Let's break down GAIL (India) Ltd. (GAIL) — from its financial performance to how the market is valuing the stock.
GAIL Revenue Trend
Year-over-year, GAIL (India) Ltd. grew revenue by 6.7% — from ₹1,34,507 Cr in FY2024 to ₹1,43,559 Cr in FY2025.
Revenue compounded at 9.0% annually over 10 years for GAIL (India) Ltd.. It's a reasonable growth rate that's roughly kept pace with the broader market.
With a top line of ₹1,43,559 Cr, GAIL (India) Ltd. operates at a major scale within the gas sector.
| Year | Revenue | YoY % |
|---|---|---|
| FY2025 | ₹1,43,559 Cr | +6.7% |
| FY2024 | ₹1,34,507 Cr | -8.6% |
| FY2023 | ₹1,47,203 Cr | +56.5% |
| FY2022 | ₹94,046 Cr | +60.8% |
| FY2021 | ₹58,492 Cr | — |
View GAIL (India) Ltd.'s full 10-year revenue trend with CAGR analysis →
GAIL Profitability
Year-over-year, net profit grew 25.9% from ₹9,903 Cr to ₹12,463 Cr in FY2025 for GAIL (India) Ltd..
Net margin expanded to 8.7% in FY2025, up from 7.4% a year prior.
Looking at per-share numbers, diluted EPS was ₹18.93 in FY2025 — up from ₹15.06.
Is GAIL Undervalued
The P/E Ratio model estimates an intrinsic value of ₹196, implying a 15.0% upside from the current price.
GAIL (India) Ltd. shares are currently trading at ₹170.50.
Craytheon also calculates intrinsic value using the EPS Growth and DCF models. The full breakdown with assumptions is available in the detailed analysis.
| Model | Est. Fair Value | vs. Current Price |
|---|---|---|
| P/E Ratio | ₹196 | 15.0% upside to fair value |
| EPS Growth | Upgrade | Upgrade |
| DCF | Upgrade | Upgrade |
See all valuation models for GAIL (India) Ltd. with detailed assumptions →
GAIL Shareholding Pattern
A stable promoter holding of 51.9% over 4 quarters suggests the management group is comfortable with its position.
Foreign investors held 13.0% of the company as of March 2026, down year-over-year from 14.9%.
Domestic institutional investors (DIIs) held 20.6% as of March 2026, up from 19.0% a year ago.
| Quarter | Promoter | FII | DII | Public |
|---|---|---|---|---|
| Mar 2026 | 51.9% | 13.0% | 20.6% | 7.0% |
| Dec 2025 | 51.9% | 14.1% | 19.9% | 6.7% |
| Sep 2025 | 51.9% | 13.7% | 20.0% | 6.9% |
| Jun 2025 | 51.9% | 14.9% | 19.0% | 6.7% |
Track quarterly shareholding changes for GAIL (India) Ltd. →
GAIL Balance Sheet
Proportional view as of 12 Jun 2026. Hover blocks for details.
Assets
Liabilities & Equity
FY2025 total assets: ₹1,331.49B (up 6.8% YoY from ₹1,247.17B).
Top categories: Property, Plant & Equipment (57.7%), Investments (17.1%), Other Assets (8.9%).
Of the ₹1,331.49B in liabilities and equity, 64.0% is shareholder equity, 16.2% is interest-bearing debt, and 19.8% is operating liabilities. Over the year, debt is down 0.9% and equity is up 10.4%.
Balance sheet composition — FY 2025
| Category | Value |
|---|---|
| Cash & ST Investments | 27.21B |
| Receivables | 94.36B |
| Inventories | 62.50B |
| Property, Plant & Equipment | 767.74B |
| Investments | 227.65B |
| Intangibles & Goodwill | 33.25B |
| Other Assets | 118.79B |
| Category | Value |
|---|---|
| Equity | 852.40B |
| Short-term Debt | 65.76B |
| Long-term Debt | 150.19B |
| Trade Payables | 77.60B |
| Other Liabilities | 185.53B |
GAIL — The Bottom Line
What should investors take away from GAIL (India) Ltd.'s (GAIL) latest numbers? Here's the summary.
Revenue of ₹1,43,559 Cr in FY2025, up 6.7% year-over-year.
Long-term revenue has been compounding at 9.0% annually over 10 years.
The company is profitable, with a net margin of 8.7% and net income of ₹12,463 Cr.
The P/E Ratio model implies 15.0% upside to fair value from the current price. The remaining two models are worth cross-checking before drawing a conclusion — sign up to see the full analysis.
Unlock Full Analysis
For the complete 10-year financial history with interactive charts and growth analysis, explore GAIL (India) Ltd.'s detailed profile on Craytheon.