Gujarat Gas Ltd
NSE:GUJGASLTD

Watchlist Manager
Gujarat Gas Ltd Logo
Gujarat Gas Ltd
NSE:GUJGASLTD
Watchlist
Price: 487.75 INR -0.8% Market Closed
Market Cap: 335.8B INR
Have any thoughts about
Gujarat Gas Ltd?
Write Note
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

169.8B
+4%
Revenue
Growth Rates:
1 Year
+7%
3 Years
+41%
5 Years
+93%
7 Years
-
10 Years
+453%
15.4B
+10%
Operating Income
Growth Rates:
1 Year
-11%
3 Years
-32%
5 Years
+70%
7 Years
-
10 Years
+243%
12.6B
+10%
Net Income
Growth Rates:
1 Year
-8%
3 Years
-25%
5 Years
+137%
7 Years
-
10 Years
+254%

Earnings Waterfall
Gujarat Gas Ltd

Revenue
169.8B INR
Cost of Revenue
-136.7B INR
Gross Profit
33.1B INR
Operating Expenses
-17.7B INR
Operating Income
15.4B INR
Other Expenses
-2.8B INR
Net Income
12.6B INR

Income Statement
Gujarat Gas Ltd

Rotate your device to view
Income Statement
Currency: INR
Jun-2012 Sep-2012 Dec-2012 Mar-2013 Jun-2013 Sep-2013 Dec-2013 Mar-2014 Jun-2014 Sep-2014 Dec-2014 Mar-2015 Jun-2015 Sep-2015 Dec-2015 Mar-2016 Jun-2018 Sep-2018 Dec-2018 Mar-2019 Jun-2019 Sep-2019 Dec-2019 Mar-2020 Jun-2020 Sep-2020 Dec-2020 Mar-2021 Jun-2021 Sep-2021 Dec-2021 Mar-2022 Jun-2022 Sep-2022 Dec-2022 Mar-2023 Jun-2023 Sep-2023 Dec-2023 Mar-2024 Jun-2024
Revenue
Revenue
28 008
N/A
29 847
+7%
30 960
+4%
31 399
+1%
31 187
-1%
31 134
0%
31 313
+1%
31 355
+0%
30 723
-2%
29 214
-5%
27 396
-6%
90 063
+229%
99 892
+11%
108 804
+9%
117 666
+8%
62 455
-47%
18 135
-71%
38 273
+111%
59 992
+57%
79 625
+33%
88 198
+11%
93 753
+6%
97 677
+4%
105 265
+8%
89 632
-15%
89 538
0%
92 834
+4%
100 571
+8%
120 239
+20%
123 542
+3%
147 015
+19%
167 874
+14%
182 080
+8%
194 256
+7%
180 057
-7%
173 062
-4%
159 266
-8%
158 100
-1%
160 729
+2%
162 930
+1%
169 841
+4%
Gross Profit
Cost of Revenue
(22 898)
(24 501)
(24 836)
(25 322)
(24 400)
(23 852)
(23 741)
(23 750)
(23 441)
(22 655)
(21 106)
(75 383)
(83 288)
(91 318)
(99 040)
(51 291)
(13 988)
(30 906)
(47 715)
(63 813)
(69 006)
(72 201)
(75 454)
(82 092)
(68 531)
(64 763)
(65 435)
(72 780)
(85 541)
(89 906)
(116 803)
(139 049)
(150 884)
(162 172)
(144 191)
(140 012)
(126 265)
(126 259)
(130 391)
(131 584)
(136 749)
Gross Profit
5 110
N/A
5 346
+5%
6 124
+15%
6 076
-1%
6 787
+12%
7 282
+7%
7 572
+4%
7 606
+0%
7 282
-4%
6 558
-10%
6 289
-4%
14 680
+133%
16 603
+13%
17 486
+5%
18 626
+7%
11 163
-40%
4 147
-63%
7 367
+78%
12 277
+67%
15 812
+29%
19 192
+21%
21 551
+12%
22 221
+3%
23 173
+4%
21 098
-9%
24 774
+17%
27 399
+11%
27 791
+1%
34 699
+25%
33 636
-3%
30 211
-10%
28 825
-5%
31 195
+8%
32 084
+3%
35 867
+12%
33 050
-8%
33 003
0%
31 841
-4%
30 339
-5%
31 345
+3%
33 092
+6%
Operating Income
Operating Expenses
(2 655)
(2 699)
(2 702)
(2 727)
(2 749)
(2 783)
(2 849)
(2 891)
(2 789)
(2 807)
(2 764)
(5 939)
(7 689)
(8 624)
(9 751)
(6 237)
(2 368)
(4 705)
(7 130)
(8 765)
(10 119)
(10 457)
(10 702)
(9 952)
(10 782)
(10 887)
(11 181)
(10 210)
(12 021)
(12 157)
(12 568)
(11 660)
(13 526)
(14 327)
(14 784)
(13 184)
(15 670)
(16 085)
(16 508)
(17 325)
(17 674)
Selling, General & Administrative
(623)
(640)
(640)
(653)
(658)
(646)
(639)
(629)
(603)
(612)
(630)
(3 562)
(1 280)
(1 410)
(1 627)
(3 759)
(360)
(732)
(1 148)
(5 854)
(1 703)
(1 777)
(1 799)
(6 724)
(1 716)
(1 738)
(1 742)
(6 701)
(1 854)
(1 828)
(1 855)
(7 733)
(1 873)
(1 934)
(1 951)
(8 826)
(2 004)
(2 008)
(2 002)
(1 989)
(1 958)
Depreciation & Amortization
(622)
(630)
(658)
(689)
(720)
(751)
(765)
(782)
(744)
(713)
(665)
(2 377)
(2 824)
(3 246)
(3 737)
(2 454)
(707)
(1 431)
(2 159)
(2 880)
(2 953)
(3 031)
(3 098)
(3 180)
(3 225)
(3 279)
(3 365)
(3 436)
(3 526)
(3 538)
(3 626)
(3 849)
(3 890)
(4 086)
(4 210)
(4 283)
(4 402)
(4 518)
(4 625)
(4 743)
(4 823)
Other Operating Expenses
(1 410)
(1 429)
(1 402)
(1 384)
(1 370)
(1 386)
(1 446)
(1 482)
(1 442)
(1 484)
(1 470)
(2)
(3 585)
(3 968)
(4 387)
(23)
(1 301)
(2 542)
(3 824)
(31)
(5 463)
(5 649)
(5 804)
(48)
(5 843)
(5 872)
(6 076)
(74)
(6 642)
(6 791)
(7 087)
(78)
(7 763)
(8 308)
(8 624)
(76)
(9 264)
(9 560)
(9 880)
(10 593)
(10 894)
Operating Income
2 455
N/A
2 648
+8%
3 423
+29%
3 351
-2%
4 040
+21%
4 500
+11%
4 724
+5%
4 715
0%
4 493
-5%
3 752
-16%
3 526
-6%
8 740
+148%
8 915
+2%
8 862
-1%
8 875
+0%
4 927
-44%
1 779
-64%
2 663
+50%
5 148
+93%
7 047
+37%
9 074
+29%
11 094
+22%
11 520
+4%
13 221
+15%
10 317
-22%
13 887
+35%
16 218
+17%
17 581
+8%
22 678
+29%
21 481
-5%
17 645
-18%
17 164
-3%
17 672
+3%
17 758
+0%
21 083
+19%
19 866
-6%
17 332
-13%
15 756
-9%
13 831
-12%
14 021
+1%
15 417
+10%
Pre-Tax Income
Interest Income Expense
0
0
0
0
0
(1)
(2)
(5)
(6)
(6)
(6)
(2 305)
(4 081)
(4 641)
(5 188)
(2 068)
(477)
(973)
(1 450)
(951)
(1 977)
(2 012)
(1 991)
(1 255)
(1 814)
(1 615)
(1 404)
(634)
(904)
(815)
(700)
(71)
(645)
(528)
(471)
304
(312)
(263)
(255)
(267)
(271)
Non-Reccuring Items
0
0
0
0
0
0
0
0
0
0
0
(14)
0
0
0
(256)
0
0
(179)
(180)
(179)
(179)
0
7
0
0
0
2
0
0
0
(109)
(119)
(119)
(119)
6
0
0
0
557
557
Gain/Loss on Disposition of Assets
0
0
0
0
0
0
0
0
0
0
0
(70)
0
0
0
(89)
0
0
0
(50)
0
0
0
(16)
0
0
0
(107)
0
0
0
(42)
0
0
0
(51)
0
0
0
0
0
Total Other Income
697
778
671
636
682
594
663
637
764
841
844
63
1 017
945
846
44
585
774
929
90
757
806
838
123
758
728
725
134
773
755
924
210
910
906
873
150
1 062
1 158
1 068
1 061
1 208
Pre-Tax Income
3 152
N/A
3 426
+9%
4 095
+20%
3 987
-3%
4 722
+18%
5 094
+8%
5 385
+6%
5 347
-1%
5 251
-2%
4 586
-13%
4 363
-5%
6 414
+47%
5 851
-9%
5 166
-12%
4 533
-12%
2 559
-44%
1 887
-26%
2 464
+31%
4 448
+81%
5 956
+34%
7 676
+29%
9 710
+26%
10 368
+7%
12 080
+17%
9 261
-23%
13 000
+40%
15 538
+20%
16 976
+9%
22 546
+33%
21 420
-5%
17 869
-17%
17 152
-4%
17 818
+4%
18 017
+1%
21 365
+19%
20 276
-5%
18 082
-11%
16 650
-8%
14 644
-12%
15 371
+5%
16 912
+10%
Net Income
Tax Provision
(914)
(996)
(1 209)
(1 160)
(1 414)
(1 594)
(1 681)
(1 743)
(1 683)
(1 438)
(1 356)
(1 979)
(1 866)
(1 727)
(1 662)
(658)
(666)
(833)
(1 430)
(1 772)
(2 373)
353
281
(3 017)
(1 948)
(6 102)
(6 738)
(4 272)
(5 688)
(5 407)
(4 502)
(4 278)
(4 416)
(4 481)
(5 342)
(4 992)
(4 457)
(4 107)
(3 607)
(3 934)
(4 327)
Income from Continuing Operations
2 238
2 430
2 886
2 827
3 308
3 500
3 705
3 606
3 570
3 150
3 008
4 436
3 986
3 441
2 873
1 900
1 221
1 631
3 018
4 185
5 303
10 063
10 649
9 063
7 313
6 898
8 800
12 704
16 859
16 013
13 367
12 874
13 401
13 536
16 023
15 284
13 625
12 543
11 037
11 437
12 585
Income to Minority Interest
(18)
(20)
(20)
(18)
(16)
(12)
(12)
(12)
(10)
(8)
(4)
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
Equity Earnings Affiliates
0
0
0
0
0
0
0
0
0
0
0
30
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
Net Income (Common)
2 212
N/A
2 396
+8%
2 863
+19%
2 810
-2%
3 293
+17%
3 489
+6%
3 694
+6%
3 593
-3%
3 558
-1%
3 140
-12%
3 003
-4%
4 465
+49%
4 016
-10%
3 471
-14%
2 903
-16%
1 900
-35%
1 221
-36%
1 631
+34%
3 018
+85%
4 185
+39%
5 303
+27%
10 063
+90%
10 649
+6%
11 988
+13%
10 239
-15%
9 824
-4%
11 726
+19%
12 704
+8%
16 859
+33%
16 013
-5%
13 367
-17%
12 874
-4%
13 401
+4%
13 536
+1%
16 023
+18%
15 284
-5%
13 625
-11%
12 543
-8%
11 037
-12%
11 437
+4%
12 585
+10%
EPS (Diluted)
3.44
N/A
3.73
+8%
4.46
+20%
4.37
-2%
5.13
+17%
5.44
+6%
5.76
+6%
5.58
-3%
5.55
-1%
4.84
-13%
4.69
-3%
6.49
+38%
5.83
-10%
5.04
-14%
4.21
-16%
2.76
-34%
1.77
-36%
2.37
+34%
4.39
+85%
6.08
+38%
7.72
+27%
14.63
+90%
15.5
+6%
17.42
+12%
14.9
-14%
14.27
-4%
16.77
+18%
18.45
+10%
24.48
+33%
23.27
-5%
19.45
-16%
18.7
-4%
19.47
+4%
19.66
+1%
23.27
+18%
22.2
-5%
19.79
-11%
18.22
-8%
16.03
-12%
16.61
+4%
18.27
+10%

See Also

Summary
GUJGASLTD intrinsic value, competitors valuation, and company profile.
DCF Valuation
GUJGASLTD stock valuation using Discount Cash Flow valuation method.
Relative Valuation
GUJGASLTD stock valuation using valuation multiples.
Wall Street Estimates
GUJGASLTD price targets and financial estimates made by Wall st analysts.
Profitability Analysis
Detailed analysis of the company's profitability.
Solvency Analysis
Analysis of the financial position and solvency of the company.
Financials
Income Statement, Balance Sheet, Cash Flow Statement.
Discount Rate
GUJGASLTD stock discount rate: cost of equity and WACC.
Summary
DCF Valuation
Relative Valuation
Wall Street Estimates
Profitability Analysis
Solvency Analysis
Financials
Discount Rate
Discover More
ALPHA SPREAD
Follow us
Join more than 198,400+ value investors using Alpha Spread
Create a free account
or see our plans & pricing

Company

About Us Careers Pricing Affiliate Program Terms of Service Privacy Policy

Help

What is Intrinsic Value? Help Center Contact Us

Tools

Stock Screener Intrinsic Value Calculator DCF Value Calculator Discount Rate Calculator

Stocks

Most Undervalued Stocks High Profitability Stocks High Solvency Stocks Most Popular Stocks

© 2024 Alpha Spread Limited. All Rights Reserved.

www.alphaspread.com is not operated by a broker, a dealer, or a registered investment adviser. Under no circumstances does any information posted on www.alphaspread.com represent a recommendation to buy or sell a security. The information on this site, and in its related newsletters, is not intended to be, nor does it constitute, investment advice or recommendations. The information on this site is in no way guaranteed for completeness, accuracy or in any other way. In no event shall Alpha Spread Limited be liable to any member, guest or third party for any damages of any kind arising out of the use of any content or other material published or available on www.alphaspread.com, or relating to the use of, or inability to use, www.alphaspread.com or any content, including, without limitation, any investment losses, lost profits, lost opportunity, special, incidental, indirect, consequential or punitive damages. Past performance is a poor indicator of future performance.