Indraprastha Gas Limited
IGL · Oil & Gas · NSE
₹165
Current Market Price
Fair Value (DCF)
₹250
Margin of Safety
+51.8%
Updated just now
YieldIQ Score
63/100
Piotroski F-Score
6/9
Economic Moat
Narrow
Confidence
46%
ROE
16.1%
Debt/Equity
0.00
WACC
9.8%
Market Cap
₹0.23 Lakh Cr
Quality & Valuation
Neutral model outputs — no recommendations.
ROCE
19.4%
Return on capital employed
EV / EBITDA
8.8×
Enterprise multiple
Debt / EBITDA
0.0×
Leverage vs earnings
Interest Coverage
296.3×
EBIT covers interest
Current Ratio
1.08×
Short-term liquidity
Asset Turnover
0.95×
Revenue per ₹ of assets
Revenue CAGR (3Y)
—
3-year revenue growth
Revenue CAGR (5Y)
23.9%
5-year revenue growth
DCF Scenario Analysis
vs CMP ₹164.69
Bear case
₹133.11
MoS -23.7%
Base case
₹249.95
MoS +34.1%
Bull case
₹349.28
MoS +52.8%
Ratio Trends
IGL · last 8 annual periods
ROE
16.1%
ROCE
24.8%
Operating Margin
—
Debt / Equity
0.01×
PE
75.5×
EV / EBITDA
12.0×
Historical Financials
IGL · Annual, last 5 years· amounts in ₹Cr unless noted
| Metric | 2021 | 2022 | 2023 | 2024 | 2025 | CAGR |
|---|---|---|---|---|---|---|
| Revenue | ₹5439 Cr | ₹8485 Cr | ₹4062 Cr | ₹3964 Cr | ₹14.9K Cr | +28.6% |
| EBITDA | — | ₹2282 Cr | ₹2494 Cr | ₹2963 Cr | ₹2666 Cr | +4.0% |
| EBIT | ₹1307 Cr | ₹1741 Cr | ₹438 Cr | ₹490 Cr | — | -21.8% |
| PAT | ₹1173 Cr | ₹1502 Cr | ₹398 Cr | ₹433 Cr | ₹1718 Cr | +10.0% |
| EPS (diluted) | ₹16.75 | ₹21.46 | ₹5.68 | ₹6.20 | — | -22.0% |
| CFO | ₹1546 Cr | ₹1898 Cr | ₹2292 Cr | ₹1532 Cr | ₹2199 Cr | +9.2% |
| CapEx | — | — | — | — | ₹-1164 Cr | — |
| FCF | — | — | — | — | ₹1035 Cr | +0.0% |
| Total Assets | — | ₹11.1K Cr | ₹12.6K Cr | ₹14.2K Cr | ₹15.6K Cr | +8.8% |
| Total Debt | — | — | ₹0.0 Cr | ₹0.0 Cr | ₹93.5 Cr | — |
| Shareholders' Equity | — | — | ₹7931 Cr | ₹9633 Cr | ₹10.6K Cr | +7.6% |
CAGR computed across the visible window. Signs reverse if start value is zero or negative.
Peer Comparison
IGL vs 3 closest peers by market-cap band
| Peer | MoS | Score | Verdict | ROE | PE |
|---|---|---|---|---|---|
| GUJGASLTD GUJGASLTD | — | — | Pending | 13.5% | — |
| ATGL Adani Total Gas Limited | -79.6% | 40 | Overvalued | 15.6% | — |
| GAIL GAIL | — | — | Pending | 14.6% | — |
Click a ticker to view its fair-value analysis.
Dividend History
15 ex-dividend events on file. Source: NSE corporate-actions feed.
Total paid (5Y)
₹23.05/sh
Last payout
2026-02-18
₹3.25
Peak payout
₹5.00
Trailing yield
2.88%
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. Indraprastha Gas Limited (IGL.NS) trades at 164.69 vs a model fair value of 249.95, a gap of 51.8%. Piotroski F-score: 6/9. Moat label: N...
Read full AI analysis →Reverse DCF
Market-implied growth
What FCF growth is priced in →
Risk Analysis
Volatility & drawdown
Risk profile of IGL →
DuPont
ROE decomposition
Why ROE is what it is →
Technicals
RSI, MACD, MAs
Reference indicators →
News & Filings
Recent activity
BSE filings + news for IGL →
Compare
Head-to-head with peers
Compare IGL side by side →
Run Full Interactive Analysis
Interactive DCF sliders, sensitivity heatmap, peer comparison, and more.
Analyse IGLNow →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.