Generic selectors
Exact matches only
Search in title
Search in content
Post Type Selectors
post
Last Updated: April 2, 2026, 3:59 am
Author: Getaka|Social: XLinkedIn
Stock Ticker - BSE: 513119 | NSE: ABCGAS

ABC Gas (International) Ltd: Intrinsic Value & Share Price Analysis

Fair Value

₹78.47Overvalued by 89.68%vs CMP ₹760.00

P/E (126.0) × ROE (30.9%) × BV (₹2.47) × DY (2.00%)

₹61.52Overvalued by 91.91%vs CMP ₹760.00
MoS: -1135.4% (Negative)Confidence: 65/100 (Moderate)Models: All 8: Overvalued
ModelCategoryValueWeightSignal
PE-ROEEarnings₹121.1225%Over (-84.1%)
Graham NumberEarnings₹22.5018%Over (-97%)
Earnings PowerEarnings₹3.3212%Over (-99.6%)
DCFCash Flow₹146.7412%Over (-80.7%)
Net Asset ValueAssets₹2.398%Over (-99.7%)
EV/EBITDAEnterprise₹3.9910%Over (-99.5%)
Earnings YieldEarnings₹91.108%Over (-88%)
Revenue MultipleRevenue₹11.566%Over (-98.5%)
Consensus (8 models)₹61.52100%Overvalued
Key Drivers: EPS CAGR 54.3% lifts DCF — verify sustainability. | P/E of 126 makes PE-ROE unreliable — asset/earnings models are better benchmarks.

PE-ROE · Graham · EPV · DCF · NAV · EV/EBITDA · DDM · Earnings Yield · ROCE Capital · Revenue Multiple | CoE: 12% · Terminal: 4% · EPS CAGR: 54.3%

*Investments are subject to market risks

Investment Snapshot

71
ABC Gas (International) Ltd scores 71/100 (Strong)
Based on 5 dimensions: health, institutional flow, earnings quality, momentum, and peer comparison
Stock Health71/100 · Strong
ROCE 32.4% ExcellentROE 30.9% ExcellentD/E 0.75 ModerateInterest Coverage 0.0x RiskyProfitable 2/5 years Inconsistent
Smart Money60/100 · Moderate
Promoter increased by 91.72% Positive
Earnings Quality50/100 · Moderate
OPM contracting (-422% → -2,648%) DecliningWorking capital: 47 days (improving) Efficient
Quarterly Momentum100/100 · Strong
Revenue (4Q): +123% YoY AcceleratingProfit (4Q): +114% YoY StrongOPM: 88.0% (up 79.0% YoY) Margin expansion
Industry Rank75/100 · Strong
P/E 126.0 vs industry 50.1 Premium to peersROCE 32.4% vs industry 14.8% Above peersROE 30.9% vs industry 13.4% Above peers3Y sales CAGR: 144% High growth

Weights: Health 30% · Earnings Quality 25% · Momentum 20% · Industry Rank 15% · Smart Money 10%. Scores are computed from reported financials and recalculated daily. Not investment advice.

ABC Gas (International) Ltd Investor Signals

Computed from valuation, cash flow, balance sheet, ownership and quarterly trend data already available in this stock page.

Value Trap Score
0/100
Low
Derived from: Cheapness + weak quality + weak cash support
Current data: P/E 126.0 vs Ind 50.1 | ROCE 32.4% | ROE 30.9% | CFO/NP N/A
Balance Sheet Stress
10/100
Comfortable
Derived from: Leverage + debt servicing + liquidity + debt trend
Current data: D/E 0.75x | IntCov 0.0x | Current 1.50x | Borrow/Reserve 0.00x
Cash Flow Reliability
43/100
Mixed
Derived from: Cash backing of earnings + working capital pressure
Current data: CFO ₹0 Cr | NP ₹1 Cr | CFO/NP N/A
Ownership Accumulation
+25
Neutral
Derived from: FII + DII + promoter direction, adjusted by crowding
Current data: FII N/A | DII N/A | Prom +91.72 pp
Business Momentum
+100
Stable
Derived from: Latest quarter sales + profit + OPM change
Current data: Q Sales -62.8% | Q NP +1,500.0% | Q OPM +89.0 pp
Derived FieldValueHow it is derived
Valuation Gap %-91.9%((Fair Value - CMP) / CMP) × 100
Borrowings / Reserves0.00xLatest borrowings divided by latest reserves
CFO / Net ProfitN/ALatest operating cash flow divided by latest net profit
FII ChangeN/ALatest FII% minus previous FII%
DII ChangeN/ALatest DII% minus previous DII%
Promoter Change+91.72 ppLatest promoter% minus previous promoter%
Shareholder Count Change+90Latest shareholder count minus previous count
Quarterly Sales Change-62.8%Latest quarter sales vs previous quarter sales
Quarterly Profit Change+1,500.0%Latest quarter net profit vs previous quarter net profit
Quarterly OPM Change+89.0 ppLatest quarter OPM minus previous quarter OPM

Share Price and Basic Stock Data

Last Updated: April 2, 2026, 3:59 am

Market Cap 1,906 Cr.
Current Price 760
Intrinsic Value₹61.52
High / Low 760/153
Stock P/E126
Book Value 2.47
Dividend Yield0.00 %
ROCE32.4 %
ROE30.9 %
Face Value 10.0
PEG Ratio2.32

Stock P/E, Current Price, and Intrinsic Value Over Time

View Share Price Target for ABC Gas (International) Ltd

Competitors

Stock Name ⇩Market Cap ⇩Current Price ⇩High / Low ⇩Stock P/E ⇩Book Value ⇩Dividend Yield ⇩ROCE ⇩ROE ⇩Face Value ⇩
ABC Gas (International) Ltd 1,906 Cr. 760 760/153126 2.470.00 %32.4 %30.9 % 10.0
Bhagyanagar India Ltd 483 Cr. 151 194/63.013.3 70.70.00 %8.28 %5.70 % 2.00
Baroda Extrusion Ltd 158 Cr. 8.12 13.9/6.5126.1 1.010.00 %24.0 %% 1.00
Madhav Copper Ltd 156 Cr. 57.5 93.2/42.047.0 17.20.00 %8.50 %10.9 % 5.00
Cubex Tubings Ltd 120 Cr. 83.8 144/67.114.3 55.00.00 %10.9 %9.18 % 10.0
Industry Average8,059.86 Cr179.2050.1022.510.06%14.77%13.39%5.45

All Competitor Stocks of ABC Gas (International) Ltd

Quarterly Result

MetricDec 2022Mar 2023Jun 2023Sep 2023Dec 2023Mar 2024Jun 2024Sep 2024Dec 2024Mar 2025Jun 2025Sep 2025Dec 2025
Sales 000000005723454316
Expenses 00000000522344442
Operating Profit -0-0-0-0-0-0-00511-114
OPM % -1,600%-23%38%9%3%3%-1%88%
Other Income 0000010010000
Interest 0000000000000
Depreciation 0000000000000
Profit before tax -0-0-0-0-0100611-114
Tax % 14%128%0%0%19%2%0%0%0%10%31%36%0%
Net Profit -0-0-0-0-0100611-114
EPS in Rs -1.33-1.71-0.38-0.58-0.832.620.170.6226.082.673.88-3.175.73

Last Updated: March 3, 2026, 1:17 pm

Quarterly Chart

Profit & Loss - Annual Report

Last Updated: February 26, 2026, 1:46 pm

MetricMar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025TTM
Sales 3424211020029128
Expenses 3434212130128112
Operating Profit 0-0-0-0-0-0-0-1-1-0-1116
OPM % 5%-2%-14%-9%-28%-34%-33%-157%-94%-750%-5,300%4%12%
Other Income 0000000023100
Interest 0000000000000
Depreciation 0000000000000
Profit before tax 00-0-0-00-0-0020216
Tax % 20%6%-4%-8%-36%19%-4%0%0%11%19%5%
Net Profit 00-0-0-00-0-0020115
EPS in Rs 0.670.67-0.92-0.50-0.250.54-1.08-1.711.048.710.886.049.11
Dividend Payout % 0%0%0%0%0%0%0%0%0%0%0%0%

Profit & Loss Yearly Chart

YoY Net Profit Growth

Year2023-2024
YoY Net Profit Growth (%)-100.00%
Change in YoY Net Profit Growth (%)0.00%

ABC Gas (International) Ltd has shown a consistent positive trend in YoY Net Profit Growth (%) in the last 1 years from 2023-2024 to 2023-2024.

Growth

Compounded Sales Growth
10 Years:22%
5 Years:91%
3 Years:167%
TTM:27430%
Compounded Profit Growth
10 Years:25%
5 Years:50%
3 Years:47%
TTM:606%
Stock Price CAGR
10 Years:29%
5 Years:111%
3 Years:31%
1 Year:212%
Return on Equity
10 Years:-6%
5 Years:-6%
3 Years:7%
Last Year:31%

Last Updated: September 5, 2025, 2:01 pm

Balance Sheet

Last Updated: December 4, 2025, 2:16 am

MonthMar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025Sep 2025
Equity Capital 2222222222222
Reserves 0000-00-0-1-02234
Borrowings 2222111201000
Other Liabilities 522332226003437
Total Liabilities 966775557543943
Fixed Assets 0000000000000
CWIP 0000000000000
Investments 0000000000000
Other Assets 865765557443943
Total Assets 966775557543943

Reserves and Borrowings Chart

Cash Flow

MonthMar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025
Cash from Operating Activity + -0-00-0-0-0-001-6317
Cash from Investing Activity + 0000000-0061-19
Cash from Financing Activity + -0-00-0-0-000-20-10
Net Cash Flow -0-00-00000-0-04-2
Free Cash Flow -0-00-0-0-0-001-13-2
CFO/OP -42%325%-15%38%16%38%124%-27%-81%4,060%-640%1,597%

Free Cash Flow

MonthMar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025
Free Cash Flow-2.00-2.00-2.00-2.00-1.00-1.00-1.00-3.00-1.00-1.00-1.001.00

Free Cash Flow = Income Generated from Operational Activities - Borrowings - Capital Work in Progress (CWIP)

Consistent positive free cash flow is crucial for businesses as it indicates their ability to generate cash from their core operations. It provides financial flexibility, allowing companies to invest in growth opportunities, pay dividends to shareholders, reduce debt, and weather economic downturns more effectively.

Free Cash Flow Chart

Financial Efficiency Indicators

MonthMar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025
Debtor Days 134.4741.25188.74386.25859.371,336.751,192.543,241.55654.160.000.003.85
Inventory Days 984.98443.43571.94198.33622.341,043.67215.83680.6884.7712,775.001,407.860.00
Days Payable 785.89160.88244.42299.82845.541,072.19501.481,736.2235.326,205.00260.71
Cash Conversion Cycle 333.56323.80516.26284.76636.171,308.24906.892,186.01703.616,570.001,147.143.85
Working Capital Days 234.64169.50252.69144.15362.69810.58456.25903.81324.7160,955.008,760.0046.57
ROCE %12.11%7.92%-5.74%-3.65%-2.87%5.02%-8.32%-13.16%-47.56%-1.31%-13.53%32.41%

Financial Efficiency Indicators Chart

Share Holding Pattern

MonthMar 2023Jun 2023Sep 2023Dec 2023Mar 2024Jun 2024Sep 2024Dec 2024Mar 2025Jun 2025Sep 2025Dec 2025
Promoters 29.93%29.38%29.38%19.89%1.21%0.00%0.00%0.00%0.00%0.00%0.00%91.72%
Public 70.08%70.63%70.63%80.12%98.79%99.99%100.00%100.00%100.01%100.00%99.99%8.29%
No. of Shareholders 6,3986,5276,5916,4836,5456,1506,0455,9636,3726,4316,9727,062

Shareholding Pattern Chart

No. of Shareholders

ABC Gas (International) Ltd: Intrinsic Value & Share Price Analysis - Shareholder trend analysis

This stock is not held by any mutual fund.

ROCE Trend

EPS Trend

Key Financial Ratios

MonthMar 24Mar 23Mar 22Mar 21Mar 20
FaceValue 10.0010.0010.0010.0010.00
Basic EPS (Rs.) 1.0610.561.27-2.07-1.29
Diluted EPS (Rs.) 1.0610.561.27-2.07-1.29
Cash EPS (Rs.) 1.2310.711.36-1.90-1.12
Book Value[Excl.RevalReserv]/Share (Rs.) 19.7818.728.166.898.97
Book Value[Incl.RevalReserv]/Share (Rs.) 20.0118.958.397.129.19
Revenue From Operations / Share (Rs.) 0.060.127.752.135.88
PBDIT / Share (Rs.) -2.65-0.10-5.56-1.90-1.16
PBIT / Share (Rs.) -2.82-0.25-5.66-2.07-1.33
PBT / Share (Rs.) 1.2911.911.27-2.07-1.33
Net Profit / Share (Rs.) 1.0610.551.27-2.07-1.29
PBDIT Margin (%) -4011.45-84.93-71.76-88.84-19.75
PBIT Margin (%) -4261.83-215.06-73.00-96.97-22.67
PBT Margin (%) 1951.909868.6116.36-97.05-22.67
Net Profit Margin (%) 1603.058743.9316.36-97.05-22.03
Return on Networth / Equity (%) 5.3656.3815.54-30.07-14.44
Return on Capital Employeed (%) -14.09-1.37-67.45-29.08-14.48
Return On Assets (%) 5.2144.843.39-8.44-5.23
Total Debt / Equity (X) 0.000.150.071.110.75
Asset Turnover Ratio (%) 0.000.000.250.080.23
Current Ratio (X) 59.834.711.251.331.50
Quick Ratio (X) 55.754.331.191.131.28
Inventory Turnover Ratio (X) 0.000.000.090.000.00
Interest Coverage Ratio (X) -47.34-1.37-8.47-1114.920.00
Interest Coverage Ratio (Post Tax) (X) -54.41-21.64-8.62-1216.950.00
Enterprise Value (Cr.) 7.976.242.553.302.15
EV / Net Operating Revenue (X) 608.56261.251.667.811.85
EV / EBITDA (X) -15.17-307.58-2.31-8.79-9.35
MarketCap / Net Operating Revenue (X) 890.70238.591.634.450.76
Price / BV (X) 2.981.541.541.380.50
Price / Net Operating Revenue (X) 892.88240.001.634.450.76
EarningsYield 0.010.360.10-0.21-0.28

Profitability Ratios (%)

Liquidity Ratios

Liquidity Ratios (%)

Interest Coverage Ratios (%)

Valuation Ratios

About the Company - Qualitative Analysis

Onix Solar Energy Ltd. is a Public Limited Listed company incorporated on 17/01/1980 and has its registered office in the State of Maharashtra, India. Company's Corporate Identification Number(CIN) is L27100MH1980PLC022118 and registration number is 022118. Currently Company is involved in the business activities of Wholesale of solid, liquid and gaseous fuels and related products. Company's Total Operating Revenue is Rs. 29.39 Cr. and Equity Capital is Rs. 1.98 Cr. for the Year ended 31/03/2025.
INDUSTRYADDRESSCONTACT
Metals - Non Ferrous - Copper/Copper Alloys - ProdOffice No A-204 Builtup 1140 Squere Feet, 2nd Floor Rustomjee Central Park, Mumbai Maharashtra 400069Contact not found
Management
NamePosition Held
Mr. Harpreet SinghManaging Director
Mr. Khilan Hareshbhai SavaliyaExecutive Director
Mr. Nikhil Hareshbhai SavaliyaExecutive Director
Mr. Yesha Aagam ShahInd. Non-Executive Director
Mr. Umeshkumar SinghInd. Non-Executive Director

FAQ

What is the intrinsic value of ABC Gas (International) Ltd and is it undervalued?

As of 05 April 2026, ABC Gas (International) Ltd's intrinsic value is ₹61.52, which is 91.91% lower than the current market price of ₹760.00, suggesting the stock is overvalued. This is calculated using the PE ratio method factoring in ROE (30.9 %), book value (₹2.47), dividend yield (0.00 %), and 5-year EPS CAGR.

What is the current share price and 52-week range of ABC Gas (International) Ltd?

ABC Gas (International) Ltd is trading at ₹760.00 as of 05 April 2026, with a FY2026-2027 high of ₹760 and low of ₹153. The stock is currently near its 52-week high. Market cap stands at ₹1,906 Cr..

How does ABC Gas (International) Ltd's P/E ratio compare to its industry?

ABC Gas (International) Ltd has a P/E ratio of 126, which is above the industry average of 50.10. This significantly elevated P/E suggests the market expects strong future growth, or the stock may be overpriced relative to current earnings.

Is ABC Gas (International) Ltd financially healthy?

Key indicators for ABC Gas (International) Ltd: ROCE of 32.4 % indicates efficient capital utilization; ROE of 30.9 % shows strong shareholder returns. Dividend yield is 0.00 %.

Is ABC Gas (International) Ltd profitable and how is the profit trend?

ABC Gas (International) Ltd reported a net profit of ₹1 Cr in Mar 2025 on revenue of ₹29 Cr. Compared to ₹0 Cr in Mar 2022, the net profit shows an improving trend.

Does ABC Gas (International) Ltd pay dividends?

ABC Gas (International) Ltd has a dividend yield of 0.00 % at the current price of ₹760.00. The company is currently not paying meaningful dividends.

Disclaimer: This article is for informational purposes only and should not be construed as financial advice. The author is not a SEBI registered financial advisor and does not have any vested interest in ABC Gas (International) Ltd. Investors are advised to conduct their own due diligence and consult with a financial professional before making any investment decisions. The information provided in this article is based on publicly available data and the author's analysis, but it may not be comprehensive or up-to-date. The author and getaka.co.in are not responsible for any errors or omissions in the content. This article is not intended to promote any particular investment strategy or recommendation, and readers should consult with their own financial advisors before making any investment decisions. Data Source: NSE
Explore Industry-wise Stock Analysis Reports