Mahanagar Gas Limited
MGL · Oil & Gas · NSE
₹1,088
Current Market Price
Fair Value (DCF)
₹1,306
Margin of Safety
+20.0%
Updated just now
YieldIQ Score
65/100
Piotroski F-Score
6/9
Economic Moat
Narrow
Confidence
46%
ROE
17.6%
Debt/Equity
0.00
WACC
10.8%
Market Cap
₹0.11 Lakh Cr
Quality & Valuation
Neutral model outputs — no recommendations.
ROCE
21.6%
Return on capital employed
EV / EBITDA
6.6×
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
0.96×
Revenue per ₹ of assets
Revenue CAGR (3Y)
4.6%
3-year revenue growth
Revenue CAGR (5Y)
27.6%
5-year revenue growth
DCF Scenario Analysis
vs CMP ₹1,087.95
Bear case
₹666.39
MoS -63.3%
Base case
₹1,306.02
MoS +16.7%
Bull case
₹1,805.95
MoS +39.8%
Ratio Trends
MGL · last 8 annual periods
ROE
17.7%
ROCE
28.5%
Operating Margin
—
Debt / Equity
0.03×
PE
12.3×
EV / EBITDA
7.4×
Historical Financials
MGL · Annual, last 5 years· amounts in ₹Cr unless noted
| Metric | 2021 | 2022 | 2023 | 2024 | 2025 | CAGR |
|---|---|---|---|---|---|---|
| Revenue | ₹2338 Cr | ₹3885 Cr | ₹6921 Cr | ₹6914 Cr | ₹7228 Cr | +32.6% |
| EBITDA | — | ₹1010 Cr | ₹1296 Cr | ₹2019 Cr | ₹1736 Cr | +14.5% |
| EBIT | ₹841 Cr | ₹814 Cr | ₹1065 Cr | ₹1735 Cr | — | +19.9% |
| PAT | ₹620 Cr | ₹597 Cr | ₹790 Cr | ₹1276 Cr | ₹1041 Cr | +13.8% |
| EPS (diluted) | ₹62.72 | ₹60.43 | ₹79.98 | ₹129.21 | — | +19.8% |
| CFO | ₹806 Cr | ₹904 Cr | ₹969 Cr | ₹1461 Cr | ₹1406 Cr | +14.9% |
| CapEx | — | — | — | — | ₹-1184 Cr | — |
| FCF | — | — | — | — | ₹222 Cr | +0.0% |
| Total Assets | — | ₹5234 Cr | ₹6032 Cr | ₹7381 Cr | ₹8270 Cr | +12.1% |
| Total Debt | — | — | ₹0.0 Cr | ₹0.0 Cr | ₹201 Cr | — |
| Shareholders' Equity | — | — | ₹4134 Cr | ₹5130 Cr | ₹5895 Cr | +9.3% |
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 | 7.1% | — |
Click a ticker to view its fair-value analysis.
Dividend History
No dividend events recorded for MGL in the last 10 years.
AI Analysis Summary
Model-generated description of metrics. Not investment advice. Mahanagar Gas Limited (MGL.NS) trades at 1087.95 vs a model fair value of 1306.02, a gap of 20.0%. Piotroski F-score: 6/9. 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.