GAIL (India) Limited
GAIL · Oil & Gas · NSE
₹158
Current Market Price
Fair Value (DCF)
₹311
Margin of Safety
+96.6%
Updated 4h ago
YieldIQ Score
63/100
Piotroski F-Score
6/9
Economic Moat
Narrow
Confidence
27%
ROE
14.6%
Debt/Equity
0.00
WACC
9.9%
Market Cap
₹1.04 Lakh Cr
Quality & Valuation
Neutral model outputs — no recommendations.
ROCE
15.1%
Return on capital employed
EV / EBITDA
5.9×
Enterprise multiple
Debt / EBITDA
1.0×
Leverage vs earnings
Interest Coverage
22.4×
EBIT covers interest
Current Ratio
0.98×
Short-term liquidity
Asset Turnover
1.06×
Revenue per ₹ of assets
Revenue CAGR (3Y)
15.1%
3-year revenue growth
Revenue CAGR (5Y)
—
5-year revenue growth
DCF Scenario Analysis
vs CMP ₹158.22
Bear case
₹156.85
MoS -0.9%
Base case
₹310.99
MoS +49.1%
Bull case
₹441.81
MoS +64.2%
Ratio Trends
GAIL · last 8 annual periods
ROE
14.6%
ROCE
19.5%
Operating Margin
—
Debt / Equity
0.25×
PE
107.6×
EV / EBITDA
7.3×
Historical Financials
GAIL · Annual, last 5 years· amounts in ₹Cr unless noted
| Metric | 2021 | 2022 | 2023 | 2024 | 2025 | CAGR |
|---|---|---|---|---|---|---|
| Revenue | ₹57.4K Cr | ₹92.9K Cr | ₹33.3K Cr | ₹32.8K Cr | ₹141.6K Cr | +25.3% |
| EBITDA | — | ₹18.1K Cr | ₹10.4K Cr | ₹17.0K Cr | ₹20.9K Cr | +3.6% |
| EBIT | ₹6190 Cr | ₹15.7K Cr | ₹472 Cr | ₹2844 Cr | — | -17.7% |
| PAT | ₹6143 Cr | ₹12.3K Cr | ₹643 Cr | ₹2474 Cr | ₹12.4K Cr | +19.3% |
| EPS (diluted) | ₹13.61 | ₹27.60 | ₹0.96 | ₹3.75 | — | -27.5% |
| CFO | ₹8993 Cr | ₹9629 Cr | ₹3205 Cr | ₹12.6K Cr | ₹15.7K Cr | +15.0% |
| CapEx | — | — | — | — | ₹-7930 Cr | — |
| FCF | — | — | — | — | ₹7805 Cr | +0.0% |
| Total Assets | — | ₹96.6K Cr | ₹107.8K Cr | ₹124.7K Cr | ₹133.1K Cr | +8.4% |
| Total Debt | — | — | ₹7395 Cr | ₹5802 Cr | ₹21.6K Cr | +30.7% |
| Shareholders' Equity | — | — | ₹64.9K Cr | ₹77.0K Cr | ₹85.2K Cr | +7.0% |
CAGR computed across the visible window. Signs reverse if start value is zero or negative.
Peer Comparison
GAIL vs 3 closest peers by market-cap band
| Peer | MoS | Score | Verdict | ROE | PE |
|---|---|---|---|---|---|
| ATGL Adani Total Gas Limited | -79.6% | 40 | Overvalued | 15.6% | — |
| GUJGASLTD GUJGASLTD | — | — | Pending | 13.5% | — |
| IGL Indraprastha Gas Limited | +51.8% | 63 | Undervalued | 16.1% | — |
Click a ticker to view its fair-value analysis.
Dividend History
18 ex-dividend events on file. Source: NSE corporate-actions feed.
Total paid (5Y)
₹28.67/sh
Last payout
2026-02-05
₹5.00
Peak payout
₹6.50
Trailing yield
3.79%
Amounts parsed from NSE subject lines; percent-of-face-value declarations are not converted and shown as missing.
Reverse DCF
Market-implied growth
What FCF growth is priced in →
Risk Analysis
Volatility & drawdown
Risk profile of GAIL →
DuPont
ROE decomposition
Why ROE is what it is →
Technicals
RSI, MACD, MAs
Reference indicators →
News & Filings
Recent activity
BSE filings + news for GAIL →
Compare
Head-to-head with peers
Compare GAIL side by side →
Run Full Interactive Analysis
Interactive DCF sliders, sensitivity heatmap, peer comparison, and more.
Analyse GAILNow →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.