Quick Ratios
Quarterly Results
Profit & Loss
Balance Sheet
Cash Flow
Ratios
Mkt Cap
Market Capitalization
₹93,189Cr
Rev Gr TTM
Revenue Growth TTM
3.07%
| Quarter | Mar 2023 | Jun 2023 | Sep 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Mar 2025 | Jun 2025 | Sep 2025 |
|---|
|
Growth YoY Revenue Growth YoY% | 21.5 | -13.5 | -14.7 | -3.3 | -1.4 | 5.9 | 2.7 | 6.2 | 11.3 | 1.6 | 4.9 | -4.5 |
| 32,651 | 30,128 | 29,405 | 30,490 | 28,908 | 29,948 | 29,952 | 33,665 | 32,907 | 31,642 | 32,077 | 32,246 |
Operating Profit Operating ProfitCr |
| 1.7 | 8.1 | 10.8 | 12.1 | 11.8 | 13.8 | 11.6 | 8.6 | 9.7 | 10.4 | 9.7 | 8.3 |
Other Income Other IncomeCr | 871 | 529 | 595 | 915 | 651 | 685 | 643 | 3,211 | 672 | 566 | 516 | 683 |
Interest Expense Interest ExpenseCr | 107 | 185 | 200 | 176 | 159 | 209 | 188 | 169 | 182 | 213 | 234 | 254 |
Depreciation DepreciationCr | 631 | 722 | 837 | 872 | 1,241 | 1,152 | 922 | 939 | 786 | 993 | 1,177 | 1,192 |
| 689 | 2,283 | 3,138 | 4,075 | 3,099 | 4,114 | 3,470 | 5,272 | 3,240 | 3,029 | 2,565 | 2,165 |
| 46 | 490 | 696 | 881 | 625 | 930 | 780 | 1,188 | 734 | 647 | 577 | 436 |
|
Growth YoY PAT Growth YoY% | -81.5 | -44.9 | 87.2 | 703.2 | 285.0 | 77.5 | 10.1 | 27.9 | 1.3 | -25.2 | -26.1 | -57.7 |
| 1.9 | 5.5 | 7.4 | 9.2 | 7.5 | 9.2 | 7.9 | 11.1 | 6.9 | 6.8 | 5.6 | 4.9 |
| 1.0 | 2.7 | 3.7 | 4.9 | 3.8 | 4.8 | 4.1 | 6.2 | 3.8 | 3.6 | 3.0 | 2.7 |
| Financial Year | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | TTM |
|---|
|
| -2.0 | -14.3 | -6.7 | 12.2 | 39.8 | -4.8 | -20.9 | 61.7 | 57.0 | -8.5 | 6.5 | 0.4 |
| 55,053 | 47,538 | 41,961 | 46,717 | 66,522 | 63,483 | 50,128 | 77,618 | 1,38,182 | 1,18,932 | 1,26,472 | 1,28,872 |
Operating Profit Operating ProfitCr |
| 9.3 | 8.7 | 13.6 | 14.3 | 12.7 | 12.5 | 12.6 | 16.3 | 5.1 | 10.7 | 10.9 | 9.5 |
Other Income Other IncomeCr | 926 | 752 | 643 | 966 | 1,989 | 3,784 | 2,835 | 2,935 | 2,837 | 2,690 | 5,211 | 2,437 |
Interest Expense Interest ExpenseCr | 652 | 822 | 509 | 295 | 159 | 309 | 179 | 202 | 365 | 719 | 748 | 882 |
Depreciation DepreciationCr | 1,433 | 1,496 | 1,541 | 1,527 | 1,667 | 2,080 | 2,174 | 2,420 | 2,702 | 3,672 | 3,799 | 4,147 |
| 4,492 | 2,949 | 5,184 | 6,923 | 9,831 | 10,429 | 7,725 | 15,464 | 7,256 | 12,595 | 16,096 | 10,999 |
| 1,421 | 1,091 | 1,809 | 2,123 | 3,278 | 914 | 1,583 | 3,160 | 1,660 | 2,692 | 3,633 | 2,393 |
|
| -35.0 | -39.5 | 81.7 | 42.3 | 36.5 | 45.2 | -35.4 | 100.3 | -54.5 | 77.0 | 25.9 | -30.9 |
| 5.1 | 3.6 | 7.0 | 8.8 | 8.6 | 13.1 | 10.7 | 13.3 | 3.8 | 7.4 | 8.8 | 6.0 |
| 4.7 | 2.8 | 5.0 | 7.1 | 9.7 | 13.9 | 9.1 | 18.4 | 8.5 | 15.1 | 18.9 | 13.1 |
| Financial Year | Mar 2015 | 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 | 1,268 | 1,268 | 1,691 | 2,255 | 2,255 | 4,510 | 4,440 | 4,440 | 6,575 | 6,575 | 6,575 | 6,575 |
| 32,754 | 35,135 | 37,614 | 39,424 | 43,749 | 44,758 | 48,742 | 59,674 | 58,352 | 70,422 | 78,422 | 81,566 |
Current Liabilities Current LiabilitiesCr | 12,712 | 10,167 | 9,299 | 11,186 | 10,660 | 12,476 | 12,177 | 15,093 | 21,711 | 21,641 | 21,900 | 24,261 |
Non Current Liabilities Non Current LiabilitiesCr | 21,152 | 12,440 | 9,634 | 8,430 | 11,697 | 13,083 | 15,553 | 17,161 | 20,963 | 25,881 | 26,009 | 23,797 |
Total Liabilities Total LiabilitiesCr |
Current Assets Current AssetsCr | 12,364 | 9,612 | 9,384 | 10,888 | 11,049 | 11,657 | 10,867 | 16,307 | 20,531 | 20,272 | 21,502 | 21,971 |
Non Current Assets Non Current AssetsCr | 57,282 | 49,425 | 48,887 | 50,446 | 57,359 | 63,257 | 70,143 | 80,252 | 87,250 | 1,04,445 | 1,11,647 | 1,14,501 |
Total Assets Total AssetsCr |
| Financial Year | Mar 2015 | 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 | 4,214 | 3,960 | 6,024 | 8,769 | 7,984 | 8,345 | 8,993 | 9,420 | 3,205 | 12,586 | 15,735 |
Investing Cash Flow Investing Cash FlowCr | -2,116 | -904 | -383 | -2,632 | -5,707 | -7,445 | -4,693 | -5,436 | -7,640 | -8,273 | -6,738 |
Financing Cash Flow Financing Cash FlowCr | -3,058 | -3,028 | -5,275 | -5,252 | -3,364 | 281 | -3,471 | -3,917 | 2,972 | -3,457 | -8,941 |
|
Free Cash Flow Free Cash FlowCr | 1,498 | 2,500 | 4,029 | 5,370 | 443 | -890 | 3,309 | 2,481 | -5,548 | 98 | 7,818 |
| 137.2 | 213.2 | 178.5 | 182.7 | 121.8 | 87.7 | 146.4 | 76.6 | 57.3 | 127.1 | 126.3 |
CFO To EBITDA CFO To EBITDA% | 74.6 | 87.7 | 91.4 | 112.7 | 82.6 | 92.4 | 124.2 | 62.2 | 42.8 | 88.0 | 102.0 |
| Financial Year | Mar 2015 | 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 | 49,325 | 45,202 | 63,669 | 74,102 | 78,319 | 34,480 | 60,189 | 69,137 | 69,203 | 1,19,108 | 1,20,160 |
Price To Earnings Price To Earnings | 16.4 | 24.2 | 18.9 | 15.4 | 12.0 | 3.7 | 9.8 | 5.6 | 12.3 | 12.0 | 9.7 |
Price To Sales Price To Sales | 0.8 | 0.9 | 1.3 | 1.4 | 1.0 | 0.5 | 1.1 | 0.8 | 0.5 | 0.9 | 0.8 |
Price To Book Price To Book | 1.4 | 1.2 | 1.6 | 1.8 | 1.7 | 0.7 | 1.1 | 1.1 | 1.1 | 1.6 | 1.4 |
| 11.3 | 11.1 | 10.0 | 9.4 | 8.2 | 4.4 | 9.1 | 5.0 | 11.5 | 9.7 | 9.0 |
Profitability Ratios Profitability Ratios |
| 20.7 | 19.0 | 24.9 | 25.1 | 22.1 | 21.6 | 23.8 | 24.4 | 11.6 | 19.0 | 18.4 |
| 9.3 | 8.7 | 13.6 | 14.3 | 12.7 | 12.5 | 12.6 | 16.3 | 5.1 | 10.7 | 10.9 |
| 5.1 | 3.6 | 7.0 | 8.8 | 8.6 | 13.1 | 10.7 | 13.3 | 3.8 | 7.4 | 8.8 |
| 10.3 | 8.8 | 13.2 | 16.5 | 20.8 | 19.2 | 12.9 | 21.4 | 9.2 | 13.5 | 15.8 |
| 9.0 | 5.1 | 8.6 | 11.5 | 14.2 | 19.3 | 11.6 | 19.2 | 8.6 | 12.9 | 14.7 |
| 4.4 | 3.1 | 5.8 | 7.8 | 9.6 | 12.7 | 7.6 | 12.7 | 5.2 | 7.9 | 9.4 |
Operational Ratios Operational Ratios |
Solvency Ratios Solvency Ratios |
Liquidity Ratios Liquidity Ratios |
### **Overview**
GAIL (India) Limited, established in 1984 and headquartered in New Delhi, is a **Maharatna Central Public Sector Enterprise** under the Ministry of Petroleum & Natural Gas. It is India’s **largest natural gas company**, with integrated operations across the entire natural gas value chain—spanning **trading, transmission, LPG & LNG, petrochemicals, city gas distribution (CGD), exploration & production (E&P), and renewable energy**. The company is a cornerstone of India’s energy infrastructure and a key driver in the nation’s transition to a gas-based economy.
---
### **Core Business Segments & Market Position**
#### 1. **Gas Transmission & Trading**
- Operates **~16,420 km** of natural gas pipeline network (as of May 2025), covering over two-thirds of India’s gas grid.
- Holds **~70% market share in gas transmission** and **over 50% in gas trading** domestically.
- A pioneer in digital transformation, first to launch an **online open-access portal** for pipeline capacity booking, processing over 14,250 requests in FY24.
- Actively developing the **National Gas Grid** to connect remote and eastern regions, enhancing energy security.
#### 2. **City Gas Distribution (CGD)**
- **Largest CGD operator in India**, authorized across **72 out of 307 Geographic Areas (GAs)**—the highest nationwide.
- Serves **~95.7 lakh domestic PNG consumers** and operates **over 3,100 CNG stations** (as of Aug 2025), having added over **12.28 lakh connections and 507 CNG stations** in FY25.
- Achieved **>54% market share** in combined CNG and domestic PNG sales, with total sales of **~15.4 MMSCM in FY25**.
- Operates through subsidiaries: **GAIL Gas Ltd., Bengal Gas, TNGCL**, and several JVs including **Aavantika Gas, MNGL, and Green Gas**.
#### 3. **Liquefied Natural Gas (LNG)**
- **Top 10 global LNG portfolio marketer**, managing a long-term portfolio of **~16.56 MMTPA** (60 MMSCMD), one of the largest in Asia.
- Sourcing diversified LNG from **USA, Qatar, Australia, Russia, and UAE**, including:
- 4.5 MMTPA from **Qatar Energy** (20-year SPA from 2028)
- 1 MMTPA from **Vitol Asia** and 0.5 MMTPA from **ADNOC Gas** (from 2026)
- **Imported a record 141 LNG cargoes in FY25**, supported by strong FOB procurement and optimization strategies.
#### 4. **LNG Shipping & Logistics**
- Expanding its **owned shipping fleet** to ensure supply chain security:
- Added **‘GAIL Sagar’** (Feb 2025) under a **14-year charter (longest in company history)**.
- New **174,000 m³ vessel** chartered from **K-Line (Japan)**, to begin operations in **2027**.
- Total fleet expected to reach **6 LNG carriers**, including GAIL Urja, Grace Emilia, and others.
- Uses **structured transactions** such as time swaps, FOB sales, and destination swaps to de-risk the portfolio and reduce costs.
#### 5. **LNG Infrastructure & Terminals**
- **Commercial operator of the 5 MMTPA Dabhol LNG Terminal** via **Konkan LNG Limited (KLL)**.
- **Breakwater commissioning completed (Aug 2025)**, enabling **year-round operations** and full capacity utilization.
- Also holds regasification capacity at:
- **Dahej (2.5 MMTPA tolling + 1.5 MMTPA at Dhamra Terminal)**.
- Developing **LNG dispensing infrastructure** through a new **₹650 crore LNG Retail vertical** along highways and mining zones.
#### 6. **Petrochemicals**
- Holds **~15% domestic market share** in polyethylene and **11.1% in sales**, with a total marketing portfolio of **1,090 KTA**:
- 810 KTA from **Pata Complex** (UP)
- 280 KTA from **Brahmaputra Cracker & Polymer Ltd (BCPL)** (Assam)
- **Revenue from petrochemicals**: **₹7,753 crore in FY24** (up 58% YoY).
- Launching **‘G-Pol’ brand** for polypropylene from upcoming **Usar and Pata plants**; exports expanded to **Ghana, Nigeria, Bhutan**.
- **Key upcoming projects**:
- **500 KTA Propane Dehydrogenation & Polypropylene (PDH-PP) plant at Usar, Maharashtra (commissioned 2025)** – **India’s first PDH plant**.
- **60 KTA PP plant at Pata**, **50 KTA Isopropanol (IPA) unit at Usar**.
- Revival of **1.25 KTA PTA plant** at GAIL Mangalore Petrochemicals Ltd.
#### 7. **Exploration & Production (E&P)**
- Participates in **13 E&P blocks**: 10 in **India**, 2 offshore in **Myanmar (A-1 & A-3)**, and 1 shale acreage in the **Eagle Ford Basin, USA** (via GAIL Global USA Inc).
- **Operates 3 Indian blocks**: Cambay and Barmer basins.
- Produces **~15.33 MMSCMD** from Myanmar, supplied via **SEAGP**, in which GAIL is an equity partner and receives dividends.
- Also holds equity in **Fayum Gas Company (Egypt)**, **National Gas Company (Egypt)**, and **China Gas Holdings Limited**.
#### 8. **Renewable Energy & Green Initiatives**
- **Installed renewable capacity**: 118 MW (wind) + 27 MW (solar) = **145 MW total**.
- **Green hydrogen**: 10 MW electrolyser at **Vijaipur (MP)** producing **4.3 TPD green H₂**, powered by a **20 MW solar plant** (under development).
- Pilot **hydrogen blending (up to 5% by volume)** in **Indore CGD network** via Aavantika Gas.
- **Collaborations** with CSIR-NCL, IITs, and LanzaTech on:
- **CO₂ utilization**
- **Liquid Organic Hydrogen Carriers (LOHCs)**
- **PEM electrolyzers & fuel cells**
- Developing **1G 500 KLPD bio-ethanol plant** and 1 MW **Na-ion battery with IIT Bombay**.
#### 9. **Compressed Biogas (CBG) & Biofuels**
- Investing **₹600 crore (~$72 million)** via TruAlt Bioenergy to build **10 CBG plants**, targeting **33 million kg/year** under the **SATAT initiative**.
- Constructing **first 5 TPD CBG plant in Ranchi**, using municipal solid waste.
- Issued **253 LoIs** to CBG producers for retail marketing partnerships.
---
### **Strategic Initiatives & Future Outlook**
#### 1. **Feedstock Diversification**
- Exploring **ethane import terminal** and **Very Large Ethane Carriers (VLECs)**.
- Signed MoU with **ONGC and Shell Energy India** for ethane import infrastructure.
- Assessing feasibility of a **greenfield ethane cracker in India** under “Make in India.”
#### 2. **Coal to Gas & Fertilizer Projects**
- **Talcher Fertilizers Limited (TFL)** JV with **CIL, RCF, FCIL** to produce:
- **2,200 MTPD ammonia**
- **3,850 MTPD urea**
- Project underway with 23% progress, financed with ₹9,560 crore.
- Evaluating **coal-to-SNG project in Bardhaman, West Bengal** with CIL.
#### 3. **Digital Transformation & Innovation**
- Migrating to **SAP S/4HANA** for real-time analytics and automation.
- First Indian company to adopt **e-BGs and e-SBLCs via SWIFT**.
- Developed **in-house LNG portal**, **IoT-based motor health monitoring**, and **UAS for pipeline surveillance**.
#### 4. **International Collaborations**
- **GAIL Global (USA)**: Secured 2.3 MMTPA at **Cove Point LNG terminal**.
- **GAIL Global Singapore**: Key hub for LNG trading and logistics.
- **Bharat Energy Office LLC (Moscow)**: Joint venture with Indian PSUs to explore Russian energy opportunities.
---
### **Financial & Operational Highlights (Latest Data – FY2024/25)**
| Metric | Value |
|------|-------|
| **Natural Gas Pipeline Network** | ~16,420 km |
| **CGD Geographical Areas** | 72 (largest in India) |
| **PNG Connections** | ~95.7 lakh |
| **CNG Stations** | >3,100 |
| **LNG Portfolio** | ~16.56 MMTPA |
| **LNG Cargoes Imported (FY25)** | 141 (record) |
| **LPG Processing Capacity** | 1.4 MMTPA |
| **Petrochemical Capacity** | 1,090 KTA |
| **Renewable Energy Capacity** | 145 MW |
| **Green H₂ Production** | 4.3 TPD |
| **CBG Target (Annual)** | 33 million kg |
---
### **Key Milestones & Achievements**
- **World’s first ship-to-ship (STS) LNG transfer with backhaul** conducted in June 2023 via US-sourced cargo near Gibraltar.
- Commissioned **India’s first Small-Scale LNG (SSLNG) Skid at Vijaipur**—a breakthrough in decentralized gas supply.
- First in India to blend **green hydrogen into CGD network**, supporting **National Hydrogen Energy Mission**.
- Acquired **JBF Petrochemicals** via NCLT (₹2,100 crore), expanding petrochemical footprint.
- **GAIL Bhuwan** and other LNG carriers part of strategic equity investment in **LNG Japonica Shipping Corporation (26% stake)**.