Login
Products
Login
Home
Alerts
Search
Watchlist
Products

Ellenbarrie Industrial Gases Ltd

ELLEN
BSE
268.00
2.51%
Last Updated:
29 Apr '26, 4:00 PM
Company Overview
Alert
Watchlist
Note

Ellenbarrie Industrial Gases Ltd

ELLEN
BSE
268.00
2.51%
29 Apr '26, 4:00 PM
Company Overview
Add Alert
Add to Watchlist
Edit Note
6M
Price
Charts
Documents

Quick Ratios

Edit Ratios
Mkt Cap
Market Capitalization
3,777Cr
Close
Close Price
268.00
Industry
Industry
Industrial Gas
PE
Price To Earnings
36.86
PS
Price To Sales
11.22
Revenue
Revenue
337Cr
Rev Gr TTM
Revenue Growth TTM
PAT Gr TTM
PAT Growth TTM
Peer Comparison
How does ELLEN stack up?
Compare up to 10 companies side by side across valuation, profitability, and growth.
ELLEN
VS

Quarterly Results

Standalone
Numbers
Percentage
QuarterDec 2015Mar 2016Jun 2016Sep 2016Dec 2016Jun 2024Sep 2024Dec 2024Mar 2025Jun 2025Sep 2025Dec 2025
Revenue
RevenueCr
232324292467956882848981
Growth YoY
Revenue Growth YoY%
0.1-1.0-1.615.74.424.3-5.819.6
Expenses
ExpensesCr
212220232045584158535656
Operating Profit
Operating ProfitCr
2246522362725313325
OPM
OPM%
10.27.315.921.520.232.538.339.729.836.737.530.6
Other Income
Other IncomeCr
010008791171316
Interest Expense
Interest ExpenseCr
353324445511
Depreciation
DepreciationCr
222225557555
PBT
PBTCr
-3-4-12121352824284034
Tax
TaxCr
000005596938
PAT
PATCr
-3-4-12116301918193726
Growth YoY
PAT Growth YoY%
-9.4-34.564.4142.2132.615.623.835.9
NPM
NPM%
-11.4-17.1-4.25.63.624.131.328.222.122.441.232.1
EPS
EPS
-4.1-6.1-1.62.51.31.22.31.51.41.42.61.9

Profit & Loss

Standalone
Numbers
Percentage
Financial YearMar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025TTM
Revenue
RevenueCr
96116123154174175247205269312337
Growth
Revenue Growth%
20.76.325.312.90.540.9-16.931.416.07.7
Expenses
ExpensesCr
8899104123150129184172208203223
Operating Profit
Operating ProfitCr
81620312446623462110114
OPM
OPM%
8.214.215.920.014.026.225.216.422.835.133.8
Other Income
Other IncomeCr
121212151519213647
Interest Expense
Interest ExpenseCr
1511111316104481713
Depreciation
DepreciationCr
7771011131211102122
PBT
PBTCr
-1302712027623764108126
Tax
TaxCr
0000303189192526
PAT
PATCr
-13027892444284583100
Growth
PAT Growth%
102.9541.6197.61,106.8-73.183.8-36.360.983.919.8
NPM
NPM%
-13.90.32.04.851.313.717.913.716.826.629.6
EPS
EPS
-20.30.62.611.3136.636.767.52.13.56.47.3

Balance Sheet

Standalone
Numbers
Percentage
Financial YearMar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025Sep 2025
Equity Capital
Equity CapitalCr
7777777772628
Reserves
ReservesCr
14151825117141319357403467894
Current Liabilities
Current LiabilitiesCr
679087102719648107135148114
Non Current Liabilities
Non Current LiabilitiesCr
1311151461491421152381127205110
Total Liabilities
Total LiabilitiesCr
2292262572823373583965516738461,146
Current Assets
Current AssetsCr
6251606893109153212204209298
Non Current Assets
Non Current AssetsCr
167176197214244249243339469637848
Total Assets
Total AssetsCr
2292262572823373583965516738461,146

Cash Flow

Standalone
Financial YearMar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025
Operating Cash Flow
Operating Cash FlowCr
-1334-133125711339444
Investing Cash Flow
Investing Cash FlowCr
-8-8-27-20-37-14-9-114-122-57
Financing Cash Flow
Financing Cash FlowCr
22-2728-12-51-3425876752
Net Cash Flow
Net Cash FlowCr
0-10137222911-10-1
Free Cash Flow
Free Cash FlowCr
-2125-291388550-56-42-65
CFO To PAT
CFO To PAT%
101.38,800.6-44.2447.4140.1294.729.4137.796.65.1
CFO To EBITDA
CFO To EBITDA%
-172.2207.2-5.6107.3514.5154.420.9115.471.13.9

Ratios

Standalone
Financial YearMar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025
Valuation Ratios
Valuation Ratios
Market Cap
Market CapitalizationCr
1,0211,01500000000
Price To Earnings
Price To Earnings
0.0525.40.00.00.00.00.00.00.00.0
Price To Sales
Price To Sales
10.68.80.00.00.00.00.00.00.00.0
Price To Book
Price To Book
-67.7-150.50.00.00.00.00.00.00.00.0
EV To EBITDA
EV To EBITDA
152.972.29.85.73.01.0-1.32.62.82.2
Profitability Ratios
Profitability Ratios
GPM
GPM%
81.884.383.888.096.789.585.987.479.688.6
OPM
OPM%
8.214.215.920.014.026.225.216.422.835.1
NPM
NPM%
-13.90.32.04.851.313.717.913.716.826.6
ROCE
ROCE%
0.95.56.19.456.114.619.58.812.316.9
ROE
ROE%
-66.01.810.223.672.216.313.67.811.116.9
ROA
ROA%
-5.80.21.02.626.56.711.25.16.79.8
Operational Ratios
Operational Ratios
Solvency Ratios
Solvency Ratios
Liquidity Ratios
Liquidity Ratios
Ellenbarrie Industrial Gases Limited is a premier Indian-owned manufacturer and supplier of industrial and medical gases with a legacy spanning over **50 years**. The company holds a dominant market position in the Eastern and Southern regions of India, specifically leading by installed capacity in **West Bengal, Andhra Pradesh, and Telangana**. As of **March 2025**, the company serves a diversified portfolio of **1,829 customers** across critical sectors including steel, pharmaceuticals, healthcare, defense, and emerging high-tech manufacturing. --- ### **Core Business Verticals & Revenue Streams** The company operates through two primary reporting segments, utilizing a multi-modal distribution strategy to ensure high customer retention and operational resilience. * **Gases, Related Products & Services (~88% of Revenue):** The core growth engine, delivering robust **EBITDA margins of ~38%**. This segment focuses on the production of Oxygen, Nitrogen, and Argon. * **Project Engineering:** An in-house division providing turnkey design, engineering, and commissioning of Air Separation Units (**ASUs**) and Medical Gas Pipeline Systems (**MGPS**). This vertical reduces reliance on external consultants, lowers internal Capex for expansions, and provides a secondary revenue stream through third-party projects. #### **Supply & Distribution Formats** | Format | Description | Contractual Nature | | :--- | :--- | :--- | | **On-site Plants** | Facilities built within or adjacent to customer premises (e.g., **Tata Steel Metaliks**). | Long-term **"take-or-pay"** contracts (**5 years** for private; **1-2 years** for govt). | | **Bulk/Merchant** | Independent plants supplying liquid gases via cryogenic tankers. | Serves customers within a **500-km radius** of plants like **Uluberia** and **Kurnool**. | | **Packaged/Cylinders** | Distribution of compressed gases via a network of **39,560+ cylinders**. | Targeted at smaller-scale industrial and medical users. | --- ### **Product Dynamics & High-Margin Specialization** While the company produces a wide array of gases, it is increasingly pivoting toward high-purity and specialty products that command superior margins. * **Core Air Gases:** Revenue is primarily driven by **Oxygen (~40% of market)** and **Nitrogen**. * **Argon Advantage:** Argon is a high-value byproduct essential for the solar ingot and steel industries. It currently represents **~13%** of revenue, with a strategic target to increase this to **15%+**. * **Solar & Semiconductor Pivot:** The company is establishing a **Western Region facility** to integrate high-purity plants with specialized warehouses. * **UHP Gases:** Manufacturing **Ultra-High Purity (99.9999%)** Nitrogen and Oxygen for solar cell manufacturing with margins **significantly higher** than the company average. * **Trading & Value-Add:** Importing specialty gases (Silane, UHP Ammonia) from China and "breaking bulk" into smaller packages for localized distribution, targeting **15% to 20% margins**. --- ### **Operational Infrastructure & Capacity Roadmap** The company is aggressively expanding its footprint to transition from a regional leader to a **Pan-India** player. | Metric / Facility | Status / Capacity Details | | :--- | :--- | | **Total Installed Capacity (FY25)** | **3,870 TPD** (Total) / **1,370 TPD** (Owned & Operated) | | **Target Capacity (End FY26)** | **1,910 TPD** (Owned & Operated) | | **Target Capacity (End FY27)** | **2,130 TPD** (Owned & Operated) | | **Uluberia-II (West Bengal)** | **220 TPD** (Commenced Jan 2026; **₹100+ Cr** revenue potential) | | **Kurnool (Andhra Pradesh)** | **600 TPD** (Currently at **87%** utilization) | | **East India On-site Plant** | **320 TPD** (Expected **Q1 FY27**) | | **North India Merchant Plant** | **220 TPD** (Expected **H2 FY27**) | --- ### **Financial Performance & Capital Structure** Following its **June 2025 IPO**, which raised **₹852.53 crore** (including a **₹400 crore** fresh issue), the company maintains a fortress balance sheet to fund its capital-intensive growth. #### **Key Financial Metrics** | Metric | FY 2024 | FY 2025 | | :--- | :--- | :--- | | **Revenue from Operations** | ₹269.38 Cr | **₹312.48 Cr** | | **EBITDA Margin** | 22.83% | **35.12%** | | **Profit After Tax (PAT)** | ₹45.29 Cr | **₹83.29 Cr** | | **Return on Equity (RoE)** | 11.05% | **16.88%** | | **Net Cash Position** | - | **₹355 Cr** (as of Feb 2026) | * **Growth Guidance:** Management targets a **20-25% Revenue CAGR** in the core gases business over the next **4-5 years**. * **Margin Outlook:** Long-term **EBITDA margin target of ~40%**, supported by power-efficient new plants and higher-margin onsite capacities. * **Capital Allocation:** Disciplined Capex of **₹250 crore (FY26)** and **₹200 crore (FY27)**, targeting an **ROCE >15%**. --- ### **Strategic Growth Pillars** 1. **Energy Efficiency:** Power is the single largest cost. The company has signed a **25-year PPA** for a **6 MW** wind-solar hybrid plant and took a **26% equity stake** in **Pattikonda Renewables** to lower long-term energy tariffs. 2. **Inorganic Consolidation:** Actively acquiring smaller regional players, evidenced by the **₹5.4 crore** acquisition of **Truair Industrial Gases** in 2025. 3. **Digital Integration:** Utilizing digital telemetry for remote inventory monitoring at customer sites, contributing to an **85% repeat business rate**. 4. **Market Positioning:** Currently the **4th or 5th** largest player in India with a **4-5%** share of a **₹15,000 crore** market, competing directly with MNCs like Linde India and Inox Air Products. --- ### **Risk Assessment & Mitigation** * **Project Execution:** Greenfield projects are subject to minor delays (e.g., the East India plant shift from Q4 FY26 to Q1 FY27). Management mitigates this by factoring in a **1.5 to 2-year** ramp-up period for all new facilities. * **Sectoral Cyclicality:** Exposure to the steel sector can impact **Argon** pricing. The company is mitigating this by diversifying into **Pharmaceuticals, Semiconductors, and Space Research**. * **Financial Oversight:** A formal **Financial Risk Committee** manages credit risk (individual limits by days/amount) and liquidity risk to ensure funding for lease liabilities and trade payables. * **Legal Contingencies:** The company is currently contesting a **₹3.5 crore** supplier claim but expects a favorable outcome with no financial provision deemed necessary.