Indraprastha Gas COVER getmoneyrich.

com

Intrinsic Value 196.6 Overall Score

- Current Market Price Rs. 255.2 Parameters Earned Grade Max. Grade Score 100%
- By NCAPS Method Rs. 17.0 Overvalued - Low Price 3.9 5.0 77% 16.7%
- By Residual Income Model Rs. 136.5 - Future Growth 5.0 5.0 100% 16.7%
- By Ben Graham's Formula (TTM) Rs. 253.2 - Management 5.0 5.0 100% 16.7%
- By Earning Power Value (EPV) Rs. 64.1 - Profitability 4.4 5.0 88% 16.7%
- By Absolute PE Method Rs. 331.8 - Financial Health 3.9 5.0 78% 16.7%
- By Discounted Cash Flow Model Rs. 374.5 - No Bankruptcy Threat 5.0 5.0 100% 16.7%
- By Reproduction Cost Method Rs. 44.5 Good Score : 85%+, and also undervalued 90.7%

Per Share Data Per Share

- Market Cap (Cr.) Rs. 17,864.0 255.2 Low Price
5.00
- Enterprise Value (Cr.) Rs. 17,255.4 246.5
4.00
- Employed Capital (Cr.) Rs. 2,926.6 41.8
- Net Worth (Cr.) Rs. 2,926.6 41.8 No Bankruptcy 3.00
Future Growth
- PV of FCF Rs. 37,450.9 535.0 Threat
2.00

1.00
Growth Rates 0.00
- Average Inflation (Assumed) % 6.00% Long term
Higher the better
- FCF Growth (Next 10 Yr.) % 20.25%
- FCF Growth (Beyond 10th Yr.) % 4.00% Financial Health Management

- Reserves Growth (Last 10 Yr.) % 25.00%

- Income Growth (Last 10 Yr.) % 20.13%
- EBITDA Growth (Last 10 Yr.) % 12.02%
Profitability
- PAT Growth (Last 10 Yr.) % 14.50%
- Dividend Growth (Last 10 Yr.) % 25.00%
- EPS Growth (Last 10 Yr.) % 8.68% Simple Moving Average (SMA)
Lower the better
- Debt Growth (Last 10 Yr.) % 0.00% 298.6
- Expense Growth (Last 10 Yr.) % 21.61%

274.5 289.6 286.6

Efficiency
- Receivables Turnover 5.24
- Days Sales Outstanding 17.41
255.2
- Days Inventory Outstanding 6.60

Profitability
- PBDIT Margin 22.41%
- PBDIT Margin Note:
- PBIT Margin 18.46% - SMA - 3 Months Falling Trend in Price in Last 3 Months -7.02% DOWN
- PBIT Margin - SMA - 6 Months Falling Trend in Price in Last 6 Months -11.88% DOWN
- Net Profit Margin 14.61% - SMA - 9 Months Falling Trend in Price in Last 9 Months -14.53% DOWN
- Net Profit Margin - SMA - 12 Months Falling Trend in Price in Last 12 Months -10.96% DOWN

Key Indicator Ideal Score Financial Ratios TTM Mar 17 Min (10Yr) Max (10Yr)
- Piostroski F Score 8 6 to 9 - P/E 8.97 24.84 0.00 24.84
- Altman Z Score (manuf. cos.) 6.59 above 2.99 - EV/EBITDA 16.77 13.20 -0.03 16.77
- Altman Z Score (non-manuf. cos.) 9.34 above 2.6 - P/S 0.06 0.05 0.00 0.06
- P/BV 6.10 4.85 0.00 0.66
PB Ratio PE Ratio - P/FCF 15.36 15.17 -85.11 1.53
- FCF/S 0.25 0.25 -0.14 0.20
- Earnings Yield 4.9% 6.3% -2583.1% 54.6%
6.10 31.40 - ROE (RONW) 22.9% 19.5% 17.2% 30.0%
25.40 - ROCE 35.2% 35.2% 31.3% 57.4%
2.53 3.10 8.97 - ROA 22.9% 19.5% 16.3% 30.0%
- CROIC 39.7% 31.9% -16.8% 36.5%
- DEBT / EXPENSE 0.0% 0.0% 0.0% 22.5%
Current
5Yr Avg Current - DEBT / SALES 0.0% 0.0% 0.0% 16.1%
PB Sensex Industry
PB PE Sensex PE - DEBT / PAT 0.0% 0.0% 0.0% 127.0%
PB PE
Price History (10 Years)

400.00

350.00

300.00
265
250.00

200.00 214.11

150.00

112.02
100.00
59.70 74.61
50.00 21.71
23.04 47.86

0.00
Jul 08
Sep 08
Nov 08
Jan 09
Mar 09
May 09
Jul 09
Sep 09
Nov 09
Jan 10
Mar 10
May 10
Jul 10
Sep 10
Nov 10
Jan 11
Mar 11
May 11
Jul 11
Sep 11
Nov 11
Jan 12
Mar 12
May 12
Jul 12
Sep 12
Nov 12
Jan 13
Mar 13
May 13
Jul 13
Sep 13
Nov 13
Jan 14
Mar 14
May 14
Jul 14
Sep 14
Nov 14
Jan 15
Mar 15
May 15
Jul 15
Sep 15
Nov 15
Jan 16
Mar 16
May 16
Jul 16
Sep 16
Nov 16
Jan 17
Mar 17
May 17
Jul 17
Sep 17
Nov 17
Jan 18
Mar 18
May 18

Miscellenous Data

Price 255.20 Industry P/E Ratio 31.40 Income-TTM (Cr.) 4,592.14

52W High 334.95 P/E Ratio 8.97 EPS (TTM) 28.45

52W Loq 125.41 Price Growth (3Y-CAGR) 45.1% Dividend Yield (3Y-Avg) 2.2%

1 Year Change 20.4% Price Growth (5Y-CAGR) 36.6% Dividend Yield (5Y-Avg) 4.5%

1 Month Change -3.7% Price Growth (10Y-CAGR) 25.4% Dividend Yield (10Y-Avg) 7.3%

Market Cap 17,864.02 Shares Outstanding (Cr.) 70.00 Beta 0.90

Last Quarter Data

670.77 28.45
4,592

3,880 571.07 8.16

TTM LAST FY TTM LAST FY TTM LAST FY

TOTAL INCOME NET PROFIT EPS

RISING TREND RISING TREND RISING TREND