Petronet LNG Ltd
NSE:PETRONET

Watchlist Manager
Petronet LNG Ltd Logo
Petronet LNG Ltd
NSE:PETRONET
Watchlist
Price: 323.6 INR 0.54% Market Closed
Market Cap: 485.4B INR
Have any thoughts about
Petronet LNG Ltd?
Write Note
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

549.8B
+0.9%
Revenue
Growth Rates:
1 Year
+2%
3 Years
+60%
5 Years
+51%
7 Years
-
10 Years
+34%
47.9B
-0.3%
Operating Income
Growth Rates:
1 Year
+13%
3 Years
+20%
5 Years
+56%
7 Years
-
10 Years
+281%
39.5B
+0.4%
Net Income
Growth Rates:
1 Year
+13%
3 Years
+31%
5 Years
+46%
7 Years
-
10 Years
+446%

Earnings Waterfall
Petronet LNG Ltd

Revenue
549.8B INR
Cost of Revenue
-479.6B INR
Gross Profit
70.2B INR
Operating Expenses
-22.3B INR
Operating Income
47.9B INR
Other Expenses
-8.4B INR
Net Income
39.5B INR

Income Statement
Petronet LNG Ltd

Rotate your device to view
Income Statement
Currency: INR
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 Sep-2024
Revenue
Revenue
272 847
N/A
293 772
+8%
314 674
+7%
328 812
+4%
348 261
+6%
357 854
+3%
377 476
+5%
394 642
+5%
409 507
+4%
427 671
+4%
396 270
-7%
378 434
-5%
344 084
-9%
283 559
-18%
271 334
-4%
91 692
-66%
199 145
+117%
300 122
+51%
383 954
+28%
378 396
-1%
364 555
-4%
352 680
-3%
354 520
+1%
317 222
-11%
285 968
-10%
270 148
-6%
260 229
-4%
297 372
+14%
343 145
+15%
395 835
+15%
431 686
+9%
488 345
+13%
540 071
+11%
571 858
+6%
598 994
+5%
572 919
-4%
538 388
-6%
528 101
-2%
527 293
0%
544 881
+3%
549 798
+1%
Gross Profit
Cost of Revenue
(250 956)
(272 169)
(292 119)
(306 780)
(327 541)
(338 493)
(358 494)
(375 856)
(388 996)
(407 097)
(376 282)
(358 194)
(324 293)
(264 186)
(250 903)
(80 844)
(177 794)
(268 783)
(344 393)
(337 508)
(320 787)
(305 987)
(305 221)
(269 143)
(236 113)
(218 358)
(207 217)
(241 846)
(287 249)
(335 765)
(371 123)
(426 386)
(479 364)
(510 981)
(539 771)
(513 526)
(479 015)
(466 627)
(464 910)
(476 298)
(479 600)
Gross Profit
21 891
N/A
21 603
-1%
22 555
+4%
22 032
-2%
20 720
-6%
19 361
-7%
18 982
-2%
18 786
-1%
20 511
+9%
20 574
+0%
19 988
-3%
20 240
+1%
19 791
-2%
19 374
-2%
20 431
+5%
10 848
-47%
21 351
+97%
31 339
+47%
39 561
+26%
40 889
+3%
43 769
+7%
46 694
+7%
49 299
+6%
48 078
-2%
49 854
+4%
51 790
+4%
53 012
+2%
55 529
+5%
55 899
+1%
60 073
+7%
60 562
+1%
61 960
+2%
60 709
-2%
60 878
+0%
59 223
-3%
59 394
+0%
59 372
0%
61 474
+4%
62 383
+1%
68 582
+10%
70 198
+2%
Operating Income
Operating Expenses
(4 672)
(4 762)
(5 056)
(5 134)
(5 495)
(6 471)
(7 078)
(7 586)
(7 937)
(7 866)
(8 099)
(8 350)
(8 457)
(8 304)
(7 737)
(2 526)
(5 229)
(7 774)
(9 774)
(12 049)
(13 084)
(14 337)
(14 352)
(17 122)
(16 863)
(16 485)
(13 721)
(14 937)
(15 956)
(16 176)
(14 800)
(17 029)
(17 005)
(17 731)
(13 212)
(17 325)
(16 909)
(18 737)
(17 638)
(20 513)
(22 267)
Selling, General & Administrative
(330)
(342)
(371)
(386)
(379)
(409)
(467)
(503)
(533)
(549)
(4 201)
(627)
(661)
(768)
(3 143)
(224)
(654)
(919)
(4 799)
(1 328)
(1 166)
(1 308)
(5 987)
(1 324)
(1 394)
(1 330)
(5 408)
(1 540)
(1 764)
(1 777)
(6 362)
(1 808)
(1 683)
(1 778)
(4 169)
(1 736)
(1 750)
(1 805)
(9 039)
(2 014)
(2 089)
Depreciation & Amortization
(1 847)
(1 856)
(1 866)
(1 874)
(2 004)
(2 549)
(3 081)
(3 385)
(3 562)
(3 338)
(3 291)
(3 322)
(3 356)
(3 370)
(3 216)
(1 022)
(2 059)
(3 096)
(4 112)
(4 989)
(5 912)
(6 835)
(7 761)
(7 798)
(7 790)
(7 755)
(7 726)
(7 821)
(7 805)
(7 816)
(7 685)
(7 680)
(7 666)
(7 653)
(7 643)
(7 649)
(7 675)
(7 707)
(7 766)
(7 793)
(7 807)
Other Operating Expenses
(2 495)
(2 564)
(2 819)
(2 874)
(3 112)
(3 513)
(3 530)
(3 698)
(3 843)
(3 979)
(608)
(4 401)
(4 440)
(4 167)
(1 378)
(1 280)
(2 517)
(3 759)
(862)
(5 733)
(6 006)
(6 195)
(604)
(8 000)
(7 678)
(7 399)
(588)
(5 575)
(6 387)
(6 583)
(753)
(7 539)
(7 654)
(8 300)
(1 399)
(7 939)
(7 483)
(9 224)
(833)
(10 707)
(12 371)
Operating Income
17 221
N/A
16 843
-2%
17 500
+4%
16 899
-3%
15 225
-10%
12 890
-15%
11 904
-8%
11 200
-6%
12 574
+12%
12 707
+1%
11 889
-6%
11 889
N/A
11 332
-5%
11 068
-2%
12 695
+15%
8 322
-34%
16 122
+94%
23 566
+46%
29 788
+26%
28 840
-3%
30 685
+6%
32 357
+5%
34 948
+8%
30 958
-11%
32 993
+7%
35 305
+7%
39 291
+11%
40 590
+3%
39 941
-2%
43 895
+10%
45 762
+4%
44 931
-2%
43 703
-3%
43 147
-1%
46 011
+7%
42 068
-9%
42 463
+1%
42 737
+1%
44 745
+5%
48 069
+7%
47 931
0%
Pre-Tax Income
Interest Income Expense
(1 383)
(704)
(1 184)
(1 095)
(1 164)
(1 656)
(2 195)
(2 739)
(3 152)
(3 054)
(1 690)
(2 906)
(2 719)
(2 622)
(578)
(114)
(219)
(220)
3 210
(1 068)
(2 066)
(2 965)
(3 209)
(3 983)
(3 632)
(3 397)
198
(2 520)
(2 558)
(2 508)
(348)
(2 112)
(1 652)
(1 645)
(3 227)
(1 995)
(2 003)
(1 865)
3 840
(1 832)
(1 932)
Non-Reccuring Items
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
(721)
(721)
(721)
(721)
0
0
(115)
0
0
0
0
0
0
0
0
0
0
0
0
0
0
Gain/Loss on Disposition of Assets
0
0
0
0
0
0
0
0
0
0
(2)
0
0
0
(1)
0
0
0
(8)
0
0
0
(1)
0
0
0
(6)
0
0
0
(16)
0
0
0
(1)
0
0
0
(39)
0
0
Total Other Income
899
884
887
773
686
753
837
1 038
1 228
1 280
176
1 544
1 553
1 869
23
990
2 060
2 944
98
4 512
4 327
4 285
147
3 276
3 810
3 965
207
3 594
2 934
2 656
194
3 534
3 654
4 731
1 420
5 435
6 092
5 861
185
6 415
6 896
Pre-Tax Income
16 737
N/A
17 023
+2%
17 203
+1%
16 577
-4%
14 747
-11%
11 988
-19%
10 546
-12%
9 499
-10%
10 649
+12%
10 932
+3%
10 372
-5%
10 527
+1%
10 168
-3%
10 317
+1%
12 138
+18%
9 198
-24%
17 964
+95%
26 291
+46%
33 087
+26%
32 286
-2%
32 226
0%
32 957
+2%
31 164
-5%
29 530
-5%
33 171
+12%
35 872
+8%
39 575
+10%
41 662
+5%
40 316
-3%
44 044
+9%
45 593
+4%
46 354
+2%
45 706
-1%
46 233
+1%
44 202
-4%
45 509
+3%
46 552
+2%
46 733
+0%
48 731
+4%
52 652
+8%
52 894
+0%
Net Income
Tax Provision
(5 475)
(5 530)
(5 710)
(5 540)
(5 040)
(4 110)
(3 426)
(3 066)
(3 406)
(3 421)
(1 324)
(570)
(350)
(339)
(2 860)
(3 142)
(6 179)
(8 639)
(10 782)
(10 417)
(8 956)
(8 761)
(7 871)
(6 857)
(8 434)
(9 108)
(10 183)
(10 568)
(10 239)
(11 192)
(11 212)
(11 424)
(11 096)
(11 253)
(10 944)
(11 306)
(11 649)
(11 665)
(12 207)
(13 266)
(13 359)
Income from Continuing Operations
11 262
11 493
11 493
11 037
9 707
7 878
7 120
6 433
7 243
7 511
9 048
9 957
9 818
9 978
9 279
6 056
11 785
17 652
22 306
21 869
23 270
24 195
23 294
22 672
24 737
26 766
29 392
31 096
30 077
32 851
34 381
34 929
34 610
34 980
33 258
34 203
34 903
35 068
36 524
39 386
39 535
Net Income (Common)
11 262
N/A
11 493
+2%
11 493
N/A
11 037
-4%
9 707
-12%
7 878
-19%
7 120
-10%
6 433
-10%
7 243
+13%
7 511
+4%
9 048
+20%
9 957
+10%
9 818
-1%
9 978
+2%
9 279
-7%
6 056
-35%
11 785
+95%
17 652
+50%
22 306
+26%
21 869
-2%
27 030
+24%
27 955
+3%
27 034
-3%
26 412
-2%
24 717
-6%
26 746
+8%
29 392
+10%
31 096
+6%
30 077
-3%
32 851
+9%
34 381
+5%
34 929
+2%
34 610
-1%
34 980
+1%
33 258
-5%
34 203
+3%
34 903
+2%
35 068
+0%
36 524
+4%
39 386
+8%
39 535
+0%
EPS (Diluted)
7.43
N/A
7.68
+3%
7.67
0%
7.36
-4%
6.47
-12%
5.25
-19%
4.75
-10%
4.29
-10%
4.83
+13%
5
+4%
6.03
+21%
6.63
+10%
6.54
-1%
6.65
+2%
6.19
-7%
4.04
-35%
7.86
+95%
11.77
+50%
14.87
+26%
14.58
-2%
18.02
+24%
18.64
+3%
18.02
-3%
17.6
-2%
16.49
-6%
17.84
+8%
19.59
+10%
20.73
+6%
20.05
-3%
21.9
+9%
22.92
+5%
23.28
+2%
23.07
-1%
23.32
+1%
22.17
-5%
22.8
+3%
23.26
+2%
23.37
+0%
24.35
+4%
26.26
+8%
26.33
+0%

See Also

Summary
PETRONET intrinsic value, competitors valuation, and company profile.
DCF Valuation
PETRONET stock valuation using Discount Cash Flow valuation method.
Relative Valuation
PETRONET stock valuation using valuation multiples.
Wall Street Estimates
PETRONET 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
PETRONET 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 201,300+ 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 Wide Economic Moat 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.