Generic selectors
Exact matches only
Search in title
Search in content
Post Type Selectors
post
Last Updated: March 6, 2026, 2:02 am
Author: Getaka|Social: XLinkedIn
Stock Ticker - BSE: 542066 | NSE: ATGL

Adani Total Gas Ltd: Intrinsic Value & Share Price Analysis

Share Price and Basic Stock Data

Last Updated: March 6, 2026, 2:02 am

Market Cap 53,137 Cr.
Current Price 483
Intrinsic Value₹478.19
High / Low 798/454
Stock P/E82.8
Book Value 41.0
Dividend Yield0.05 %
ROCE17.5 %
ROE16.8 %
Face Value 1.00
PEG Ratio17.42

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

View Share Price Target for Adani Total Gas Ltd

Competitors

Stock Name ⇩Market Cap ⇩Current Price ⇩High / Low ⇩Stock P/E ⇩Book Value ⇩Dividend Yield ⇩ROCE ⇩ROE ⇩Face Value ⇩
Adani Total Gas Ltd 53,137 Cr. 483 798/45482.8 41.00.05 %17.5 %16.8 % 1.00
Petronet LNG Ltd 43,958 Cr. 293 326/26412.3 1373.41 %26.2 %21.4 % 10.0
Indraprastha Gas Ltd 22,418 Cr. 160 229/15715.6 70.02.65 %20.8 %15.7 % 2.00
Mahanagar Gas Ltd 10,831 Cr. 1,096 1,587/1,01911.2 6292.74 %22.9 %17.7 % 10.0
Confidence Petroleum India Ltd 969 Cr. 29.2 63.7/28.411.5 41.40.34 %9.33 %7.24 % 1.00
Industry Average26,262.60 Cr412.2426.68183.681.84%19.35%15.77%4.80

All Competitor Stocks of Adani Total Gas Ltd

Quarterly Result

MetricDec 2022Mar 2023Jun 2023Sep 2023Dec 2023Mar 2024Jun 2024Sep 2024Dec 2024Mar 2025Jun 2025Sep 2025Dec 2025
Sales 1,1061,1151,0561,0961,1561,1671,1451,2191,2941,3411,3791,4511,507
Expenses 8769268088168688798519131,0301,0751,0851,1561,202
Operating Profit 230189248280288288295306265266293295305
OPM % 21%17%23%26%25%25%26%25%20%20%21%20%20%
Other Income 10910151819916814121212
Interest 6322427312926232724282641
Depreciation 31313338394946515353566262
Profit before tax 203136201230236229232247192204222219214
Tax % 26%28%25%25%25%27%26%25%26%24%26%25%26%
Net Profit 15098150173177168172186142155165163159
EPS in Rs 1.370.891.371.571.611.531.561.691.291.411.501.491.44

Last Updated: February 6, 2026, 9:17 pm

Below is a detailed analysis of the quarterly data for Adani Total Gas Ltd based on the most recent figures (Dec 2025) and their trends compared to the previous period:

  • For Sales, as of Dec 2025, the value is 1,507.00 Cr.. The value appears strong and on an upward trend. It has increased from 1,451.00 Cr. (Sep 2025) to 1,507.00 Cr., marking an increase of 56.00 Cr..
  • For Expenses, as of Dec 2025, the value is 1,202.00 Cr.. The value appears to be increasing, which may not be favorable. It has increased from 1,156.00 Cr. (Sep 2025) to 1,202.00 Cr., marking an increase of 46.00 Cr..
  • For Operating Profit, as of Dec 2025, the value is 305.00 Cr.. The value appears strong and on an upward trend. It has increased from 295.00 Cr. (Sep 2025) to 305.00 Cr., marking an increase of 10.00 Cr..
  • For OPM %, as of Dec 2025, the value is 20.00%. The value remains steady. There is no change compared to the previous period (Sep 2025) which recorded 20.00%.
  • For Other Income, as of Dec 2025, the value is 12.00 Cr.. The value remains steady. There is no change compared to the previous period (Sep 2025) which recorded 12.00 Cr..
  • For Interest, as of Dec 2025, the value is 41.00 Cr.. The value appears to be increasing, which may not be favorable. It has increased from 26.00 Cr. (Sep 2025) to 41.00 Cr., marking an increase of 15.00 Cr..
  • For Depreciation, as of Dec 2025, the value is 62.00 Cr.. The value remains steady. There is no change compared to the previous period (Sep 2025) which recorded 62.00 Cr..
  • For Profit before tax, as of Dec 2025, the value is 214.00 Cr.. The value appears to be declining and may need further review. It has decreased from 219.00 Cr. (Sep 2025) to 214.00 Cr., marking a decrease of 5.00 Cr..
  • For Tax %, as of Dec 2025, the value is 26.00%. The value appears to be increasing, which may not be favorable. It has increased from 25.00% (Sep 2025) to 26.00%, marking an increase of 1.00%.
  • For Net Profit, as of Dec 2025, the value is 159.00 Cr.. The value appears to be declining and may need further review. It has decreased from 163.00 Cr. (Sep 2025) to 159.00 Cr., marking a decrease of 4.00 Cr..
  • For EPS in Rs, as of Dec 2025, the value is 1.44. The value appears to be declining and may need further review. It has decreased from 1.49 (Sep 2025) to 1.44, marking a decrease of 0.05.

Overall, while many items appear to show a positive trend, any significant downward movement warrant further investigation.

Quarterly Chart

Profit & Loss - Annual Report

Last Updated: February 18, 2026, 2:08 pm

MetricMar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025TTM
Sales 1,3741,7191,8751,6963,0384,3784,4755,0005,678
Expenses 1,0081,2641,2809912,2653,5083,3713,8624,519
Operating Profit 3664555957047738701,1041,1371,160
OPM % 27%26%32%42%25%20%25%23%20%
Other Income 805944304654624250
Interest 1259041405378111101118
Depreciation 6167516383113158204233
Profit before tax 259357547631684733896875859
Tax % 36%36%20%25%26%25%26%25%
Net Profit 162229436463509546668654642
EPS in Rs 6.312.083.974.214.634.976.075.955.84
Dividend Payout % -0%12%6%6%5%5%4%4%

Profit & Loss Yearly Chart

YoY Net Profit Growth

Year2018-20192019-20202020-20212021-20222022-20232023-20242024-2025
YoY Net Profit Growth (%)41.36%90.39%6.19%9.94%7.27%22.34%-2.10%
Change in YoY Net Profit Growth (%)0.00%49.03%-84.20%3.74%-2.67%15.08%-24.44%

Adani Total Gas Ltd has shown an inconsistent trend in YoY Net Profit Growth (%) in the last 7 years from 2018-2019 to 2024-2025.

Growth

Compounded Sales Growth
10 Years:%
5 Years:22%
3 Years:18%
TTM:15%
Compounded Profit Growth
10 Years:%
5 Years:9%
3 Years:9%
TTM:-6%
Stock Price CAGR
10 Years:%
5 Years:26%
3 Years:-45%
1 Year:-30%
Return on Equity
10 Years:%
5 Years:21%
3 Years:19%
Last Year:17%

Last Updated: September 4, 2025, 10:10 pm

Balance Sheet

Last Updated: December 4, 2025, 12:54 am

MonthMar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025Sep 2025
Equity Capital 257110110110110110110110110
Reserves 7599921,3611,8242,3062,8313,4704,0974,399
Borrowings 1,3453944285291,0351,4221,5571,8342,007
Other Liabilities 4425525777419641,2821,4541,6242,227
Total Liabilities 2,8032,0482,4763,2044,4155,6456,5927,6658,743
Fixed Assets 8979801,1981,3791,7332,3353,1743,6513,987
CWIP 1021903426961,1711,6191,5021,8721,834
Investments 1801762824176346827068111,460
Other Assets 1,6247016557118781,0101,2091,3311,462
Total Assets 2,8032,0482,4763,2044,4155,6456,5927,6658,743

Below is a detailed analysis of the balance sheet data for Adani Total Gas Ltd based on the most recent figures (Sep 2025) and their trends compared to the previous period:

  • For Equity Capital, as of Sep 2025, the value is 110.00 Cr.. The value remains steady. There is no change compared to the previous period (Mar 2025) which recorded 110.00 Cr..
  • For Reserves, as of Sep 2025, the value is 4,399.00 Cr.. The value appears strong and on an upward trend. It has increased from 4,097.00 Cr. (Mar 2025) to 4,399.00 Cr., marking an increase of 302.00 Cr..
  • For Borrowings, as of Sep 2025, the value is 2,007.00 Cr.. The value appears to be increasing, which may not be favorable. Additionally, since Reserves exceed Borrowings, this is considered a positive sign. It has increased from 1,834.00 Cr. (Mar 2025) to 2,007.00 Cr., marking an increase of 173.00 Cr..
  • For Other Liabilities, as of Sep 2025, the value is 2,227.00 Cr.. The value appears to be increasing, which may not be favorable. It has increased from 1,624.00 Cr. (Mar 2025) to 2,227.00 Cr., marking an increase of 603.00 Cr..
  • For Total Liabilities, as of Sep 2025, the value is 8,743.00 Cr.. The value appears to be increasing, which may not be favorable. It has increased from 7,665.00 Cr. (Mar 2025) to 8,743.00 Cr., marking an increase of 1,078.00 Cr..
  • For Fixed Assets, as of Sep 2025, the value is 3,987.00 Cr.. The value appears strong and on an upward trend. It has increased from 3,651.00 Cr. (Mar 2025) to 3,987.00 Cr., marking an increase of 336.00 Cr..
  • For CWIP, as of Sep 2025, the value is 1,834.00 Cr.. The value appears to be declining and may need further review. It has decreased from 1,872.00 Cr. (Mar 2025) to 1,834.00 Cr., marking a decrease of 38.00 Cr..
  • For Investments, as of Sep 2025, the value is 1,460.00 Cr.. The value appears strong and on an upward trend. It has increased from 811.00 Cr. (Mar 2025) to 1,460.00 Cr., marking an increase of 649.00 Cr..
  • For Other Assets, as of Sep 2025, the value is 1,462.00 Cr.. The value appears strong and on an upward trend. It has increased from 1,331.00 Cr. (Mar 2025) to 1,462.00 Cr., marking an increase of 131.00 Cr..
  • For Total Assets, as of Sep 2025, the value is 8,743.00 Cr.. The value appears strong and on an upward trend. It has increased from 7,665.00 Cr. (Mar 2025) to 8,743.00 Cr., marking an increase of 1,078.00 Cr..

Notably, the Reserves (4,399.00 Cr.) exceed the Borrowings (2,007.00 Cr.), indicating a solid financial buffer.

Overall, while many items appear to show a positive trend, any significant downward movement or items where Borrowings exceed Reserves warrant further investigation.

Reserves and Borrowings Chart

Cash Flow

MonthMar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025
Cash from Operating Activity + 277356492654732853955964
Cash from Investing Activity + -988791-461-770-1,133-1,167-752-933
Cash from Financing Activity + 779-1,077-10239422295-7856
Net Cash Flow 6870-71-7821-1912587

Free Cash Flow

MonthMar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025
Free Cash Flow365.0061.00167.00175.00772.00869.000.000.00

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 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025
Debtor Days 3818122222263331
Inventory Days 181514251511
Days Payable 573528553136
Cash Conversion Cycle -2-2-2-8613331
Working Capital Days 525-24-128-137-142-101-67
ROCE %24%34%31%25%21%21%17%

Financial Efficiency Indicators Chart

Share Holding Pattern

MonthMar 2023Jun 2023Sep 2023Dec 2023Mar 2024Jun 2024Sep 2024Dec 2024Mar 2025Jun 2025Sep 2025Dec 2025
Promoters 74.80%74.80%74.80%74.80%74.80%74.80%74.80%74.80%74.80%74.80%74.80%74.80%
FIIs 16.32%14.08%13.94%13.06%13.13%12.96%13.07%13.06%13.22%13.02%12.88%12.81%
DIIs 6.14%6.15%6.15%6.14%6.12%6.15%6.13%6.27%6.23%6.31%6.23%6.25%
Public 2.75%4.97%5.11%5.98%5.93%6.08%5.99%5.85%5.74%5.87%6.07%6.14%
No. of Shareholders 3,01,5304,82,9194,94,1866,53,4176,31,0226,55,6436,25,8996,43,0396,41,0916,32,8426,34,5396,18,119

Shareholding Pattern Chart

No. of Shareholders

Adani Total Gas Ltd: Intrinsic Value & Share Price Analysis - Shareholder trend analysis

Mutual Fund Holdings

Fund NameNo of SharesAUM (%)Amount Invested (Cr)Previous Number of SharesPrevious DatePercentage Change
Zerodha ELSS Tax Saver Nifty LargeMidcap 250 Index Fund 9,219 0.19 0.499,0632026-02-22 01:24:281.72%

ROCE Trend

EPS Trend

Key Financial Ratios

MonthMar 25Mar 24Mar 23Mar 22Mar 21
FaceValue 1.001.001.001.001.00
Basic EPS (Rs.) 5.956.074.974.634.21
Diluted EPS (Rs.) 5.956.074.974.634.21
Cash EPS (Rs.) 7.667.345.845.344.86
Book Value[Excl.RevalReserv]/Share (Rs.) 38.2532.5526.7421.9717.58
Book Value[Incl.RevalReserv]/Share (Rs.) 38.2532.5526.7421.9717.58
Revenue From Operations / Share (Rs.) 45.4640.6939.8127.6215.42
PBDIT / Share (Rs.) 10.5810.448.247.416.81
PBIT / Share (Rs.) 8.739.007.226.656.24
PBT / Share (Rs.) 7.827.996.506.175.74
Net Profit / Share (Rs.) 5.815.914.814.594.29
NP After MI And SOA / Share (Rs.) 5.956.074.974.634.21
PBDIT Margin (%) 23.2825.6420.7026.8144.15
PBIT Margin (%) 19.2022.1218.1224.0840.46
PBT Margin (%) 17.1919.6316.3322.3537.22
Net Profit Margin (%) 12.7814.5112.0816.6127.83
NP After MI And SOA Margin (%) 13.0814.9112.4816.7627.29
Return on Networth / Equity (%) 15.5518.6418.5821.0823.93
Return on Capital Employeed (%) 15.6720.7022.9924.7928.64
Return On Assets (%) 8.5310.129.6811.5314.44
Long Term Debt / Equity (X) 0.360.240.090.140.15
Total Debt / Equity (X) 0.410.410.460.410.22
Asset Turnover Ratio (%) 0.700.730.870.790.59
Current Ratio (X) 0.720.570.390.240.27
Quick Ratio (X) 0.650.510.340.190.21
Inventory Turnover Ratio (X) 46.5547.070.000.000.00
Dividend Payout Ratio (NP) (%) 4.204.115.030.000.00
Dividend Payout Ratio (CP) (%) 3.203.334.160.000.00
Earning Retention Ratio (%) 95.8095.8994.970.000.00
Cash Earning Retention Ratio (%) 96.8096.6795.840.000.00
Interest Coverage Ratio (X) 11.5710.3011.5615.4518.50
Interest Coverage Ratio (Post Tax) (X) 7.356.837.7510.5713.02
Enterprise Value (Cr.) 67452.41102796.3796374.71237280.68106138.10
EV / Net Operating Revenue (X) 13.4922.9722.0178.1162.60
EV / EBITDA (X) 57.9589.56106.29291.32141.77
MarketCap / Net Operating Revenue (X) 13.2422.7521.7877.7962.35
Retention Ratios (%) 95.7995.8894.960.000.00
Price / BV (X) 15.7328.4332.4397.8154.67
Price / Net Operating Revenue (X) 13.2422.7521.7877.7962.35
EarningsYield 0.010.010.010.000.00

After reviewing the key financial ratios for Adani Total Gas Ltd, here is a detailed analysis based on the latest available data and recent trends:

  • For FaceValue, as of Mar 25, the value is 1.00. This value is within the healthy range. There is no change compared to the previous period (Mar 24) which recorded 1.00.
  • For Basic EPS (Rs.), as of Mar 25, the value is 5.95. This value is within the healthy range. It has decreased from 6.07 (Mar 24) to 5.95, marking a decrease of 0.12.
  • For Diluted EPS (Rs.), as of Mar 25, the value is 5.95. This value is within the healthy range. It has decreased from 6.07 (Mar 24) to 5.95, marking a decrease of 0.12.
  • For Cash EPS (Rs.), as of Mar 25, the value is 7.66. This value is within the healthy range. It has increased from 7.34 (Mar 24) to 7.66, marking an increase of 0.32.
  • For Book Value[Excl.RevalReserv]/Share (Rs.), as of Mar 25, the value is 38.25. It has increased from 32.55 (Mar 24) to 38.25, marking an increase of 5.70.
  • For Book Value[Incl.RevalReserv]/Share (Rs.), as of Mar 25, the value is 38.25. It has increased from 32.55 (Mar 24) to 38.25, marking an increase of 5.70.
  • For Revenue From Operations / Share (Rs.), as of Mar 25, the value is 45.46. It has increased from 40.69 (Mar 24) to 45.46, marking an increase of 4.77.
  • For PBDIT / Share (Rs.), as of Mar 25, the value is 10.58. This value is within the healthy range. It has increased from 10.44 (Mar 24) to 10.58, marking an increase of 0.14.
  • For PBIT / Share (Rs.), as of Mar 25, the value is 8.73. This value is within the healthy range. It has decreased from 9.00 (Mar 24) to 8.73, marking a decrease of 0.27.
  • For PBT / Share (Rs.), as of Mar 25, the value is 7.82. This value is within the healthy range. It has decreased from 7.99 (Mar 24) to 7.82, marking a decrease of 0.17.
  • For Net Profit / Share (Rs.), as of Mar 25, the value is 5.81. This value is within the healthy range. It has decreased from 5.91 (Mar 24) to 5.81, marking a decrease of 0.10.
  • For NP After MI And SOA / Share (Rs.), as of Mar 25, the value is 5.95. This value is within the healthy range. It has decreased from 6.07 (Mar 24) to 5.95, marking a decrease of 0.12.
  • For PBDIT Margin (%), as of Mar 25, the value is 23.28. This value is within the healthy range. It has decreased from 25.64 (Mar 24) to 23.28, marking a decrease of 2.36.
  • For PBIT Margin (%), as of Mar 25, the value is 19.20. This value is within the healthy range. It has decreased from 22.12 (Mar 24) to 19.20, marking a decrease of 2.92.
  • For PBT Margin (%), as of Mar 25, the value is 17.19. This value is within the healthy range. It has decreased from 19.63 (Mar 24) to 17.19, marking a decrease of 2.44.
  • For Net Profit Margin (%), as of Mar 25, the value is 12.78. This value exceeds the healthy maximum of 10. It has decreased from 14.51 (Mar 24) to 12.78, marking a decrease of 1.73.
  • For NP After MI And SOA Margin (%), as of Mar 25, the value is 13.08. This value is within the healthy range. It has decreased from 14.91 (Mar 24) to 13.08, marking a decrease of 1.83.
  • For Return on Networth / Equity (%), as of Mar 25, the value is 15.55. This value is within the healthy range. It has decreased from 18.64 (Mar 24) to 15.55, marking a decrease of 3.09.
  • For Return on Capital Employeed (%), as of Mar 25, the value is 15.67. This value is within the healthy range. It has decreased from 20.70 (Mar 24) to 15.67, marking a decrease of 5.03.
  • For Return On Assets (%), as of Mar 25, the value is 8.53. This value is within the healthy range. It has decreased from 10.12 (Mar 24) to 8.53, marking a decrease of 1.59.
  • For Long Term Debt / Equity (X), as of Mar 25, the value is 0.36. This value is within the healthy range. It has increased from 0.24 (Mar 24) to 0.36, marking an increase of 0.12.
  • For Total Debt / Equity (X), as of Mar 25, the value is 0.41. This value is within the healthy range. There is no change compared to the previous period (Mar 24) which recorded 0.41.
  • For Asset Turnover Ratio (%), as of Mar 25, the value is 0.70. It has decreased from 0.73 (Mar 24) to 0.70, marking a decrease of 0.03.
  • For Current Ratio (X), as of Mar 25, the value is 0.72. This value is below the healthy minimum of 1.5. It has increased from 0.57 (Mar 24) to 0.72, marking an increase of 0.15.
  • For Quick Ratio (X), as of Mar 25, the value is 0.65. This value is below the healthy minimum of 1. It has increased from 0.51 (Mar 24) to 0.65, marking an increase of 0.14.
  • For Inventory Turnover Ratio (X), as of Mar 25, the value is 46.55. This value exceeds the healthy maximum of 8. It has decreased from 47.07 (Mar 24) to 46.55, marking a decrease of 0.52.
  • For Dividend Payout Ratio (NP) (%), as of Mar 25, the value is 4.20. This value is below the healthy minimum of 20. It has increased from 4.11 (Mar 24) to 4.20, marking an increase of 0.09.
  • For Dividend Payout Ratio (CP) (%), as of Mar 25, the value is 3.20. This value is below the healthy minimum of 20. It has decreased from 3.33 (Mar 24) to 3.20, marking a decrease of 0.13.
  • For Earning Retention Ratio (%), as of Mar 25, the value is 95.80. This value exceeds the healthy maximum of 70. It has decreased from 95.89 (Mar 24) to 95.80, marking a decrease of 0.09.
  • For Cash Earning Retention Ratio (%), as of Mar 25, the value is 96.80. This value exceeds the healthy maximum of 70. It has increased from 96.67 (Mar 24) to 96.80, marking an increase of 0.13.
  • For Interest Coverage Ratio (X), as of Mar 25, the value is 11.57. This value is within the healthy range. It has increased from 10.30 (Mar 24) to 11.57, marking an increase of 1.27.
  • For Interest Coverage Ratio (Post Tax) (X), as of Mar 25, the value is 7.35. This value is within the healthy range. It has increased from 6.83 (Mar 24) to 7.35, marking an increase of 0.52.
  • For Enterprise Value (Cr.), as of Mar 25, the value is 67,452.41. It has decreased from 102,796.37 (Mar 24) to 67,452.41, marking a decrease of 35,343.96.
  • For EV / Net Operating Revenue (X), as of Mar 25, the value is 13.49. This value exceeds the healthy maximum of 3. It has decreased from 22.97 (Mar 24) to 13.49, marking a decrease of 9.48.
  • For EV / EBITDA (X), as of Mar 25, the value is 57.95. This value exceeds the healthy maximum of 15. It has decreased from 89.56 (Mar 24) to 57.95, marking a decrease of 31.61.
  • For MarketCap / Net Operating Revenue (X), as of Mar 25, the value is 13.24. This value exceeds the healthy maximum of 3. It has decreased from 22.75 (Mar 24) to 13.24, marking a decrease of 9.51.
  • For Retention Ratios (%), as of Mar 25, the value is 95.79. This value exceeds the healthy maximum of 70. It has decreased from 95.88 (Mar 24) to 95.79, marking a decrease of 0.09.
  • For Price / BV (X), as of Mar 25, the value is 15.73. This value exceeds the healthy maximum of 3. It has decreased from 28.43 (Mar 24) to 15.73, marking a decrease of 12.70.
  • For Price / Net Operating Revenue (X), as of Mar 25, the value is 13.24. This value exceeds the healthy maximum of 3. It has decreased from 22.75 (Mar 24) to 13.24, marking a decrease of 9.51.
  • For EarningsYield, as of Mar 25, the value is 0.01. This value is below the healthy minimum of 5. There is no change compared to the previous period (Mar 24) which recorded 0.01.

Overall, while many metrics show healthy performance, any figures highlighted in red or significant downward trends warrant further investigation.

Profitability Ratios (%)

Liquidity Ratios

Liquidity Ratios (%)

Interest Coverage Ratios (%)

Valuation Ratios

Fair Value

Fair Value of Adani Total Gas Ltd as of March 6, 2026 is: ₹456.49

Calculation basis:

  • Fair value = P/E Ratio * (Return on Equity / 100) * Book Value * (1 + Dividend Yield / 100)
  • P/E Ratio (Price-to-Earnings Ratio): Represents the price of the stock relative to its earnings per share. A higher P/E ratio indicates that investors are willing to pay a higher price for the stock.
  • Return on Equity (ROE): Measures a company's profitability relative to its shareholder equity. It showcases the company's ability to generate profits using the investment made by its shareholders, offering valuable insight into its operational efficiency and financial performance.
  • Book Value: Represents the net asset value of the company per share. It is calculated as the total assets minus intangible assets and liabilities, divided by the number of outstanding shares.
  • Dividend Yield: The ratio of the annual dividend per share to the current market price per share. It offers valuable insights into the profitability of an investment through dividends.

This formula allows us to gauge the fair value of the stock by analyzing its fundamental indicators.

As of March 6, 2026, Adani Total Gas Ltd is Overvalued by 5.49% compared to the current share price ₹483.00

Intrinsic Value of Adani Total Gas Ltd as of March 6, 2026 is: ₹478.19

Calculation basis:

  • Intrinsic value = P/E Ratio * (Return on Equity / 100) * Book Value * (1 + Dividend Yield / 100) * (1 + EPS CAGR for Last 5 Years)
  • P/E Ratio (Price-to-Earnings Ratio): Represents the price of the stock relative to its earnings per share. A higher P/E ratio indicates that investors are willing to pay a higher price for the stock.
  • Return on Equity (ROE): Measures a company's profitability relative to its shareholder equity. It showcases the company's ability to generate profits using the investment made by its shareholders, offering valuable insight into its operational efficiency and financial performance.
  • Book Value: Represents the net asset value of the company per share. It is calculated as the total assets minus intangible assets and liabilities, divided by the number of outstanding shares.
  • Dividend Yield: The ratio of the annual dividend per share to the current market price per share. It offers valuable insights into the profitability of an investment through dividends.
  • EPS CAGR (Compound Annual Growth Rate): Represents the geometric mean growth rate of earnings per share over the last 5 years. It provides insight into the historical growth trajectory of the company's earnings.

This formula allows us to gauge the intrinsic value of the stock by analyzing its fundamental indicators along with EPS growth.

As of March 6, 2026, Adani Total Gas Ltd is Overvalued by 1.00% compared to the current share price ₹483.00

Last 5 Year EPS CAGR: 4.75%

*Investments are subject to market risks

Strength and Weakness

StrengthWeakness
  1. The stock has a high average ROCE of 21.63%, which is a positive sign.
  2. The stock has a low average Working Capital Days of -67.75, which is a positive sign.
  3. The company has higher reserves (2,448.78 cr) compared to borrowings (1,172.33 cr), indicating strong financial stability.
  4. The company has shown consistent growth in sales (2.78 cr) and profit (649.00 cr) over the years.
  1. The stock has a high average Cash Conversion Cycle of 7.13, which may not be favorable.

Stock Analysis

  • Considering all of the following key financial indicators, prospective investors are encouraged to conduct thorough research and seek professional guidance before considering any investment in Adani Total Gas Ltd:
    1. Net Profit Margin: 12.78%
      • Net Profit Margin: This metric indicates the percentage of profit a company makes from its total revenue. A higher net profit margin is generally desirable as it reflects better profitability.
    2. ROCE: 15.67% (Industry Average ROCE: 19.35%)
      • ROCE (Return on Capital Employed): ROCE measures a company's profitability and the efficiency with which its capital is employed. A higher ROCE indicates efficient use of capital.
    3. ROE%: 15.55% (Industry Average ROE: 15.77%)
      • ROE (Return on Equity): ROE measures a company's profitability relative to shareholders' equity. A higher ROE indicates efficient use of shareholders' funds.
    4. Interest Coverage Ratio (Post Tax): 7.35
      • Interest Coverage Ratio: The interest coverage ratio measures a company's ability to cover its interest payments on outstanding debt. A ratio greater than 2 is generally considered healthy as it indicates the company can meet its interest obligations comfortably.
    5. Quick Ratio: 0.65
      • Quick Ratio: The quick ratio assesses a company's ability to cover its short-term liabilities with its most liquid assets. A ratio higher than 1 suggests the company can meet its short-term obligations without relying heavily on inventory.
    6. Stock P/E: 82.8 (Industry average Stock P/E: 26.68)
      • Stock P/E (Price-to-Earnings) Ratio: The P/E ratio compares a company's current share price to its earnings per share. A lower P/E ratio relative to industry peers or historical values may indicate that the stock is undervalued.
    7. Total Debt / Equity: 0.41
      • Total Debt / Equity: This ratio measures a company's financial leverage by comparing its total debt to its total equity. A lower ratio indicates lower financial risk and greater financial stability.
    The current analysis is available for review. It's important to conduct thorough research and consider consulting with financial professionals before making any investment decisions.
    Stock Rating:

About the Company - Qualitative Analysis

Adani Total Gas Ltd. is a Public Limited Listed company incorporated on 05/08/2005 and has its registered office in the State of Gujarat, India. Company's Corporate Identification Number(CIN) is L40100GJ2005PLC046553 and registration number is 046553. Currently Company is involved in the business activities of Manufacture of gas; distribution of gaseous fuels through mains. Company's Total Operating Revenue is Rs. 4986.08 Cr. and Equity Capital is Rs. 109.98 Cr. for the Year ended 31/03/2025.
INDUSTRYADDRESSCONTACT
LPG/CNG/PNG/LNG Bottling/DistributionAdani Corporate House, Shantigram, Ahmedabad Gujarat 382421Contact not found
Management
NamePosition Held
Mr. Gautam S AdaniChairman
Mr. Suresh ManglaniExecutive Director & CEO
Mr. Pranav V AdaniDirector
Dr. Sangkaran RatnamDirector
Mr. Thibault LesueurDirector
Mr. Shailesh Vishnubhai HaribhaktiIndependent Director
Mr. Shashi ShankerIndependent Director
Ms. Gauri TrivediIndependent Director
Mr. Bharat VasaniIndependent Director
Mr. Mukesh M ShahIndependent Director

FAQ

What is the intrinsic value of Adani Total Gas Ltd?

Adani Total Gas Ltd's intrinsic value (as of 06 March 2026) is ₹478.19 which is 1.00% lower the current market price of ₹483.00, indicating overvalued. Calculated using the PE ratio method, this valuation considers the company's ₹53,137 Cr. market cap, FY2025-2026 high/low of ₹798/454, reserves of ₹4,399 Cr, and liabilities of ₹8,743 Cr.

What is the Market Cap of Adani Total Gas Ltd?

The Market Cap of Adani Total Gas Ltd is 53,137 Cr..

What is the current Stock Price of Adani Total Gas Ltd as on 06 March 2026?

The current stock price of Adani Total Gas Ltd as on 06 March 2026 is ₹483.

What is the High / Low of Adani Total Gas Ltd stocks in FY 2025-2026?

In FY 2025-2026, the High / Low of Adani Total Gas Ltd stocks is ₹798/454.

What is the Stock P/E of Adani Total Gas Ltd?

The Stock P/E of Adani Total Gas Ltd is 82.8.

What is the Book Value of Adani Total Gas Ltd?

The Book Value of Adani Total Gas Ltd is 41.0.

What is the Dividend Yield of Adani Total Gas Ltd?

The Dividend Yield of Adani Total Gas Ltd is 0.05 %.

What is the ROCE of Adani Total Gas Ltd?

The ROCE of Adani Total Gas Ltd is 17.5 %.

What is the ROE of Adani Total Gas Ltd?

The ROE of Adani Total Gas Ltd is 16.8 %.

What is the Face Value of Adani Total Gas Ltd?

The Face Value of Adani Total Gas Ltd is 1.00.

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 Adani Total Gas 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