Adani Total Gas Limited
ATGL · Oil & Gas · NSE
₹590
Current Market Price
Fair Value (DCF)
₹120
Margin of Safety
-79.6%
Updated just now
YieldIQ Score
40/100
Piotroski F-Score
5/9
Economic Moat
Narrow
Confidence
42%
ROE
15.6%
Debt/Equity
0.00
WACC
9.8%
Market Cap
₹0.65 Lakh Cr
Quality & Valuation
Neutral model outputs — no recommendations.
ROCE
15.7%
Return on capital employed
EV / EBITDA
60.8×
Enterprise multiple
Debt / EBITDA
1.6×
Leverage vs earnings
Interest Coverage
11.1×
EBIT covers interest
Current Ratio
0.73×
Short-term liquidity
Asset Turnover
0.72×
Revenue per ₹ of assets
Revenue CAGR (3Y)
—
3-year revenue growth
Revenue CAGR (5Y)
25.2%
5-year revenue growth
DCF Scenario Analysis
vs CMP ₹590.05
Bear case
₹61.52
MoS -859.1%
Base case
₹120.23
MoS -390.8%
Bull case
₹172.01
MoS -243.0%
Ratio Trends
ATGL · last 7 annual periods
ROE
15.6%
ROCE
19.3%
Operating Margin
—
Debt / Equity
0.44×
PE
974.7×
EV / EBITDA
107.3×
Historical Financials
ATGL · Annual, last 5 years· amounts in ₹Cr unless noted
| Metric | 2021 | 2022 | 2023 | 2024 | 2025 | CAGR |
|---|---|---|---|---|---|---|
| Revenue | ₹1784 Cr | ₹3206 Cr | ₹1197 Cr | ₹1258 Cr | ₹4970 Cr | +29.2% |
| EBITDA | — | ₹815 Cr | ₹900 Cr | ₹1153 Cr | ₹1165 Cr | +9.4% |
| EBIT | ₹672 Cr | ₹732 Cr | ₹174 Cr | ₹254 Cr | — | -21.6% |
| PAT | ₹463 Cr | ₹509 Cr | ₹97.9 Cr | ₹168 Cr | ₹654 Cr | +9.0% |
| EPS (diluted) | ₹4.21 | ₹4.63 | ₹0.89 | ₹1.53 | — | -22.4% |
| CFO | ₹654 Cr | ₹736 Cr | ₹853 Cr | ₹955 Cr | ₹964 Cr | +10.2% |
| CapEx | — | — | — | — | ₹-941 Cr | — |
| FCF | — | — | — | — | ₹22.9 Cr | +0.0% |
| Total Assets | — | ₹4415 Cr | ₹5645 Cr | ₹6592 Cr | ₹7665 Cr | +14.8% |
| Total Debt | — | — | ₹1104 Cr | ₹589 Cr | ₹1834 Cr | +13.5% |
| Shareholders' Equity | — | — | ₹2941 Cr | ₹3580 Cr | ₹4207 Cr | +9.4% |
CAGR computed across the visible window. Signs reverse if start value is zero or negative.
Peer Comparison
ATGL vs 3 closest peers by market-cap band
| Peer | MoS | Score | Verdict | ROE | PE |
|---|---|---|---|---|---|
| GAIL GAIL | — | — | Pending | 14.6% | — |
| GUJGASLTD GUJGASLTD | — | — | Pending | 13.5% | — |
| IGL IGL | — | — | Pending | 16.1% | — |
Click a ticker to view its fair-value analysis.
Dividend History
7 ex-dividend events on file. Source: NSE corporate-actions feed.
Total paid (5Y)
₹1.25/sh
Last payout
2025-06-13
₹0.25
Peak payout
₹0.25
Trailing yield
0.04%
Amounts parsed from NSE subject lines; percent-of-face-value declarations are not converted and shown as missing.
AI Analysis Summary
Model-generated description of metrics. Not investment advice. Adani Total Gas Limited (ATGL.NS) trades at 590.05 vs a model fair value of 120.23, a gap of -79.6%. Piotroski F-score: 5/9. Moat label: ...
Read full AI analysis →Reverse DCF
Market-implied growth
What FCF growth is priced in →
Risk Analysis
Volatility & drawdown
Risk profile of ATGL →
DuPont
ROE decomposition
Why ROE is what it is →
Technicals
RSI, MACD, MAs
Reference indicators →
News & Filings
Recent activity
BSE filings + news for ATGL →
Compare
Head-to-head with peers
Compare ATGL side by side →
Run Full Interactive Analysis
Interactive DCF sliders, sensitivity heatmap, peer comparison, and more.
Analyse ATGLNow →Model estimates using publicly available data. Not investment advice. YieldIQ is not registered with SEBI as an investment adviser or research analyst. Past performance does not guarantee future results.