Gujarat Gas Limited
GUJGASLTD · Oil & Gas · NSE
₹377
Current Market Price
Fair Value (DCF)
₹183
Discount to FV
-51.4%
Updated 3h ago
YieldIQ Score
35/100
Piotroski F-Score
5/9
Economic Moat
Narrow
Confidence
44%
ROE
13.5%
Debt/Equity
0.02
WACC
9.8%
Market Cap
₹25,939 Cr
Quality & Valuation
Neutral model outputs — no recommendations.
ROCE
24.2%
Return on capital employed
EV / EBITDA
12.9×
Enterprise multiple
Debt / EBITDA
0.1×
Leverage vs earnings
Interest Coverage
48.7×
EBIT covers interest
Current Ratio
1.00×
Short-term liquidity
Asset Turnover
1.29×
Revenue per ₹ of assets
Revenue CAGR (3Y)
-2.8%
3-year revenue growth
Revenue CAGR (5Y)
8.8%
5-year revenue growth
DCF Scenario Analysis
vs CMP ₹376.8
Bear case
Discount -116.6%
Base case
Discount -105.8%
Bull case
Discount -46.6%
Ratio Trends
GUJGASLTD · last 8 annual periods
ROE
13.5%
ROCE
24.2%
Operating Margin
—
Debt / Equity
0.02×
PE
20.7×
EV / EBITDA
12.5×
Historical Financials
GUJGASLTD · Annual, last 5 years· amounts in ₹Cr unless noted
| Metric | 2021 NSE_XBRL | 2022 NSE_XBRL | 2023 NSE_XBRL | 2024 NSE_XBRL | 2025 yfinance | CAGR |
|---|---|---|---|---|---|---|
| Revenue | ₹10.0K Cr | ₹16.4K Cr | ₹16.7K Cr | ₹15.6K Cr | ₹16.4K Cr | +13.0% |
| EBITDA | — | ₹2157 Cr | ₹2496 Cr | ₹2041 Cr | ₹2093 Cr | -0.8% |
| EBIT | ₹1821 Cr | ₹1770 Cr | ₹2065 Cr | ₹1564 Cr | — | -3.7% |
| PAT | ₹1278 Cr | ₹1287 Cr | ₹1528 Cr | ₹1144 Cr | ₹1148 Cr | -2.6% |
| EPS (diluted) | ₹18.56 | ₹18.70 | ₹22.20 | ₹16.61 | — | -2.7% |
| CFO | ₹1655 Cr | ₹1662 Cr | ₹2375 Cr | ₹1634 Cr | ₹1806 Cr | +2.2% |
| CapEx | — | ₹-1366 Cr | ₹-1087 Cr | ₹-837 Cr | ₹-752 Cr | — |
| FCF | — | ₹295 Cr | ₹1289 Cr | ₹797 Cr | ₹1054 Cr | +37.4% |
| Total Assets | — | ₹9587 Cr | ₹10.9K Cr | ₹11.7K Cr | ₹12.7K Cr | +7.2% |
| Total Debt | — | ₹629 Cr | ₹152 Cr | ₹150 Cr | ₹150 Cr | -30.1% |
| Shareholders' Equity | — | ₹5630 Cr | ₹7028 Cr | ₹7722 Cr | ₹8490 Cr | +10.8% |
CAGR computed across the visible window. Signs reverse if start value is zero or negative.
Peer Comparison
GUJGASLTD vs 3 closest peers by market-cap band
| Peer | MoS | Score | Verdict | ROE | PE |
|---|---|---|---|---|---|
 IGL Indraprastha Gas Limited | -43.4% | 50 | Above Fair Value | 13.5% | 13.2× |
 ATGL Adani Total Gas Limited | -90.0% | 38 | Data Limited | 13.5% | — |
 GAIL GAIL (India) Limited | +17.6% | 47 | Near Fair Value | 8.5% | 11.9× |
Click a ticker to view its fair-value analysis.
Dividend History
10 ex-dividend events on file. Source: NSE corporate-actions feed.
Total paid (5Y)
₹22.13/sh
Last payout
2025-09-04
₹5.82
Peak payout
₹6.65
Trailing yield
1.54%
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. Gujarat Gas Limited (GUJGASLTD.NS) trades at 376.80 vs a model fair value of 183.10, a gap of -51.4%. 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 GUJGASLTD →
DuPont
ROE decomposition
Why ROE is what it is →
Technicals
RSI, MACD, MAs
Reference indicators →
News & Filings
Recent activity
BSE filings + news for GUJGASLTD →
Compare
Head-to-head with peers
Compare GUJGASLTD side by side →
Run Full Interactive Analysis
Interactive DCF sliders, sensitivity heatmap, peer comparison, and more.
Analyse GUJGASLTDNow →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.