Generic selectors
Exact matches only
Search in title
Search in content
Post Type Selectors
post
Last Updated: April 2, 2026, 2:55 am
Author: Getaka|Social: XLinkedIn
Stock Ticker - BSE: 532155 | NSE: GAIL

GAIL (India) Ltd: Intrinsic Value & Share Price Analysis

Fair Value

₹159.75Undervalued by 13.30%vs CMP ₹141.00

P/E (10.8) × ROE (13.1%) × BV (₹134.00) × DY (5.33%)

₹147.48Fairly Valued by 4.60%vs CMP ₹141.00
MoS: +4.4% (Thin)Confidence: 42/100 (Low)Models: 3 Under, 3 Fair, 3 Over
ModelCategoryValueWeightSignal
PE-ROEEarnings₹149.1723%Fair (+5.8%)
Graham NumberEarnings₹198.4316%Under (+40.7%)
Earnings PowerEarnings₹87.9111%Over (-37.7%)
DCFCash Flow₹95.1814%Over (-32.5%)
Net Asset ValueAssets₹134.377%Fair (-4.7%)
EV/EBITDAEnterprise₹201.089%Under (+42.6%)
Earnings YieldEarnings₹130.607%Fair (-7.4%)
ROCE CapitalReturns₹126.287%Over (-10.4%)
Revenue MultipleRevenue₹216.325%Under (+53.4%)
Consensus (9 models)₹147.48100%Fairly Valued

PE-ROE · Graham · EPV · DCF · NAV · EV/EBITDA · DDM · Earnings Yield · ROCE Capital · Revenue Multiple | CoE: 12% · Terminal: 4% · EPS CAGR: -6.6%

*Investments are subject to market risks

Investment Snapshot

56
GAIL (India) Ltd scores 56/100 (Average)
Based on 5 dimensions: health, institutional flow, earnings quality, momentum, and peer comparison
Stock Health73/100 · Strong
ROCE 14.0% GoodROE 13.1% GoodD/E 0.12 Low debtInterest Coverage 0.0x RiskyProfitable 5/5 years Consistent
Smart Money65/100 · Strong
FII holding stable No changeDII holding up 0.74% MF buyingPromoter holding at 51.9% Stable
Earnings Quality50/100 · Moderate
OPM stable around 11% Steady
Quarterly Momentum40/100 · Moderate
Revenue (4Q): 3% YoY FlatProfit (4Q): -31% YoY Declining
Industry Rank50/100 · Moderate
P/E 10.8 vs industry 13.9 In-lineROCE 14.0% vs industry 16.2% Average3Y sales CAGR: 15% Moderate

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.

Share Price and Basic Stock Data

Last Updated: April 2, 2026, 2:55 am

Market Cap 92,492 Cr.
Current Price 141
Intrinsic Value₹147.48
High / Low 203/134
Stock P/E10.8
Book Value 134
Dividend Yield5.33 %
ROCE14.0 %
ROE13.1 %
Face Value 10.0
PEG Ratio-1.63

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

View Share Price Target for GAIL (India) Ltd

Competitors

Stock Name ⇩Market Cap ⇩Current Price ⇩High / Low ⇩Stock P/E ⇩Book Value ⇩Dividend Yield ⇩ROCE ⇩ROE ⇩Face Value ⇩
GAIL (India) Ltd 92,492 Cr. 141 203/13410.8 1345.33 %14.0 %13.1 % 10.0
Gujarat Gas Ltd 21,423 Cr. 311 509/30318.4 1261.87 %19.5 %14.2 % 2.00
Gujarat State Petronet Ltd 13,224 Cr. 234 361/22612.6 2122.13 %15.2 %9.89 % 10.0
Industry Average42,379.67 Cr228.6713.93157.333.11%16.23%12.40%7.33

All Competitor Stocks of GAIL (India) Ltd

Quarterly Result

MetricDec 2022Mar 2023Jun 2023Sep 2023Dec 2023Mar 2024Jun 2024Sep 2024Dec 2024Mar 2025Jun 2025Sep 2025Dec 2025
Sales 35,88533,20732,78932,98634,69832,75634,73833,88936,83536,44235,31135,53735,173
Expenses 35,40332,65130,12829,40530,49028,90829,94829,95233,66532,90731,64232,07732,246
Operating Profit 4825562,6603,5804,2083,8494,7903,9373,1693,5353,6693,4602,927
OPM % 1%2%8%11%12%12%14%12%9%10%10%10%8%
Other Income 9998715295959156516856433,211672566516683
Interest 120107185200176159209188169182213234254
Depreciation 6996317228378721,2411,1529229397869931,1771,192
Profit before tax 6626892,2833,1384,0753,0994,1143,4705,2723,2403,0292,5652,165
Tax % 40%7%21%22%22%20%23%22%23%23%21%22%20%
Net Profit 3986431,7932,4423,1932,4743,1832,6904,0842,5062,3821,9891,729
EPS in Rs 0.630.962.733.724.863.754.844.106.213.793.603.002.67

Last Updated: February 5, 2026, 11:19 pm

Quarterly Chart

Profit & Loss - Annual Report

Last Updated: February 24, 2026, 3:16 am

MetricMar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025TTM
Sales 61,76560,55752,05348,55254,49676,19072,51857,37292,770145,668133,228141,903142,463
Expenses 53,77754,92647,51742,53146,69566,25263,49550,12777,608138,168118,914126,410128,872
Operating Profit 7,9885,6314,5366,0217,8029,9389,0227,24515,1617,50014,31415,49313,591
OPM % 13%9%9%12%14%13%12%13%16%5%11%11%10%
Other Income 1,2479457311,2129481,7193,7962,8332,9252,8222,6725,1492,437
Interest 669652822509295159309179202365719748882
Depreciation 1,6441,4331,4961,5411,5271,6672,0802,1742,4202,7023,6723,7994,147
Profit before tax 6,9224,4922,9495,1836,9289,83110,4297,72515,4647,25612,59516,09610,999
Tax % 32%32%37%35%31%33%9%20%20%23%21%23%
Net Profit 4,7863,1601,8743,3744,8056,5539,5156,14312,3045,5969,90312,4638,606
EPS in Rs 7.074.672.764.987.099.6813.939.2118.408.5415.0618.9313.06
Dividend Payout % 28%24%37%56%43%25%31%36%36%59%37%40%

Profit & Loss Yearly Chart

YoY Net Profit Growth

Year2014-20152015-20162016-20172017-20182018-20192019-20202020-20212021-20222022-20232023-20242024-2025
YoY Net Profit Growth (%)-33.97%-40.70%80.04%42.41%36.38%45.20%-35.44%100.29%-54.52%76.97%25.85%
Change in YoY Net Profit Growth (%)0.00%-6.72%120.74%-37.63%-6.03%8.82%-80.64%135.73%-154.81%131.48%-51.11%

GAIL (India) Ltd has shown an inconsistent trend in YoY Net Profit Growth (%) in the last 11 years from 2014-2015 to 2024-2025.

Growth

Compounded Sales Growth
10 Years:9%
5 Years:14%
3 Years:15%
TTM:5%
Compounded Profit Growth
10 Years:13%
5 Years:2%
3 Years:-5%
TTM:-14%
Stock Price CAGR
10 Years:12%
5 Years:22%
3 Years:23%
1 Year:-23%
Return on Equity
10 Years:13%
5 Years:14%
3 Years:12%
Last Year:13%

Last Updated: September 5, 2025, 4:20 am

Balance Sheet

Last Updated: December 4, 2025, 1:15 am

MonthMar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025Sep 2025
Equity Capital 1,2681,2681,2681,6912,2552,2554,5104,4404,4406,5756,5756,5756,575
Reserves 31,18832,75435,13537,61439,42443,74944,75848,74259,67458,35270,42278,42281,566
Borrowings 18,53718,2919,0526,5533,8762,2246,9127,8739,21617,81621,79421,59522,433
Other Liabilities 15,87217,35513,60812,43315,79820,19918,75419,97523,25425,06225,94426,58325,897
Total Liabilities 66,86569,66959,06358,29161,35368,42674,93481,03096,584107,805124,735133,176136,472
Fixed Assets 27,77933,97629,94630,09230,48032,70038,23041,16044,57249,69755,18858,83659,797
CWIP 18,49013,8063,6884,1265,9389,73811,66613,40015,49016,64623,62727,42128,038
Investments 1,2821,2729,84410,12510,45210,7229,89313,05816,40817,24821,91022,76524,172
Other Assets 19,31420,61515,58413,94814,48215,26715,14513,41320,11424,21424,01024,15524,465
Total Assets 66,86569,66959,06358,29161,35368,42674,93481,03096,584107,805124,735133,176136,472

Reserves and Borrowings Chart

Cash Flow

MonthMar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025
Cash from Operating Activity + 4,6154,2143,9606,0248,7697,9848,3458,9939,4203,20512,58615,735
Cash from Investing Activity + -4,466-2,809-904-334-2,660-5,701-8,299-4,640-5,490-7,453-8,226-6,623
Cash from Financing Activity + -3-3,058-3,028-5,275-5,252-3,364281-3,471-3,9172,972-3,457-8,941
Net Cash Flow 146-1,65329415858-1,08132888213-1,276902171
Free Cash Flow -6361,4982,5004,0295,370443-8903,3092,481-5,548987,818
CFO/OP 82%93%103%120%130%102%121%142%84%64%111%118%

Free Cash Flow

MonthMar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025
Free Cash Flow-11.00-13.00-5.000.004.007.003.000.006.00-10.00-7.00-6.00

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 201919212321242229272624
Inventory Days 201814171716212519172020
Days Payable 332625273524253728202224
Cash Conversion Cycle 812811613201020232420
Working Capital Days -10-12-17-10-24-5-10-24-6-6-8-8
ROCE %15%10%8%12%16%22%20%13%23%10%15%14%

Financial Efficiency Indicators Chart

Share Holding Pattern

MonthMar 2023Jun 2023Sep 2023Dec 2023Mar 2024Jun 2024Sep 2024Dec 2024Mar 2025Jun 2025Sep 2025Dec 2025
Promoters 51.91%51.91%51.91%51.90%51.90%51.92%51.92%51.90%51.88%51.88%51.88%51.88%
FIIs 16.40%16.09%14.76%14.24%14.17%15.20%16.79%16.05%14.79%14.91%13.72%14.07%
DIIs 17.93%18.06%19.14%19.37%19.56%18.13%16.92%17.59%19.02%18.93%19.88%19.76%
Government 7.93%7.93%7.91%7.92%7.63%7.63%7.62%7.61%7.61%7.61%7.61%7.61%
Public 5.83%6.01%6.30%6.58%6.75%7.14%6.76%6.84%6.68%6.66%6.92%6.69%
No. of Shareholders 9,25,2229,07,3399,45,49810,11,14512,27,20915,17,62215,50,41616,02,02816,71,48216,38,22716,32,18715,88,210

Shareholding Pattern Chart

No. of Shareholders

GAIL (India) 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
SBI Contra Fund 51,993,788 1.78 869.841,173,7882025-12-07 15:45:1626.28%
HDFC Balanced Advantage Fund 49,063,637 0.77 820.7934,000,0002026-02-23 04:29:1844.3%
SBI Balanced Advantage Fund 46,405,618 1.93 776.3253,293,3682025-12-08 06:40:04-12.92%
SBI Energy Opportunities Fund 35,634,819 6.92 596.13N/AN/AN/A
SBI PSU Fund 29,150,000 8.15 487.6525,750,0002026-01-26 03:21:0313.2%
SBI Large Cap Fund 29,000,000 0.88 485.14N/AN/AN/A
SBI ELSS Tax Saver Fund 26,493,555 1.39 443.21N/AN/AN/A
SBI Multi Asset Allocation Fund 21,434,010 2.22 346.57N/AN/AN/A
Aditya Birla Sun Life PSU Equity Fund 18,291,648 5.36 306N/AN/AN/A
Kotak Flexicap Fund 15,000,000 0.44 250.9415,500,0002026-02-23 02:12:39-3.23%

ROCE Trend

EPS Trend

Key Financial Ratios

MonthMar 25Mar 24Mar 23Mar 22Mar 21
FaceValue 10.0010.0010.0010.0010.00
Basic EPS (Rs.) 18.9315.068.5227.6013.61
Diluted EPS (Rs.) 18.9315.068.5227.6013.61
Cash EPS (Rs.) 22.4518.0910.3229.1914.87
Book Value[Excl.RevalReserv]/Share (Rs.) 129.27117.1099.02144.82119.99
Book Value[Incl.RevalReserv]/Share (Rs.) 129.27117.1099.02144.82119.99
Revenue From Operations / Share (Rs.) 215.82202.63221.54208.92129.20
PBDIT / Share (Rs.) 25.4023.2713.4136.7618.84
PBIT / Share (Rs.) 19.6217.699.3031.3113.94
PBT / Share (Rs.) 22.1916.608.7430.8613.54
Net Profit / Share (Rs.) 16.6712.506.2223.749.97
NP After MI And SOA / Share (Rs.) 18.9315.068.5427.6013.82
PBDIT Margin (%) 11.7611.486.0517.5914.57
PBIT Margin (%) 9.098.734.1914.9810.78
PBT Margin (%) 10.288.193.9414.7610.47
Net Profit Margin (%) 7.726.172.8011.367.71
NP After MI And SOA Margin (%) 8.777.433.8513.2110.69
Return on Networth / Equity (%) 14.6412.858.6419.1111.53
Return on Capital Employeed (%) 11.5911.287.1017.068.99
Return On Assets (%) 9.357.935.2112.697.53
Long Term Debt / Equity (X) 0.120.160.130.080.09
Total Debt / Equity (X) 0.190.240.250.120.12
Asset Turnover Ratio (%) 1.101.151.501.090.76
Current Ratio (X) 0.980.930.941.080.86
Quick Ratio (X) 0.690.660.670.840.62
Inventory Turnover Ratio (X) 23.2222.411.553.371.35
Dividend Payout Ratio (NP) (%) 34.3436.5454.6532.6136.48
Dividend Payout Ratio (CP) (%) 26.3126.6536.9027.2326.93
Earning Retention Ratio (%) 65.6663.4645.3567.3963.52
Cash Earning Retention Ratio (%) 73.6973.3563.1072.7773.07
Interest Coverage Ratio (X) 22.3321.2824.0580.6246.66
Interest Coverage Ratio (Post Tax) (X) 12.3912.4312.1553.0625.70
Enterprise Value (Cr.) 133989.73136202.4184554.4174354.3465022.64
EV / Net Operating Revenue (X) 0.941.020.580.801.13
EV / EBITDA (X) 8.028.909.594.557.77
MarketCap / Net Operating Revenue (X) 0.840.890.470.741.05
Retention Ratios (%) 65.6563.4545.3467.3863.51
Price / BV (X) 1.411.551.071.081.13
Price / Net Operating Revenue (X) 0.840.890.470.741.05
EarningsYield 0.100.080.080.170.10

Profitability Ratios (%)

Liquidity Ratios

Liquidity Ratios (%)

Interest Coverage Ratios (%)

Valuation Ratios

About the Company - Qualitative Analysis

GAIL (India) Ltd. is a Public Limited Listed company incorporated on 16/08/1984 and has its registered office in the State of Delhi, India. Company's Corporate Identification Number(CIN) is L40200DL1984GOI018976 and registration number is 018976. Currently Company is involved in the business activities of T ransport via pipeline. Company's Total Operating Revenue is Rs. 137207.78 Cr. and Equity Capital is Rs. 6575.10 Cr. for the Year ended 31/03/2025.
INDUSTRYADDRESSCONTACT
Gas Transmission/MarketingGAIL Bhawan 16, Bhikaiji Cama Place, New Delhi Delhi 110066Contact not found
Management
NamePosition Held
Mr. Sandeep Kumar GuptaChairman & Managing Director
Mr. Rakesh Kumar JainDirector - Finance & CFO
Mr. Deepak GuptaDirector - Projects
Mr. Ayush GuptaDirector - Human Resources
Mr. Rajeev Kumar SinghalDirector - Business Development
Mr. Sanjay KumarDirector - Marketing
Mr. Akhilesh JainNon Official Independent Director
Mr. Sanjay KashyapNon Official Independent Director
Mrs. Kangabam Inaocha DeviNon Official Independent Director
Mr. Yajurvendra Anil MahajanNon Official Independent Director
Ms. Kamini Chauhan RatanGovernment Nominee Director
Mr. Kushagra MittalGovernment Nominee Director

FAQ

What is the intrinsic value of GAIL (India) Ltd and is it undervalued?

As of 19 April 2026, GAIL (India) Ltd's intrinsic value is ₹147.48, which is 4.60% higher than the current market price of ₹141.00, suggesting the stock is undervalued. This is calculated using the PE ratio method factoring in ROE (13.1 %), book value (₹134), dividend yield (5.33 %), and 5-year EPS CAGR.

What is the current share price and 52-week range of GAIL (India) Ltd?

GAIL (India) Ltd is trading at ₹141.00 as of 19 April 2026, with a FY2026-2027 high of ₹203 and low of ₹134. The stock is currently near its 52-week low. Market cap stands at ₹92,492 Cr..

How does GAIL (India) Ltd's P/E ratio compare to its industry?

GAIL (India) Ltd has a P/E ratio of 10.8, which is below the industry average of 13.93. This is broadly in line with or below the industry average.

Is GAIL (India) Ltd financially healthy?

Key indicators for GAIL (India) Ltd: ROCE of 14.0 % is moderate. Dividend yield is 5.33 %.

Is GAIL (India) Ltd profitable and how is the profit trend?

GAIL (India) Ltd reported a net profit of ₹12,463 Cr in Mar 2025 on revenue of ₹141,903 Cr. Compared to ₹12,304 Cr in Mar 2022, the net profit shows an improving trend.

Does GAIL (India) Ltd pay dividends?

GAIL (India) Ltd has a dividend yield of 5.33 % at the current price of ₹141.00. This is a relatively attractive yield for income-seeking investors.

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 GAIL (India) 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