Quick Ratios
Quarterly Results
Profit & Loss
Balance Sheet
Cash Flow
Ratios
Mkt Cap
Market Capitalization
₹3,777Cr
Rev Gr TTM
Revenue Growth TTM
Peer Comparison
Compare up to 10 companies side by side across valuation, profitability, and growth.

ELLEN
VS
| Quarter | Mar 2016 | Jun 2016 | Sep 2016 | Jun 2024 | Sep 2024 | Mar 2025 | Jun 2025 | Sep 2025 |
|---|
|
Growth YoY Revenue Growth YoY% | 0.1 | -1.0 | -1.6 | 15.7 | 4.4 | | | | | 24.3 | -5.8 | 19.6 |
| 21 | 22 | 20 | 23 | 20 | 45 | 58 | 41 | 58 | 53 | 56 | 56 |
Operating Profit Operating ProfitCr |
| 10.2 | 7.3 | 15.9 | 21.5 | 20.2 | 32.5 | 38.3 | 39.7 | 29.8 | 36.7 | 37.5 | 30.6 |
Other Income Other IncomeCr | 0 | 1 | 0 | 0 | 0 | 8 | 7 | 9 | 11 | 7 | 13 | 16 |
Interest Expense Interest ExpenseCr | 3 | 5 | 3 | 3 | 2 | 4 | 4 | 4 | 5 | 5 | 1 | 1 |
Depreciation DepreciationCr | 2 | 2 | 2 | 2 | 2 | 5 | 5 | 5 | 7 | 5 | 5 | 5 |
| -3 | -4 | -1 | 2 | 1 | 21 | 35 | 28 | 24 | 28 | 40 | 34 |
| 0 | 0 | 0 | 0 | 0 | 5 | 5 | 9 | 6 | 9 | 3 | 8 |
|
Growth YoY PAT Growth YoY% | -9.4 | -34.5 | 64.4 | 142.2 | 132.6 | | | | | 15.6 | 23.8 | 35.9 |
| -11.4 | -17.1 | -4.2 | 5.6 | 3.6 | 24.1 | 31.3 | 28.2 | 22.1 | 22.4 | 41.2 | 32.1 |
| -4.1 | -6.1 | -1.6 | 2.5 | 1.3 | 1.2 | 2.3 | 1.5 | 1.4 | 1.4 | 2.6 | 1.9 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | TTM |
|---|
|
| | 20.7 | 6.3 | 25.3 | 12.9 | 0.5 | 40.9 | -16.9 | 31.4 | 16.0 | 7.7 |
| 88 | 99 | 104 | 123 | 150 | 129 | 184 | 172 | 208 | 203 | 223 |
Operating Profit Operating ProfitCr |
| 8.2 | 14.2 | 15.9 | 20.0 | 14.0 | 26.2 | 25.2 | 16.4 | 22.8 | 35.1 | 33.8 |
Other Income Other IncomeCr | 1 | 2 | 1 | 2 | 121 | 5 | 15 | 19 | 21 | 36 | 47 |
Interest Expense Interest ExpenseCr | 15 | 11 | 11 | 13 | 16 | 10 | 4 | 4 | 8 | 17 | 13 |
Depreciation DepreciationCr | 7 | 7 | 7 | 10 | 11 | 13 | 12 | 11 | 10 | 21 | 22 |
| -13 | 0 | 2 | 7 | 120 | 27 | 62 | 37 | 64 | 108 | 126 |
| 0 | 0 | 0 | 0 | 30 | 3 | 18 | 9 | 19 | 25 | 26 |
|
| | 102.9 | 541.6 | 197.6 | 1,106.8 | -73.1 | 83.8 | -36.3 | 60.9 | 83.9 | 19.8 |
| -13.9 | 0.3 | 2.0 | 4.8 | 51.3 | 13.7 | 17.9 | 13.7 | 16.8 | 26.6 | 29.6 |
| -20.3 | 0.6 | 2.6 | 11.3 | 136.6 | 36.7 | 67.5 | 2.1 | 3.5 | 6.4 | 7.3 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Sep 2025 |
|---|
Equity Capital Equity CapitalCr | 7 | 7 | 7 | 7 | 7 | 7 | 7 | 7 | 7 | 26 | 28 |
| 14 | 15 | 18 | 25 | 117 | 141 | 319 | 357 | 403 | 467 | 894 |
Current Liabilities Current LiabilitiesCr | 67 | 90 | 87 | 102 | 71 | 96 | 48 | 107 | 135 | 148 | 114 |
Non Current Liabilities Non Current LiabilitiesCr | 131 | 115 | 146 | 149 | 142 | 115 | 23 | 81 | 127 | 205 | 110 |
Total Liabilities Total LiabilitiesCr |
Current Assets Current AssetsCr | 62 | 51 | 60 | 68 | 93 | 109 | 153 | 212 | 204 | 209 | 298 |
Non Current Assets Non Current AssetsCr | 167 | 176 | 197 | 214 | 244 | 249 | 243 | 339 | 469 | 637 | 848 |
Total Assets Total AssetsCr |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|
Operating Cash Flow Operating Cash FlowCr | -13 | 34 | -1 | 33 | 125 | 71 | 13 | 39 | 44 | 4 |
Investing Cash Flow Investing Cash FlowCr | -8 | -8 | -27 | -20 | -37 | -14 | -9 | -114 | -122 | -57 |
Financing Cash Flow Financing Cash FlowCr | 22 | -27 | 28 | -12 | -51 | -34 | 25 | 87 | 67 | 52 |
|
Free Cash Flow Free Cash FlowCr | -21 | 25 | -29 | 13 | 88 | 55 | 0 | -56 | -42 | -65 |
| 101.3 | 8,800.6 | -44.2 | 447.4 | 140.1 | 294.7 | 29.4 | 137.7 | 96.6 | 5.1 |
CFO To EBITDA CFO To EBITDA% | -172.2 | 207.2 | -5.6 | 107.3 | 514.5 | 154.4 | 20.9 | 115.4 | 71.1 | 3.9 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|
Valuation Ratios Valuation Ratios |
Market Cap Market CapitalizationCr | 1,021 | 1,015 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Price To Earnings Price To Earnings | 0.0 | 525.4 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
Price To Sales Price To Sales | 10.6 | 8.8 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
Price To Book Price To Book | -67.7 | -150.5 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
| 152.9 | 72.2 | 9.8 | 5.7 | 3.0 | 1.0 | -1.3 | 2.6 | 2.8 | 2.2 |
Profitability Ratios Profitability Ratios |
| 81.8 | 84.3 | 83.8 | 88.0 | 96.7 | 89.5 | 85.9 | 87.4 | 79.6 | 88.6 |
| 8.2 | 14.2 | 15.9 | 20.0 | 14.0 | 26.2 | 25.2 | 16.4 | 22.8 | 35.1 |
| -13.9 | 0.3 | 2.0 | 4.8 | 51.3 | 13.7 | 17.9 | 13.7 | 16.8 | 26.6 |
| 0.9 | 5.5 | 6.1 | 9.4 | 56.1 | 14.6 | 19.5 | 8.8 | 12.3 | 16.9 |
| -66.0 | 1.8 | 10.2 | 23.6 | 72.2 | 16.3 | 13.6 | 7.8 | 11.1 | 16.9 |
| -5.8 | 0.2 | 1.0 | 2.6 | 26.5 | 6.7 | 11.2 | 5.1 | 6.7 | 9.8 |
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.