GAIL (India) Ltd

NSE: GAIL BSE: 532155

₹169.54

+2.58 (1.55%)

Thu, 22 Oct 2026, 06:33 pm

MTF 5xInvest in GAIL (India) Ltd with 5x Leverage Buy with MTF

Market Cap (in Cr)110724.67

PE Ratio11.28

Dividend3.27

Utilities

Gas Distributors

24.5K

GAIL (India) Financials

Income Statement Balance Sheet Cashflow

Particulars	Mar 2006	Mar 2007	Mar 2008	Mar 2009	Mar 2010	Mar 2011	Mar 2012	Mar 2013	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Mar 2025
Total revenue	148.70B	165.31B	188.20B	246.39B	269.29B	351.07B	439.26B	507.72B	614.90B	603.68B	520.53B	485.52B	544.96B	761.90B	725.18B	573.72B	927.70B	1.46T	1.33T	1.42T
Gross profit	32.22B	27.54B	37.71B	38.41B	54.69B	64.49B	74.49B	73.29B	76.37B	54.53B	43.98B	63.30B	76.63B	95.25B	82.14B	68.74B	147.01B	63.96B	128.70B	136.04B
Operating expenses (excl. COGS)	-959.60M	-1.38B	-999.90M	-1.16B	-8.25B	-7.46B	-11.53B	-10.22B	-15.29B	-12.48B	-9.89B	-10.29B	-9.13B	-11.07B	-9.83B	-13.19B	-14.26B	-15.27B	-17.46B	-17.69B
Selling/general/admin expenses, total	-2.70M	-500.00K	-100.00K	—	-7.61B	-5.74B	-10.17B	-7.86B	-8.07B	-8.97B	-7.42B	-7.79B	-7.99B	-9.57B	-11.28B	-13.32B	-13.18B	-14.16B	-16.47B	-18.22B
Research & development	-2.70M	-500.00K	-100.00K	—	-161.70M	-1.30M	-11.90M	-129.10M	-284.50M	-170.10M	-734.60M	-134.40M	-172.40M	-109.40M	-120.30M	-109.20M	-117.30M	-123.90M	-203.60M	-162.00M
Selling/general/admin expenses, other	—	—	—	—	-7.45B	-5.74B	-10.15B	-7.73B	-7.79B	-8.80B	-6.69B	-7.65B	-7.81B	-9.46B	-11.16B	-13.21B	-13.07B	-14.04B	-16.27B	-18.06B
Other operating expenses, total	-959.60M	-1.38B	-999.80M	-1.16B	-644.30M	-1.72B	-1.37B	-2.36B	-7.22B	-3.52B	-2.47B	-2.50B	-1.14B	-1.50B	1.45B	131.10M	-1.07B	-1.11B	-987.10M	533.10M
Operating income	31.26B	26.16B	36.71B	37.25B	46.44B	57.02B	62.95B	63.08B	61.08B	42.05B	34.10B	53.01B	67.50B	84.18B	72.31B	55.55B	132.75B	48.69B	111.24B	118.36B
Non-operating income, total	3.18B	4.47B	4.23B	5.48B	1.80B	945.50M	596.60M	2.50B	8.14B	2.88B	-4.61B	-1.17B	1.73B	14.13B	9.51B	4.56B	4.26B	8.79B	-2.11B	27.56B
Interest expense, net of interest capitalized	-1.33B	-1.20B	-1.48B	-2.29B	-3.83B	-3.46B	-3.66B	-4.37B	-6.69B	-6.52B	-6.86B	-5.02B	-3.27B	-1.67B	-3.09B	-1.68B	-1.99B	-3.67B	-7.19B	-7.48B
Interest capitalized	—	—	—	—	134.00M	1.17B	4.09B	6.40B	7.15B	8.38B	465.80M	515.70M	158.40M	153.60M	426.80M	1.87B	1.95B	4.42B	6.79B	7.24B
Non-operating income, excl. interest expenses	4.58B	5.60B	5.49B	7.88B	5.82B	4.82B	5.81B	10.33B	12.14B	11.05B	4.70B	5.54B	7.60B	14.84B	12.61B	6.34B	6.14B	11.97B	6.44B	8.56B
Non-operating interest income	2.37B	2.71B	2.74B	4.12B	2.22B	1.35B	1.76B	2.32B	3.13B	3.47B	3.39B	3.79B	3.29B	4.60B	2.37B	2.27B	2.38B	3.19B	3.43B	3.73B
Miscellaneous non-operating expense	2.21B	2.89B	2.75B	3.77B	3.60B	3.47B	4.05B	8.01B	9.00B	7.58B	1.30B	7.48B	2.75B	2.39B	9.81B	3.59B	3.05B	7.75B	1.61B	3.37B
Unusual income/expense	-75.17M	78.90M	217.50M	-118.40M	-190.60M	-420.00M	-1.55B	-3.45B	2.69B	-1.66B	-2.46B	-1.70B	-2.60B	955.70M	-3.00M	-99.70M	111.60M	488.30M	-1.35B	26.48B
Pretax income	34.43B	30.63B	40.95B	42.73B	48.24B	57.97B	63.55B	65.58B	69.22B	44.92B	29.49B	51.84B	69.23B	98.31B	81.82B	60.11B	137.01B	57.48B	109.13B	145.92B
Taxes	-10.20B	-5.38B	-13.33B	-14.82B	-15.31B	-18.16B	-19.54B	-22.41B	-21.95B	-14.21B	-10.91B	-18.09B	-21.23B	-32.78B	-9.14B	-15.83B	-31.60B	-16.60B	-26.92B	-36.33B
Non-controlling/minority interest	0	0	0	0	0	0	0	62.70M	-2.60M	4.90M	-51.70M	-57.60M	-59.80M	-70.30M	-925.90M	-64.70M	-475.60M	201.10M	-35.90M	-130.70M
After tax other income/expense	0	0	0	-10.00M	0	—	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Net income before discontinued operations	24.39B	25.45B	27.83B	28.26B	33.28B	40.21B	44.44B	43.74B	47.86B	31.60B	18.69B	33.69B	47.94B	65.46B	94.22B	61.36B	122.56B	56.16B	98.99B	124.50B
Net income	24.39B	25.45B	27.83B	28.26B	33.28B	40.21B	44.44B	43.74B	47.86B	31.60B	18.69B	33.68B	47.94B	65.46B	94.22B	61.36B	122.56B	56.16B	98.99B	124.50B
Dilution adjustment	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Preferred dividends	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Diluted net income available to common stockholders	24.39B	25.45B	27.83B	28.26B	33.28B	40.21B	44.44B	43.74B	47.86B	31.60B	18.69B	33.68B	47.94B	65.46B	94.22B	61.36B	122.56B	56.16B	98.99B	124.50B
Basic earnings per share (Basic EPS)	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Diluted earnings per share (Diluted EPS)	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
EBITDA	37.31B	32.38B	43.37B	44.46B	54.67B	65.80B	73.34B	76.26B	77.47B	56.31B	48.97B	68.35B	82.77B	100.65B	93.11B	77.22B	156.97B	76.65B	148.35B	158.46B
EBIT	31.26B	26.16B	36.71B	37.25B	46.44B	57.02B	62.95B	63.08B	61.08B	42.05B	34.10B	53.01B	67.50B	84.18B	72.31B	55.55B	132.75B	48.69B	111.24B	118.36B
Total operating expenses	-117.44B	-139.15B	-151.49B	-209.14B	-222.86B	-294.04B	-376.31B	-444.64B	-553.81B	-561.64B	-486.43B	-432.50B	-477.46B	-677.72B	-652.87B	-518.17B	-794.95B	-1.41T	-1.22T	-1.30T
Prepaid expenses	55.16B	19.33B	20.67B	36.86B	44.18B	33.61B	34.14B	—	—	—	—	717.10M	881.00M	991.20M	1.95B	2.07B	1.55B	2.46B	1.15B	1.31B
Deferred income, current	—	—	—	—	—	—	—	—	1.73B	14.85B	19.23B	7.09B	7.49B	6.24B	5.77B	4.97B	5.88B	6.11B	7.12B	5.72B
Capital and operating lease obligations	0	0	0	0	54.70M	0	0	0	0	0	8.40M	8.50M	8.50M	8.70M	4.53B	10.02B	10.02B	11.18B	23.31B	42.38B
Operating lease liabilities	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—
Deferred tax liabilities	14.29B	14.50B	13.85B	15.51B	16.54B	23.17B	41.15B	56.03B	60.67B	66.81B	48.25B	43.45B	50.39B	65.10B	40.39B	40.88B	41.99B	43.95B	41.36B	42.60B
Deferred income, non-current	0	0	0	0	0	0	0	0	0	0	0	223.00M	615.20M	1.48B	2.46B	3.45B	4.47B	4.86B	5.60B	6.92B
Minority interest	0	0	738.00M	1.67B	2.30B	5.47B	9.82B	14.57B	17.59B	17.58B	272.40M	330.00M	389.20M	459.50M	870.40M	974.90M	1.91B	1.80B	1.99B	2.43B
Change in accrued expenses	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—
Common dividends paid	-11.60B	-9.66B	-5.99B	-12.24B	-7.42B	-11.09B	-12.53B	-14.30B	-14.99B	-13.32B	-8.40B	-17.63B	-21.07B	-20.89B	-39.61B	-22.38B	-39.95B	-30.69B	-36.21B	-42.75B
Preferred dividends paid	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0

Particulars	Mar 2006	Mar 2007	Mar 2008	Mar 2009	Mar 2010	Mar 2011	Mar 2012	Mar 2013	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Mar 2025
Total revenue	148.70B	165.31B	188.20B	246.39B	269.29B	351.07B	439.26B	507.72B	614.90B	603.68B	520.53B	485.52B	544.96B	761.90B	725.18B	573.72B	927.70B	1.46T	1.33T	1.42T
Gross profit	32.22B	27.54B	37.71B	38.41B	54.69B	64.49B	74.49B	73.29B	76.37B	54.53B	43.98B	63.30B	76.63B	95.25B	82.14B	68.74B	147.01B	63.96B	128.70B	136.04B
Operating expenses (excl. COGS)	-959.60M	-1.38B	-999.90M	-1.16B	-8.25B	-7.46B	-11.53B	-10.22B	-15.29B	-12.48B	-9.89B	-10.29B	-9.13B	-11.07B	-9.83B	-13.19B	-14.26B	-15.27B	-17.46B	-17.69B
Selling/general/admin expenses, total	-2.70M	-500.00K	-100.00K	—	-7.61B	-5.74B	-10.17B	-7.86B	-8.07B	-8.97B	-7.42B	-7.79B	-7.99B	-9.57B	-11.28B	-13.32B	-13.18B	-14.16B	-16.47B	-18.22B
Research & development	-2.70M	-500.00K	-100.00K	—	-161.70M	-1.30M	-11.90M	-129.10M	-284.50M	-170.10M	-734.60M	-134.40M	-172.40M	-109.40M	-120.30M	-109.20M	-117.30M	-123.90M	-203.60M	-162.00M
Selling/general/admin expenses, other	—	—	—	—	-7.45B	-5.74B	-10.15B	-7.73B	-7.79B	-8.80B	-6.69B	-7.65B	-7.81B	-9.46B	-11.16B	-13.21B	-13.07B	-14.04B	-16.27B	-18.06B
Other operating expenses, total	-959.60M	-1.38B	-999.80M	-1.16B	-644.30M	-1.72B	-1.37B	-2.36B	-7.22B	-3.52B	-2.47B	-2.50B	-1.14B	-1.50B	1.45B	131.10M	-1.07B	-1.11B	-987.10M	533.10M
Operating income	31.26B	26.16B	36.71B	37.25B	46.44B	57.02B	62.95B	63.08B	61.08B	42.05B	34.10B	53.01B	67.50B	84.18B	72.31B	55.55B	132.75B	48.69B	111.24B	118.36B
Non-operating income, total	3.18B	4.47B	4.23B	5.48B	1.80B	945.50M	596.60M	2.50B	8.14B	2.88B	-4.61B	-1.17B	1.73B	14.13B	9.51B	4.56B	4.26B	8.79B	-2.11B	27.56B
Interest expense, net of interest capitalized	-1.33B	-1.20B	-1.48B	-2.29B	-3.83B	-3.46B	-3.66B	-4.37B	-6.69B	-6.52B	-6.86B	-5.02B	-3.27B	-1.67B	-3.09B	-1.68B	-1.99B	-3.67B	-7.19B	-7.48B
Interest capitalized	—	—	—	—	134.00M	1.17B	4.09B	6.40B	7.15B	8.38B	465.80M	515.70M	158.40M	153.60M	426.80M	1.87B	1.95B	4.42B	6.79B	7.24B
Non-operating income, excl. interest expenses	4.58B	5.60B	5.49B	7.88B	5.82B	4.82B	5.81B	10.33B	12.14B	11.05B	4.70B	5.54B	7.60B	14.84B	12.61B	6.34B	6.14B	11.97B	6.44B	8.56B
Non-operating interest income	2.37B	2.71B	2.74B	4.12B	2.22B	1.35B	1.76B	2.32B	3.13B	3.47B	3.39B	3.79B	3.29B	4.60B	2.37B	2.27B	2.38B	3.19B	3.43B	3.73B
Miscellaneous non-operating expense	2.21B	2.89B	2.75B	3.77B	3.60B	3.47B	4.05B	8.01B	9.00B	7.58B	1.30B	7.48B	2.75B	2.39B	9.81B	3.59B	3.05B	7.75B	1.61B	3.37B
Unusual income/expense	-75.17M	78.90M	217.50M	-118.40M	-190.60M	-420.00M	-1.55B	-3.45B	2.69B	-1.66B	-2.46B	-1.70B	-2.60B	955.70M	-3.00M	-99.70M	111.60M	488.30M	-1.35B	26.48B
Pretax income	34.43B	30.63B	40.95B	42.73B	48.24B	57.97B	63.55B	65.58B	69.22B	44.92B	29.49B	51.84B	69.23B	98.31B	81.82B	60.11B	137.01B	57.48B	109.13B	145.92B
Taxes	-10.20B	-5.38B	-13.33B	-14.82B	-15.31B	-18.16B	-19.54B	-22.41B	-21.95B	-14.21B	-10.91B	-18.09B	-21.23B	-32.78B	-9.14B	-15.83B	-31.60B	-16.60B	-26.92B	-36.33B
Non-controlling/minority interest	0	0	0	0	0	0	0	62.70M	-2.60M	4.90M	-51.70M	-57.60M	-59.80M	-70.30M	-925.90M	-64.70M	-475.60M	201.10M	-35.90M	-130.70M
After tax other income/expense	0	0	0	-10.00M	0	—	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Net income before discontinued operations	24.39B	25.45B	27.83B	28.26B	33.28B	40.21B	44.44B	43.74B	47.86B	31.60B	18.69B	33.69B	47.94B	65.46B	94.22B	61.36B	122.56B	56.16B	98.99B	124.50B
Net income	24.39B	25.45B	27.83B	28.26B	33.28B	40.21B	44.44B	43.74B	47.86B	31.60B	18.69B	33.68B	47.94B	65.46B	94.22B	61.36B	122.56B	56.16B	98.99B	124.50B
Dilution adjustment	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Preferred dividends	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Diluted net income available to common stockholders	24.39B	25.45B	27.83B	28.26B	33.28B	40.21B	44.44B	43.74B	47.86B	31.60B	18.69B	33.68B	47.94B	65.46B	94.22B	61.36B	122.56B	56.16B	98.99B	124.50B
Basic earnings per share (Basic EPS)	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Diluted earnings per share (Diluted EPS)	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
EBITDA	37.31B	32.38B	43.37B	44.46B	54.67B	65.80B	73.34B	76.26B	77.47B	56.31B	48.97B	68.35B	82.77B	100.65B	93.11B	77.22B	156.97B	76.65B	148.35B	158.46B
EBIT	31.26B	26.16B	36.71B	37.25B	46.44B	57.02B	62.95B	63.08B	61.08B	42.05B	34.10B	53.01B	67.50B	84.18B	72.31B	55.55B	132.75B	48.69B	111.24B	118.36B
Total operating expenses	-117.44B	-139.15B	-151.49B	-209.14B	-222.86B	-294.04B	-376.31B	-444.64B	-553.81B	-561.64B	-486.43B	-432.50B	-477.46B	-677.72B	-652.87B	-518.17B	-794.95B	-1.41T	-1.22T	-1.30T
Prepaid expenses	55.16B	19.33B	20.67B	36.86B	44.18B	33.61B	34.14B	—	—	—	—	717.10M	881.00M	991.20M	1.95B	2.07B	1.55B	2.46B	1.15B	1.31B
Deferred income, current	—	—	—	—	—	—	—	—	1.73B	14.85B	19.23B	7.09B	7.49B	6.24B	5.77B	4.97B	5.88B	6.11B	7.12B	5.72B
Capital and operating lease obligations	0	0	0	0	54.70M	0	0	0	0	0	8.40M	8.50M	8.50M	8.70M	4.53B	10.02B	10.02B	11.18B	23.31B	42.38B
Operating lease liabilities	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—
Deferred tax liabilities	14.29B	14.50B	13.85B	15.51B	16.54B	23.17B	41.15B	56.03B	60.67B	66.81B	48.25B	43.45B	50.39B	65.10B	40.39B	40.88B	41.99B	43.95B	41.36B	42.60B
Deferred income, non-current	0	0	0	0	0	0	0	0	0	0	0	223.00M	615.20M	1.48B	2.46B	3.45B	4.47B	4.86B	5.60B	6.92B
Minority interest	0	0	738.00M	1.67B	2.30B	5.47B	9.82B	14.57B	17.59B	17.58B	272.40M	330.00M	389.20M	459.50M	870.40M	974.90M	1.91B	1.80B	1.99B	2.43B
Change in accrued expenses	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—
Common dividends paid	-11.60B	-9.66B	-5.99B	-12.24B	-7.42B	-11.09B	-12.53B	-14.30B	-14.99B	-13.32B	-8.40B	-17.63B	-21.07B	-20.89B	-39.61B	-22.38B	-39.95B	-30.69B	-36.21B	-42.75B
Preferred dividends paid	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0