Valuation
Company Industry Analyst Rating MktCap
(US$bn)
Price Target
Price
Up/
down (%)
CORE EPS EPS Growth (%) PER (x) P/Bk (x) EV/EBITDA (x) Yield (%) ROAE (%)
FY21 FY22F FY23F FY22F FY23F FY22F FY23F FY22F FY23F FY22F FY22F FY22F
GAIL India Gas Transmission & Dist Satish KUMAR ADD 16.9 187 261 39.7% 13.9 27.0 8.8 94.1% (67.4%) 6.91 21.20 1.29 1.89 5.74 4.82% 17.9%
Gujarat Gas Gas Transmission & Dist Satish KUMAR ADD 4.3 451 642 42.3% 18.6 18.7 22.2 0.7% 18.7% 24.13 20.32 5.52 4.42 15.18 0.44% 25.6%
Indraprastha Gas Gas Transmission & Dist Satish KUMAR REDUCE 3.1 320 419 30.7% 16.8 21.5 23.4 28.1% 9.1% 14.93 13.68 2.96 2.83 11.20 1.12% 21.6%
Mahanagar Gas Gas Transmission & Dist Satish KUMAR REDUCE 1.5 1,126 1,397 24.1% 62.7 60.4 80.0 (3.7%) 32.3% 18.63 14.08 3.09 2.69 11.53 2.93% 17.5%
Petronet LNG Gas Transmission & Dist Satish KUMAR ADD 6.5 314 519 65.3% 19.6 22.7 20.0 15.8% (11.7%) 13.84 15.68 3.45 3.09 9.43 3.34% 49.8%