹
2 576.39 1 616.78 735.97 1 019.4 796.5 869.09 1 351.2 1 351.2
EBIT, млрд ₹
41.51 62.3 75.3 101.49 102.09 80.94 139 61.16 133.21 133.21
EBITDA, млрд ₹
60.25 77.73 90.58 118.15 122.89 102.61 163.22 89.12 170.33 170.33
Баланс стоимость, млрд ₹
353.96 393.05 416.79 460.04 492.68 531.82 641.14 649.27 769.97 769.97
FCF, млрд ₹
26.87 40.37 53.67 1.88 -9.18 32.96 26.57 -56.26 0.8455 0.8455
Операционный денежный поток, млрд ₹
59.19 60.79 87.69 79.84 83.45 89.93 96.29 32.05 125.86 125.86
Операционная прибыль, млрд ₹
33.01 53.78 67.13 83.44 73.43 52.67 129 51.71 110.78 110.78
Операционные расходы, млрд ₹
45.09 41.24 40.75 48.56 50.71 54.46 60.58 120.51 17.46 17.46
CAPEX, млрд ₹
32.32 20.42 34.02 77.96 92.63 56.97 69.71 88.31 125.01 125.01


Balanço Patrimonial

IFRS
Relatórios Anual Trimestral
2014 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 LTM Média de 5 anos CAGR 5
Наличность, млрд ₹
23.98 5.2 13.77 2.97 6.24 15.07 15.2 2.44 11.46 11.46
Short Term Investments ₹
1.36 9.59 11.51 3.33 3.38 7.9 10.03 26.83 3.18 3.18
Long term investments ₹
10.39 10.27 95.49 102.73 101.79 107.37
Total Receivables ₹
68.68 34.91 64.27 79.17 78.49 55.8 89.5 123.13 113.54 113.54
Total Current Assets ₹
128.36 93.79 108.88 110.49 119.94 108.67 163.07 205.31 202.72 202.72
Чистые активы, млрд ₹
468.6 326.08 332.42 353.55 410.25 480.16 522.59 575.26 634.87 634.87
Активы, млрд ₹
709.9 592.19 613.34 684.07 749.14 813.85 965.59 1 077.81 1 247.17 1 247.17
Short Term Debt ₹
53.2 7.29 21.01 11.96 30.46 21.82 27.46 78.19 66.56 66.56
Long Term Debt ₹
58.64 31.79 11.18 10.27 37.73 52.37 64.7 99.97 128.06 128.06
Задолженность, млрд ₹
339.3 198.81 196.17 223.57 255.59 281.05 322.54 426.74 475.21 475.21
Чистый долг, млрд ₹
155.92 33.89 18.43 19.27 62.87 63.66 76.96 175.72 206.48 206.48
Долг, млрд ₹
111.84 39.08 32.19 22.23 68.19 74.19 92.16 178.16 217.94 217.94
Interest income ₹
2.01 3.46 5.1 15.89 30.42 15.35 15.6 11.41
Расходы на обслуживание долга ₹
9.18 5.05 3.28 1.69 3.17 1.7 2 3.67 7.26 7.26
Чист. проц. доходы, млрд ₹
-1.25 0.0195 2.93 0.2546 -1.79 -2.02 -3.67 11.41
Goodwill ₹
1.26 1.26
Амортизация, млрд ₹
18.74 15.43 15.28 16.67 20.8 21.68 24.22 27.96 37.11 37.11
Себестоимость, млрд ₹
466.77 389.73 435.7 626.68 601.49 462.49 733.35 1 288.31 1 203.59 1 203.59
Товарно материальные запасы ₹
22.05 17.08 19.33 25.03 31.83 29.9 35.77 59.18 59.7 59.7


Promoção

IFRS
Relatórios Anual Trimestral
2014 2017 2018 2019 2020 2021 2022 2023 2024 2025 LTM Média de 5 anos CAGR 5
EPS 19.24 6.56 10.23 13.9 14.6 10.87 18.4 8.52 15.06 15.06
Цена акции ао 499.64 360.3 121.05 123.26 129.2 96.05 162.1 190.98 175.64 175.64
Число акций ао, млн 6764.92 6763.9 6759.37 6656.3 6660.58 6594.07 6575.1 6575.1
FCF/акцию 7.93 0.2785 -1.36 4.95 3.99 -8.53 0.1286 0.1286


Eficiência

IFRS
Relatórios Anual Trimestral
2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025 LTM Média da indústria Média de 5 anos CAGR 5
ROE, % 6.36 8.57 11.51 14.23 19.12 11.54 20.9 8.7 13.95 13.95 13.55
ROA, % 3.17 5.69 7.82 9.57 12.58 7.54 13.78 5.5 8.52 8.52 6.44
ROIC, % 8.59 6.64 11.88 15.38 17.9 23.86 13.82 20.9 11.16 11.16 11.40
ROS, % 6.95 8.83 8.63 13.02 10.74 13.25 3.86 7.43 7.43 7.43 13.64
ROCE, % 11.2 15.84 18.05 22.04 20.68 15.19 17.06 7.11 12.92 12.92 13.15
Рентаб EBITDA, % 11.06 16.04 16.66 15.57 16.98 17.95 17.64 6.12 12.78 12.78 38.33
Чистая рентаб, % 4.13 6.95 8.83 8.63 13.02 10.74 13.25 3.86 7.43 7.43 13.63
Operation Margin, % 11.09 12.35 11 10.15 9.22 13.94 3.55 8.31 8.31 8.31 35.42
Доходность FCF, % 2.1 0.1179 -1.36 3.43 3.17 -7.52


Chances

IFRS
Relatórios Anual Trimestral
2017 2018 2019 2020 2021 2022 2023 2024 2025 LTM Média da indústria Média de 5 anos CAGR 5
P/E
53.3 24.41 7.15 15.65 5.87 12.35 11.56 11.56 45.27
P/BV
6.14 3.47 1.37 1.81 1.12 1.06 1.48 1.48 4.96
P/S
4.71 2.11 0.9315 1.68 0.7776 0.476 0.8592 0.8592 6.38
P/FCF
47.66 847.98 -73.46 29.13 31.58 -13.31 871.37 871.37 871.37 27.02
E/P
0.0188 0.041 0.1398 0.0639 0.1461 0.075 0.1344 0.1344 0.1344 0.03
EV/EBITDA
28.44 13.68 5.99 9.93 4.88 9.75 7.93 7.93 19.12
EV/Ebit
4.19 10.65 5.73 14.21 10.14 10.14 10.14
EV/S
4.74 2.13 1.02 1.78 0.8608 0.5966 1.01 1.01 1.01 8.12
EV/FCF
48.01 858.21 -80.21 30.93 29.97 -15.45 1598.11 1598.11 1598.11 12.97
Debt/EBITDA
0.5028 0.3554 0.1881 0.5549 0.723 0.5646 2 1.28 1.28 1.28 4.00
Netdebt/Ebitda
0.436 0.2034 0.1631 0.5116 0.6204 0.4715 1.97 1.21 1.21 1.21 3.80
Debt/Ratio
0.066 0.0525 0.0325 0.091 0.0912 0.0954 0.1653 0.1747 0.1747 0.1747 0.34
Debt/Equity
0.0994 0.0772 0.0483 0.1384 0.1395 0.1437 0.2744 0.283 0.3433 0.3433 0.60
Debt/Net Income
1.16 0.6707 0.3396 0.7237 1.21 0.7519 3.17 2.2 2.2 2.2 9.54
Бета
2.59 3.88 4.93 4.93 2.82
Индекс Альтмана
18 17.39 7.35 7.57 7.29 4.74 4.06 4.06 4.06 4.98


Dividendos

IFRS
Relatórios Anual Trimestral
2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 LTM Média da indústria Média de 5 anos CAGR 5
Див.выплата, млрд
13.32 8.4 17.63 21.07 20.89 39.61 22.38 30.69 36.21 36.21
Дивиденд
1.03 2.27 2.39 2.67 4.27 6 4 9.5 5.5 5.5
Див доход, ао, %
0.2702 0.5351 0.6327 1.13 4.28 4.16 7.52 2.3 2.69 2.3 1.47
Дивиденды / прибыль, %
37.31 52.36 43.89 31.91 42.04 36.47 32.6 54.65 36.57 36.57 28.03


Pague pela sua assinatura

Mais funcionalidades e dados para análise de empresas e portfólio estão disponíveis por assinatura

Inscrever-se

Descansar

IFRS
Relatórios Anual Trimestral
2020 2021 2022 2023 2024 LTM CAGR 5
ebit_margin
14.11 10.81 15.02 4.2 10 10
Персонал, чел
4823 4823