Generic selectors
Exact matches only
Search in title
Search in content
Post Type Selectors
post

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

Fair Value

₹315.57Fairly Valued by 8.44%vs CMP ₹291.00

P/E (17.8) × ROE (10.2%) × BV (₹213.00) × DY (2.00%)

₹198.68Overvalued by 31.73%vs CMP ₹291.00
MoS: -46.5% (Negative)Confidence: 59/100 (Moderate)Models: 1 Under, 7 Over
ModelCategoryValueWeightSignal
PE-ROEEarnings₹487.0725%Under (+67.4%)
Graham NumberEarnings₹208.9518%Over (-28.2%)
Earnings PowerEarnings₹2.2612%Over (-99.2%)
DCFCash Flow₹99.9012%Over (-65.7%)
Net Asset ValueAssets₹212.828%Over (-26.9%)
EV/EBITDAEnterprise₹2.7110%Over (-99.1%)
Earnings YieldEarnings₹91.108%Over (-68.7%)
Revenue MultipleRevenue₹7.876%Over (-97.3%)
Consensus (8 models)₹198.68100%Overvalued
Key Drivers: EPS CAGR 54.3% lifts DCF — verify sustainability. | Wide model spread (₹2–₹487) — high uncertainty.

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

Analyst Summary

ABC Gas (International) Ltd operates in the Metals - Non Ferrous - Copper/Copper Alloys - Prod segment, NSE: ABCGAS | BSE: 513119, current market price is ₹291.00, market cap is 1,072 Cr.. At a glance, stock P/E is 17.8, ROE is 10.2 %, ROCE is 10.2 %, book value is 213, dividend yield is 0.00 %. The latest intrinsic value estimate is ₹198.68, around 31.7% below the current price, so expectations may already be running ahead of this modelled fair value. On operating trend, latest reported sales are about ₹29 Cr, while latest net profit is about ₹1 Cr. The 52-week range shown on this page is 782/150, which helps frame where the current quote sits within its recent trading band. Business context: About the Company - Qualitative AnalysisOnix 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…

This summary is generated from the stock page data available for ABC Gas (International) Ltd: Intrinsic Value & Share Price Analysis and is refreshed automatically when the underlying metrics change.

Investment Snapshot

60
ABC Gas (International) Ltd scores 60/100 (Average)
Based on 5 dimensions: health, institutional flow, earnings quality, momentum, and peer comparison
Stock Health49/100 · Moderate
ROCE 10.2% AverageROE 10.2% AverageD/E 0.75 ModerateInterest Coverage 0.0x RiskyProfitable 2/5 years Inconsistent
Smart Money50/100 · Moderate
DII holding up 0.77% MF buyingPromoter decreased by 24.76% Caution
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 Rank55/100 · Moderate
P/E 17.8 vs industry 33.9 Cheaper than peersROCE 10.2% vs industry 20.5% Below peersROE 10.2% vs industry 40.0% Below 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.

Share Price and Basic Stock Data

Last Updated: August 25, 2026, 8:55 am

Market Cap 1,072 Cr.
Current Price 291
Intrinsic Value₹198.68
High / Low 782/150
Stock P/E17.8
Book Value 213
Dividend Yield0.00 %
ROCE10.2 %
ROE10.2 %
Face Value 10.0
PEG Ratio0.33

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 1,072 Cr. 291 782/15017.8 2130.00 %10.2 %10.2 % 10.0
Bhagyanagar India Ltd 1,303 Cr. 389 438/85.020.7 80.50.00 %20.7 %21.6 % 2.00
Baroda Extrusion Ltd 194 Cr. 10.0 13.9/6.7221.4 1.280.00 %55.9 %280 % 1.00
Madhav Copper Ltd 159 Cr. 58.7 93.2/42.035.2 18.50.00 %12.6 %9.36 % 5.00
Cubex Tubings Ltd 113 Cr. 79.2 144/73.115.0 58.20.00 %11.5 %9.36 % 10.0
Industry Average9,458.00 Cr176.0033.8944.180.04%20.51%39.96%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: May 21, 2026, 2:00 am

MonthMar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025Mar 2026
Equity Capital 2222222222225
Reserves 000-00-0-1-0223759
Borrowings 222111201000
Other Liabilities 22332226003421
Total Liabilities 667755575439805
Fixed Assets 000000000000
CWIP 000000000000
Investments 000000000000
Other Assets 657655574439805
Total Assets 667755575439805

Reserves and Borrowings Chart

Cash Flow

MonthMar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025Mar 2026
Cash from Operating Activity + -00-0-0-0-001-6317-739
Cash from Investing Activity + 000000-0061-191
Cash from Financing Activity + -00-0-0-000-20-10739
Net Cash Flow -00-00000-0-04-20
Free Cash Flow -00-0-0-0-001-13-2-739
CFO/OP 325%-15%38%16%38%124%-27%-81%4,060%-640%1,597%-1,861%

Free Cash Flow

MonthMar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025
Free Cash Flow0.00-2.00-2.00-2.00-1.00-1.00-1.00-3.00-1.00-1.00-1.001.00

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

MonthSep 2023Dec 2023Mar 2024Jun 2024Sep 2024Dec 2024Mar 2025Jun 2025Sep 2025Dec 2025Mar 2026Jun 2026
Promoters 29.38%19.89%1.21%0.00%0.00%0.00%0.00%0.00%0.00%91.72%74.98%50.22%
DIIs 0.00%0.00%0.00%0.00%0.00%0.00%0.00%0.00%0.00%0.00%0.77%0.77%
Public 70.63%80.12%98.79%99.99%100.00%100.00%100.01%100.00%99.99%8.29%24.27%49.00%
No. of Shareholders 6,5916,4836,5456,1506,0455,9636,3726,4316,9727,0628,14210,452

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

[display_about_company_data title=”About the Company – Qualitative Analysis”]

FAQ

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

As of 03 September 2026, ABC Gas (International) Ltd's intrinsic value is ₹198.68, which is 31.73% lower than the current market price of ₹291.00, suggesting the stock is overvalued. This is calculated using the PE ratio method factoring in ROE (10.2 %), book value (₹213), 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 ₹291.00 as of 03 September 2026, with a FY2026-2027 high of ₹782 and low of ₹150. The stock is currently near its 52-week low. Market cap stands at ₹1,072 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 17.8, which is below the industry average of 33.89. This is broadly in line with or below the industry average.

Is ABC Gas (International) Ltd financially healthy?

Key indicators for ABC Gas (International) Ltd: ROCE of 10.2 % is moderate. 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 ₹291.00. The company is currently not paying meaningful dividends.

Last Updated: August 25, 2026, 8:55 am
Author: Getaka|Social: XLinkedIn
Stock Ticker - BSE: 513119 | NSE: ABCGAS
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