Stock PETRONET PETRONET LNG LIMITED
Add to a list
To use this feature you must be a member
Log inSign up

Financials Petronet LNG Limited

Equities

PETRONET

INE347G01014

Oil & Gas Transportation Services

Market Closed - NSE India S.E.
Other stock markets
 07:43:48 2024-04-26 am EDT 		5-day change 1st Jan Change
308.6 INR +2.00% Intraday chart for Petronet LNG Limited +2.83% +38.63%
Apr. 22 Petronet LNG Limited Appoints Raian Nogi Karanjawala as Independent Director Additional Director CI
Feb. 08 India's Petronet to begin shipping LNG to Sri Lanka in 2025 RE

Valuation

Fiscal Period: March 2019 2020 2021 2022 2023 2024 2025 2026
Capitalization 1 377,325 299,550 336,975 290,625 343,275 462,975 - -
Enterprise Value (EV) 1 74,052 284,332 282,028 239,211 276,505 404,361 409,925 401,641
P/E ratio 17.5 x 11.1 x 11.4 x 8.67 x 10.6 x 13.4 x 13.1 x 12.6 x
Yield 1.79% 6.26% 5.12% 5.94% 4.37% 3.9% 3.98% 4.17%
Capitalization / Revenue 0.98 x 0.84 x 1.29 x 0.67 x 0.57 x 0.85 x 0.83 x 0.8 x
EV / Revenue 0.19 x 0.8 x 1.08 x 0.55 x 0.46 x 0.74 x 0.73 x 0.69 x
EV / EBITDA 2.25 x 7.13 x 6 x 4.55 x 5.69 x 7.87 x 7.65 x 7.05 x
EV / FCF 3.74 x 10.1 x 8.09 x 7.04 x 18.9 x 16.3 x 18.4 x 20.6 x
FCF Yield 26.7% 9.93% 12.4% 14.2% 5.3% 6.13% 5.45% 4.85%
Price to Book 3.75 x 2.73 x 2.89 x 2.16 x 2.3 x 2.77 x 2.5 x 2.26 x
Nbr of stocks (in thousands) 1,500,000 1,500,000 1,500,000 1,500,000 1,500,000 1,500,000 - -
Reference price 2 251.6 199.7 224.6 193.8 228.8 308.6 308.6 308.6
Announcement Date 5/15/19 6/29/20 6/8/21 5/11/22 5/3/23 - - -
1INR in Million2INR
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: March 2019 2020 2021 2022 2023 2024 2025 2026
Net sales 1 383,954 354,520 260,229 431,686 598,994 543,332 560,440 580,865
EBITDA 1 32,934 39,895 46,995 52,523 48,560 51,385 53,567 56,983
EBIT 1 28,822 32,133 39,154 44,839 40,914 43,600 45,197 47,110
Operating Margin 7.51% 9.06% 15.05% 10.39% 6.83% 8.02% 8.06% 8.11%
Earnings before Tax (EBT) 1 32,336 31,106 39,676 44,738 43,345 46,581 47,504 49,174
Net income 1 21,554 26,976 29,494 33,524 32,399 34,721 35,541 36,717
Net margin 5.61% 7.61% 11.33% 7.77% 5.41% 6.39% 6.34% 6.32%
EPS 2 14.37 17.98 19.66 22.35 21.60 23.06 23.48 24.45
Free Cash Flow 1 19,787 28,223 34,864 33,998 14,650 24,792 22,331 19,464
FCF margin 5.15% 7.96% 13.4% 7.88% 2.45% 4.56% 3.98% 3.35%
FCF Conversion (EBITDA) 60.08% 70.74% 74.19% 64.73% 30.17% 48.25% 41.69% 34.16%
FCF Conversion (Net income) 91.8% 104.62% 118.21% 101.42% 45.22% 71.4% 62.83% 53.01%
Dividend per Share 2 4.500 12.50 11.50 11.50 10.00 12.03 12.28 12.86
Announcement Date 5/15/19 6/29/20 6/8/21 5/11/22 5/3/23 - - -
1INR in Million2INR
Estimates

Income Statement Evolution (Quarterly data)

Fiscal Period: March 2020 S1 2021 S1 2021 Q3 2021 Q4 2022 Q1 2022 Q2 2022 S1 2022 Q3 2022 Q4 2023 Q1 2023 Q2 2023 Q3 2023 Q4 2024 Q1 2024 Q2 2024 Q3 2024 Q4
Net sales 1 179,746 111,194 73,282 75,753 85,979 108,131 - 125,972 111,604 142,638 159,857 157,759 138,739 116,560 121,219 132,084 134,844
EBITDA 1 21,844 22,732 13,353 10,911 10,543 12,968 23,511 17,322 11,691 10,644 11,730 16,754 9,430 11,818 11,297 12,255 12,678
EBIT 1 - - 11,428 8,883 8,627 11,033 - 15,385 9,794 8,732 9,807 14,830 7,545 9,899 10,086 10,027 10,639
Operating Margin - - 15.59% 11.73% 10.03% 10.2% - 12.21% 8.78% 6.12% 6.14% 9.4% 5.44% 8.49% 8.32% 7.59% 7.89%
Earnings before Tax (EBT) 1 - - 11,724 8,561 8,512 11,055 - 15,328 9,844 9,371 9,939 15,856 8,180 10,621 9,346 11,279 11,572
Net income 1 16,634 - 8,785 6,234 6,357 8,230 - 11,435 7,501 7,009 7,442 11,805 6,142 7,898 7,604 8,405 8,546
Net margin 9.25% - 11.99% 8.23% 7.39% 7.61% - 9.08% 6.72% 4.91% 4.66% 7.48% 4.43% 6.78% 6.27% 6.36% 6.34%
EPS 2 11.09 - 5.860 4.160 4.240 5.490 - 7.620 5.000 4.670 4.960 7.870 4.090 5.270 4.777 5.344 5.720
Dividend per Share - - - - - - - - - - - - - - - - -
Announcement Date 10/29/19 11/11/20 2/11/21 6/8/21 8/13/21 11/9/21 11/9/21 2/9/22 5/11/22 8/5/22 11/9/22 1/20/23 5/3/23 7/31/23 - - -
1INR in Million2INR
Estimates

Balance Sheet Analysis

Fiscal Period: March 2019 2020 2021 2022 2023 2024 2025 2026
Net Debt 1 - - - - - - - -
Net Cash position 1 303,273 15,218 54,947 51,414 66,770 58,614 53,051 61,334
Leverage (Debt/EBITDA) - - - - - - - -
Free Cash Flow 1 19,787 28,223 34,864 33,998 14,650 24,792 22,331 19,465
ROE (net income / shareholders' equity) 21.8% 25.7% 26.1% 26.7% 22.8% 21.7% 20.1% 18.9%
ROA (Net income/ Total Assets) 14% 16% 15.7% 16.7% 14.9% 14.3% 14.1% 12.5%
Assets 1 153,696 168,919 188,158 200,259 217,709 242,607 252,691 293,816
Book Value Per Share 2 67.10 73.00 77.70 89.50 99.60 112.0 124.0 137.0
Cash Flow per Share 2 13.20 19.10 23.70 23.10 16.80 31.60 25.50 26.90
Capex 1 1,627 408 728 723 10,549 15,979 30,514 36,361
Capex / Sales 0.42% 0.12% 0.28% 0.17% 1.76% 2.94% 5.44% 6.26%
Announcement Date 5/15/19 6/29/20 6/8/21 5/11/22 5/3/23 - - -
1INR in Million2INR
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Year-on-year evolution of the Yield

Change in Enterprise Value/EBITDA

Ratings for Petronet LNG Limited

Trading Rating
Investor Rating
ESG Refinitiv
C
More Ratings

EPS Revisions

Estimates Revisions

Quarterly earnings - Rate of surprise

Company calendar

Sector LNG Transportation & Storage

1st Jan change Capi.
PETRONET LNG LIMITED Stock Petronet LNG Limited
+38.63% 5.55B
CHENIERE ENERGY, INC. Stock Cheniere Energy, Inc.
-6.78% 36.71B
AEGIS LOGISTICS LIMITED Stock Aegis Logistics Limited
+80.63% 2.68B
GOLAR LNG LIMITED Stock Golar LNG Limited
+9.18% 2.62B
COOL COMPANY LTD. Stock Cool Company Ltd.
-5.16% 590M
DYNAGAS LNG PARTNERS LP Stock Dynagas LNG Partners LP
+25.36% 129M
MARTIN MIDSTREAM PARTNERS L.P. Stock Martin Midstream Partners L.P.
+11.25% 104M
STABILIS SOLUTIONS, INC. Stock Stabilis Solutions, Inc.
-0.31% 76.89M
LNG Transportation & Storage
  1. Stock Market
  2. Equities
  3. PETRONET Stock
  4. Financials Petronet LNG Limited