Mahanagar Gas Limited
MGL · Oil & Gas · NSE
₹1,095
Current Market Price
Fair Value (DCF)
₹403
Discount to FV
-63.2%
Updated just now
YieldIQ Score
40/100
Piotroski F-Score
5/9
Economic Moat
Narrow
Confidence
54%
ROE
13.1%
Debt/Equity
0.03
WACC
11.5%
Market Cap
₹10,816 Cr
Quality & Valuation
Neutral model outputs — no recommendations.
ROCE
23.5%
Return on capital employed
EV / EBITDA
6.3×
Enterprise multiple
Debt / EBITDA
0.1×
Leverage vs earnings
Interest Coverage
98.4×
EBIT covers interest
Current Ratio
1.04×
Short-term liquidity
Asset Turnover
1.00×
Revenue per ₹ of assets
Revenue CAGR (3Y)
8.1%
3-year revenue growth
Revenue CAGR (5Y)
17.5%
5-year revenue growth
DCF Scenario Analysis
vs CMP ₹1,095
Bear case
Discount -185.9%
Base case
Discount -171.6%
Bull case
Discount -107.4%
Ratio Trends
MGL · last 9 annual periods
ROE
13.1%
ROCE
23.5%
Operating Margin
—
Debt / Equity
0.03×
PE
12.3×
EV / EBITDA
7.5×
Historical Financials
MGL · 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 | ₹3536 Cr | ₹6277 Cr | ₹6267 Cr | ₹7264 Cr | ₹8246 Cr | +23.6% |
| EBITDA | ₹1010 Cr | ₹1296 Cr | ₹2019 Cr | ₹1736 Cr | ₹1565 Cr | +11.6% |
| EBIT | ₹814 Cr | ₹1065 Cr | ₹1735 Cr | — | — | +20.8% |
| PAT | ₹597 Cr | ₹790 Cr | ₹1285 Cr | ₹1040 Cr | ₹841 Cr | +9.0% |
| EPS (diluted) | ₹60.43 | ₹79.98 | ₹129.21 | — | — | +20.9% |
| CFO | ₹904 Cr | ₹969 Cr | ₹1568 Cr | ₹1406 Cr | ₹1162 Cr | +6.5% |
| CapEx | ₹-649 Cr | ₹-713 Cr | ₹-783 Cr | ₹-1184 Cr | ₹-1076 Cr | — |
| FCF | ₹255 Cr | ₹256 Cr | ₹785 Cr | ₹222 Cr | ₹86.7 Cr | -23.6% |
| Total Assets | ₹5234 Cr | ₹6032 Cr | ₹7253 Cr | ₹8270 Cr | ₹8981 Cr | +14.5% |
| Total Debt | ₹103 Cr | ₹115 Cr | ₹141 Cr | ₹201 Cr | ₹223 Cr | +21.3% |
| Shareholders' Equity | ₹3597 Cr | ₹4134 Cr | ₹5130 Cr | ₹5880 Cr | ₹6428 Cr | +15.6% |
CAGR computed across the visible window. Signs reverse if start value is zero or negative.
Peer Comparison
MGL vs 1 closest peer by market-cap band
| Peer | MoS | Score | Verdict | ROE | PE |
|---|---|---|---|---|---|
 GSPL GSPL | — | — | Pending | 9.5% | — |
Click a ticker to view its fair-value analysis.
Dividend History
20 ex-dividend events on file. Source: NSE corporate-actions feed.
Total paid (5Y)
₹137.00/sh
Last payout
2026-02-13
₹12.00
Peak payout
₹25.50
Trailing yield
2.74%
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. Mahanagar Gas Limited (MGL.NS) trades at 1095.00 vs a model fair value of 403.14, a gap of -63.2%. Piotroski F-score: 5/9. Moat label: Na...
Read full AI analysis →Reverse DCF
Market-implied growth
What FCF growth is priced in →
Risk Analysis
Volatility & drawdown
Risk profile of MGL →
DuPont
ROE decomposition
Why ROE is what it is →
Technicals
RSI, MACD, MAs
Reference indicators →
News & Filings
Recent activity
BSE filings + news for MGL →
Compare
Head-to-head with peers
Compare MGL side by side →
Run Full Interactive Analysis
Interactive DCF sliders, sensitivity heatmap, peer comparison, and more.
Analyse MGLNow →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.