investorscraft@gmail.com

Intrinsic ValueIndus Gas Limited (INDI.L)

Previous Close£1.90
Intrinsic Value
Upside potential
Previous Close
£1.90

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2024 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Indus Gas Limited is an oil and gas exploration and development company focused on hydrocarbon production, primarily natural gas, in the mid Indus basin of Rajasthan, India. The company holds a 90% participating interest in Block RJ-ON/6, a significant onshore concession spanning 2,176 square kilometers. Its operations encompass the full value chain from exploration to marketing, positioning it as a niche player in India's energy sector. The company’s strategic focus on a single high-potential asset allows for concentrated operational efficiency, though it also exposes it to regional regulatory and geological risks. Unlike larger diversified peers, Indus Gas leverages its localized expertise to optimize production and cost structures in its core block. The firm operates in a capital-intensive industry where scale and reserve longevity are critical, making its long-term success dependent on sustained production and potential reserve upgrades.

Revenue Profitability And Efficiency

In FY 2024, Indus Gas reported revenue of 429.3 million GBp, with net income of 201.8 million GBp, reflecting robust profitability margins. The company’s operating cash flow of 484.4 million GBp underscores strong cash generation, though significant capital expenditures of 220.3 million GBp indicate ongoing investment in its core asset. The absence of dividends suggests reinvestment priorities.

Earnings Power And Capital Efficiency

The company’s diluted EPS of 0.11 GBp highlights its earnings capacity relative to its share base. High operating cash flow relative to net income suggests efficient working capital management, but the substantial total debt of 858.7 million GBp raises questions about leverage and interest coverage, particularly in a cyclical industry.

Balance Sheet And Financial Health

Indus Gas maintains a modest cash position of 2.1 million GBp against total debt of 858.7 million GBp, indicating a leveraged balance sheet. The debt load may constrain financial flexibility, though the strong operating cash flow provides some mitigation. The lack of dividend payouts aligns with a focus on debt management and reinvestment.

Growth Trends And Dividend Policy

The company’s growth is tied to its single-asset focus, with capital expenditures signaling ongoing development. No dividends have been distributed, reflecting a retention strategy to fund exploration and debt obligations. Future growth hinges on reserve scalability and production efficiency in Block RJ-ON/6, with limited diversification to offset volatility.

Valuation And Market Expectations

With a market cap of 8.9 million GBp and a beta of 0.45, Indus Gas is viewed as a relatively low-volatility energy play. The valuation likely reflects its niche positioning and leveraged balance sheet, with investors pricing in steady cash flows but limited near-term growth catalysts.

Strategic Advantages And Outlook

Indus Gas benefits from operational focus and localized expertise, but its single-asset reliance and high leverage pose risks. The outlook depends on sustained production efficiency, reserve additions, and energy price stability. Regulatory developments in India’s hydrocarbon sector will also be critical to its trajectory.

Sources

Company filings, London Stock Exchange data

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2025202620272028202920302031203220332034203520362037203820392040204120422043204420452046204720482049

INCOME STATEMENT

Revenue growth rate, %NaN
Revenue, $NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $mNaN
Operating income, $mNaN
EBITDA, $mNaN
Interest expense (income), $mNaN
Earnings before tax, $mNaN
Tax expense, $mNaN
Net income, $mNaN

BALANCE SHEET

Cash and short-term investments, $mNaN
Total assets, $mNaN
Adjusted assets (=assets-cash), $mNaN
Average production assets, $mNaN
Working capital, $mNaN
Total debt, $mNaN
Total liabilities, $mNaN
Total equity, $mNaN
Debt-to-equity ratioNaN
Adjusted equity ratioNaN

CASH FLOW

Net income, $mNaN
Depreciation, amort., depletion, $mNaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $mNaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $mNaN
Free cash flow, $mNaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $mNaN
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount