GAIL (India) Limited
GAIL · Regulated Utility · NSE
₹168
Current Market Price
Fair Value (DCF)
₹198
Discount to FV
+17.6%
Updated just now
YieldIQ Score
47/100
Piotroski F-Score
3/9
Economic Moat
None
Confidence
75%
ROE
8.5%
Debt/Equity
0.28
WACC
10.4%
Market Cap
₹1.10 Lakh Cr
Quality & Valuation
Neutral model outputs — no recommendations.
ROCE
12.8%
Return on capital employed
EV / EBITDA
7.9×
Enterprise multiple
Debt / EBITDA
1.7×
Leverage vs earnings
Interest Coverage
11.1×
EBIT covers interest
Current Ratio
0.85×
Short-term liquidity
Asset Turnover
1.01×
Revenue per ₹ of assets
Revenue CAGR (3Y)
-0.9%
3-year revenue growth
Revenue CAGR (5Y)
—
5-year revenue growth
DCF Scenario Analysis
vs CMP ₹168.01
Bear case
Discount -27.0%
Base case
Discount +14.9%
Bull case
Discount +29.1%
Ratio Trends
GAIL · last 9 annual periods
ROE
8.5%
ROCE
12.8%
Operating Margin
—
Debt / Equity
0.28×
PE
11.9×
EV / EBITDA
7.9×
Historical Financials
GAIL · Annual, last 5 years· amounts in ₹Cr unless noted
| Metric | 2022 NSE_XBRL | 2023 NSE_XBRL | 2024 NSE_XBRL | 2025 yfinance | 2026 yfinance | CAGR |
|---|---|---|---|---|---|---|
| Revenue | ₹92.5K Cr | ₹145.3K Cr | ₹132.9K Cr | ₹141.9K Cr | ₹141.6K Cr | +11.2% |
| EBITDA | ₹18.1K Cr | ₹10.4K Cr | ₹17.0K Cr | ₹20.6K Cr | ₹14.5K Cr | -5.3% |
| EBIT | ₹15.7K Cr | ₹6115 Cr | ₹11.6K Cr | — | — | -7.2% |
| PAT | ₹12.3K Cr | ₹5616 Cr | ₹9899 Cr | ₹12.4K Cr | ₹7582 Cr | -11.3% |
| EPS (diluted) | ₹27.60 | ₹8.52 | ₹15.06 | — | — | -14.1% |
| CFO | ₹9420 Cr | ₹3205 Cr | ₹12.6K Cr | ₹15.7K Cr | ₹11.2K Cr | +4.5% |
| CapEx | ₹-6971 Cr | ₹-8831 Cr | ₹-12.5K Cr | ₹-7922 Cr | ₹-8806 Cr | — |
| FCF | ₹2449 Cr | ₹-5626 Cr | ₹84.5 Cr | ₹7805 Cr | ₹2442 Cr | -0.1% |
| Total Assets | ₹96.6K Cr | ₹107.8K Cr | ₹124.7K Cr | ₹133.1K Cr | ₹140.5K Cr | +9.8% |
| Total Debt | ₹9216 Cr | ₹17.8K Cr | ₹21.8K Cr | ₹21.6K Cr | ₹24.8K Cr | +28.1% |
| Shareholders' Equity | ₹64.1K Cr | ₹64.9K Cr | ₹77.0K Cr | ₹85.0K Cr | ₹89.0K Cr | +8.6% |
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 ATGL | — | — | Pending | 13.5% | — |
 GUJGASLTD GUJGASLTD | — | — | Pending | 13.5% | — |
 IGL Indraprastha Gas Limited | -43.9% | 50 | Above Fair Value | 13.5% | 13.2× |
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
3.57%
Amounts parsed from NSE subject lines. Percent-of-face-value declarations are converted using the per-ticker face value (defaults to ₹10).
AI Analysis Summary
Model-generated description of metrics. Not investment advice. GAIL (India) Limited (GAIL.NS) trades at 168.01 vs a model fair value of 197.51, a gap of 17.6%. Piotroski F-score: 3/9. Moat label: None...
Read full AI analysis →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.