Beruflich Dokumente
Kultur Dokumente
1. Abstract
1
Indraprastha Gas Limited
2. Introduction
Milestones so far: -
Incorporated in 1998
Started with 9 CNG stations & 1000 PNG consumers
Crossed 100 stations in 2003
Maiden dividend in FY 2002-03
Completed 12” steel pipeline in December 2002
IPO listing on 26th December 2003
Two stations commissioned in Noida in December 2004
2
Indraprastha Gas Limited
No of Shares % Of Share
S. No. Category
Held Holding
A PROMOTERS HOLDING
1. Promoters*
- Indian Promoters 63,000,080 45.00%
- Foreign Promoters - -
2. Persons acting in Concert # - -
Sub-Total 63,000,080 45.00%
NON- PROMOTER
B
HOLDINGS
1. Institutional Investors
a) Mutual Funds and UTI 15,049,192 10.75%
Banks, Financial Institution,
Insurance Companies
b) (Central/ State Government 11,071,850 7.91%
Institutions/ Non -
Government Institutions
c) FIIs 31,491,582 22.49%
Sub-Total 57,612,624 41.15%
C OTHERS
1. Private Corporate Bodies 3,306,271 2.36%
2. Indian Public 15,306,677 10.93%
3. NRIs / OCBs 314,840 0.22%
4. Foreign Companies - -
D Any other:
(i) Trusts 4,405 -
(ii) HUF 358,241 0.26%
(iii) Clearing Members (NSDL 97,022 0.07%
3
Indraprastha Gas Limited
& CDSL)
Sub-Total 19,387,456 13.85%
GRAND TOTAL 140,000,160 100%
Notes:
Total Foreign Shareholding No of Shares
% of Share Holding
includes: Held
Non Resident Indians 314,840 0.22%
Overseas Corporates -
Foreign Nationals -
FII's 31,491,582 22.49%
TOTAL 31,806,422 22.72%
ADR/GDR - NIL
No. of Shares
% of Share holding
Held
Person acting in concert - 0.00%
- 0.00%
TOTAL - 0.00%
4
Indraprastha Gas Limited
4. Financials
a. Statements
Following are the financial statements for Indraprastha Gas Ltd. The financial
sound status of the company is easily sensed by the figures reflecting in the
financial statements.
As on 31-Mar-05 Rs mn %OI
Net Sales 4580.51 98.72
Operating Income (OI) 4640.05 100
OPBDIT 1999.04 43.08
OPBDT 1876.8 40.45
OPBT 1395.38 30.07
Non-Operating Income 15.93 0.34
Extraordinary/Prior Period -13.96 -0.3
Tax 470.5 10.14
Profit after tax(PAT) 926.85 19.98
Cash Profit 1408.27 30.35
Dividend-Equity 280 6.03
5
Indraprastha Gas Limited
Assets Rs mn %BT
Gross Block 4774.47 97.04
Net Block 3436.34 69.84
Capital WIP 310.28 6.31
Investments 0 0
Inventory 180.48 3.67
Receivables 118.31 2.4
Other Current Assets 874.9 17.78
Balance Sheet Total(BT) 4920.32 100
Liabilities Rs mn %BT
Equity Share Capital 1400 28.45
Reserves 1724.68 35.05
Total Debt 515.17 10.47
Creditors and Acceptances 564.33 11.47
Other current liabilities/ provision 716.13 14.55
Balance Sheet Total (BT) 4920.32 100
6
Indraprastha Gas Limited
7
Indraprastha Gas Limited
8
Indraprastha Gas Limited
b. Notes:
9
Indraprastha Gas Limited
1.4 Depreciation
Depreciation is charged on a pro-rata basis on the straight line method
over the estimated useful lives of the assets determined as follows:
10
Indraprastha Gas Limited
*The Company has during the current year revised the estimated useful
life of signages to 10 years. This has resulted in an additional depreciation
charge of Rs. 4,210,765 in the current year.
Assets costing Rs. 5,000 or less are fully depreciated in the year of
purchase. Rates of depreciation are equal to or more than Schedule XIV
to the Companies Act, 1956.
1.5 Investments
Current investments are stated at the lower of cost and fair value.
1.6 Inventories
i. Stores are valued at lower of cost on First In First Out (FIFO) basis or Net
Realisable Value.
ii. Stock of CNG in cascades and Natural Gas in pipelines have been valued
at lower of cost on First In First Out (FIFO) basis or Net Realisable Value.
iii. Management has estimated the closing stock of Natural Gas in pipelines
on a volumetric basis. This being the first year of such estimation, the
impact on consumption of natural gas and profit for the year is not
material.
11
Indraprastha Gas Limited
1.12 Taxation
Income tax expense comprises current tax (that is amount of tax for the
period determined in accordance with the Income-tax Act, 1961) and
deferred tax charge or credit (reflecting the tax effects of timing difference
between accounting income and taxable income for the period). The
deferred tax charge or credit and the corresponding deferred tax liability or
deferred tax asset are recognised using the tax rates that have been
enacted or substantially enacted by the Balance Sheet date. Deferred tax
assets are recognised only to the extent there is reasonable certainty of
realisation.
Such assets are reviewed at each Balance Sheet date to reassess
realisation. Where there are unabsorbed depreciation and carry forward
12
Indraprastha Gas Limited
losses under tax laws, deferred tax assets are recognised only if there is
virtual certainty supported by convincing evidence that such deferred tax
assets can be realised in future.
2. Segment Reporting:
The Company operates in a single segment of Natural Gas Business.
In view of the Accounting Standard Interpretation issued by the Institute of
Chartered Accountants of India for companies operating in single
segment, the disclosure requirements as per Accounting Standard 17
Segment Reporting are not applicable to the Company.
4. Cash and cash equivalents represent cash and bank balances and short-
term investments. Cash and bank balances include Rs. 878,137 (previous
year Rs. Nil) lying with bank pertaining to unclaimed dividend.
13
Indraprastha Gas Limited
5. The above Cash Flow Statement has been prepared under the indirect
Method as set out in the Accounting Standard-3 on Cash Flow Statements
issued by the Institute of Chartered Accountants of India.
14
Indraprastha Gas Limited
5. Summary of financials:
Share Statistics:
15
Indraprastha Gas Limited
Indraprastha Gas Ltd (IGL) is a city gas distribution (CGD) company, operating in
the national capital territory (NCT) region of Delhi. With just 3% penetration of
CNG within the private vehicles segment (92% of FY06 revenues) and 1%
penetration of PNG within the domestic household segment (8%) in the NCT
region, there is huge potential for growth going forward. IGL is foraying into
newer markets surrounding the NCT region (Greater Noida and Ghaziabad).
Considering the economical and environmental advantages of both CNG and
PNG over conventional sources of fuel, I believe IGL will be a key beneficiary of
an increasing customer base for these fuels.
IGL's revenues are expected to grow at a CAGR of 14.5% over FY06-08 and
PAT is expected to grow at a CAGR of 18.2% over the same period. Its PNG
business is expected to grow at a CAGR of 60% (in volume terms) over FY06-
08E, clearly outpacing the 9% CAGR growth in CNG (volume terms) over the
same period IGL is currently debt-free, and is generating an RoCE of 41.8% and
RoE of 28.2% for FY06E. The company is expected to generate better returns
going forward as it penetrates further in the NCT region of Delhi and obtains
better efficiency in its operations. IGL's operating margins are expected to
improve from 40.9% in FY06E to 43.2% in FY08E.
16
Indraprastha Gas Limited
The following facts and figures make IGL a healthy company and show
tremendous growth prospects in 5 years:
17
Indraprastha Gas Limited
Currently, there are around 800,000 - 1 mn private cars running in Delhi, of which
only 30,000 cars have converted to CNG (3%). With CNG becoming increasingly
prefer red due to its inherent cost and environmental benefits, we believe that
more and more private car owners would convert to CNG. This argument is
supported by the fact that leading passenger car manufacturers (Maruti, Tata
Motors, etc) in India are introducing CNG variant models. IGL is expanding its
retail outlets (currently 146 CNG stations) and is also planning a tie-up with
BPCL for supplying CNG to consumers at their retail outlets. The company
expects around 20,000-22,000 cars to be converted every year going forward.
The 9% CAGR growth in CNG revenues of IGL over FY06EFY08E would be
mainly led by increased private car conversions to CNG variant and to a small
extent by the conversion of buses and autos to CNG variant.
18
Indraprastha Gas Limited
19
Indraprastha Gas Limited
20
Indraprastha Gas Limited
21
Indraprastha Gas Limited
22
Indraprastha Gas Limited
23
Indraprastha Gas Limited
c. Geographical limitations:
IGL's operations are currently restricted to the NCT region of Delhi. Any
macro factors affecting the NCT region could have an impact on IGL's
operations.
The company should diversify into newer markets of Greater Noida,
Ghaziabad, Sonepat and Panipat.
24
Indraprastha Gas Limited
8. Conclusion:
Indraprastha Gas Ltd (IGL) is the sole supplier of compressed natural gas (CNG)
and piped natural gas (PNG) in the national capital territory (NCT) region of Delhi
Consider ing the inherent economical and environmental advantages of both
CNG and PNG over conventional fuels like petrol, diesel and LPG, demand for
these fuels is expected to accelerate going forward.
There is no competitor for IGL within the NCT region due to licensing
requirement and unavailability of firm gas allocations; hence any incremental
demand for PNG or CNG in this region would directly benefit IGL. The company
is also awaiting the Supreme Court's decision on light commercial vehicles'
(LCV) conversion to CNG variants, which would be a good medium-term revenue
trigger.
IGL, co-promoted by GAIL and BPCL, has a distinction of operating a low risk-
high return business model. The company is also foraying into new markets of
Greater Noida, Ghaziabad, Sonepat and Panipat, thus expanding its presence
around the NCT region.
25
Indraprastha Gas Limited
9. References:
2. CIMA books
3. www.bharatpetroleum.org
4. www.equitymaster.com
5. www.myiris.com
6. www.sebiedifar.nic.in
26