Petronet LNG Ltd
NSE:PETRONET

Watchlist Manager
Petronet LNG Ltd Logo
Petronet LNG Ltd
NSE:PETRONET
Watchlist
Price: 274.85 INR -0.43% Market Closed
Market Cap: 412.3B INR
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

Revenue
+
3Y
+1%
5Y
+56%
10Y
+31%
Operating Income
+
3Y
-6%
5Y
+36%
10Y
+254%
Net Income
+
3Y
+6%
5Y
+40%
10Y
+273%

Earnings Waterfall
Petronet LNG Ltd

Revenue
494.5B INR
Cost of Revenue
-432.2B INR
Gross Profit
62.3B INR
Operating Expenses
-20.2B INR
Operating Income
42.1B INR
Other Expenses
-5B INR
Net Income
37.1B INR

Income Statement
Petronet LNG Ltd

Rotate your device to view
Income Statement
Currency: INR
Mar-2006 Jun-2006 Sep-2006 Dec-2006 Mar-2007 Jun-2007 Sep-2007 Dec-2007 Mar-2008 Jun-2008 Sep-2008 Dec-2008 Mar-2009 Jun-2009 Sep-2009 Dec-2009 Mar-2010 Jun-2010 Sep-2010 Dec-2010 Mar-2011 Jun-2011 Sep-2011 Dec-2011 Mar-2012 Jun-2012 Sep-2012 Dec-2012 Mar-2013 Jun-2013 Sep-2013 Dec-2013 Mar-2014 Jun-2014 Sep-2014 Dec-2014 Mar-2015 Jun-2015 Sep-2015 Dec-2015 Mar-2016 Jun-2018 Sep-2018 Dec-2018 Mar-2019 Jun-2019 Sep-2019 Dec-2019 Mar-2020 Jun-2020 Sep-2020 Dec-2020 Mar-2021 Jun-2021 Sep-2021 Dec-2021 Mar-2022 Jun-2022 Sep-2022 Dec-2022 Mar-2023 Jun-2023 Sep-2023 Dec-2023 Mar-2024 Jun-2024 Sep-2024 Dec-2024 Mar-2025 Jun-2025
Revenue
Interest Expense
1 116
0
0
0
1 070
0
0
0
1 024
0
0
0
1 018
0
0
0
1 840
0
0
0
1 935
0
0
0
1 776
0
0
0
1 001
0
0
0
1 914
0
0
0
2 812
0
0
0
2 287
0
0
0
917
0
0
0
3 948
0
0
0
3 281
0
0
0
3 116
0
0
0
3 228
0
0
0
2 795
0
0
0
0
0
Revenue
38 372
N/A
39 350
+3%
43 656
+11%
49 119
+13%
55 090
+12%
60 409
+10%
63 363
+5%
63 414
+0%
65 553
+3%
66 502
+1%
66 346
0%
75 265
+13%
84 287
+12%
93 952
+11%
111 470
+19%
109 186
-2%
106 491
-2%
105 628
-1%
102 138
-3%
115 968
+14%
131 973
+14%
152 946
+16%
176 038
+15%
203 065
+15%
226 959
+12%
251 030
+11%
272 847
+9%
293 772
+8%
314 674
+7%
328 812
+4%
348 261
+6%
357 854
+3%
377 476
+5%
394 642
+5%
409 507
+4%
427 671
+4%
396 270
-7%
378 434
-5%
344 084
-9%
283 559
-18%
271 334
-4%
91 692
-66%
199 145
+117%
300 122
+51%
383 954
+28%
378 396
-1%
364 555
-4%
352 680
-3%
354 520
+1%
317 222
-11%
285 968
-10%
270 148
-6%
260 229
-4%
297 372
+14%
343 145
+15%
395 835
+15%
431 686
+9%
488 345
+13%
540 071
+11%
571 858
+6%
598 994
+5%
572 919
-4%
538 388
-6%
528 101
-2%
527 293
0%
544 881
+3%
549 798
+1%
524 595
-5%
509 820
-3%
494 468
-3%
Gross Profit
Cost of Revenue
(32 555)
(33 161)
(37 084)
(41 975)
(47 501)
(49 706)
(51 954)
(51 469)
(55 710)
(56 741)
(56 858)
(66 242)
(73 815)
(83 545)
(100 318)
(97 768)
(96 713)
(94 961)
(91 319)
(103 682)
(118 095)
(137 010)
(157 601)
(182 218)
(205 932)
(229 509)
(250 956)
(272 169)
(292 306)
(306 780)
(327 541)
(338 493)
(358 684)
(375 856)
(388 996)
(407 097)
(376 282)
(358 194)
(324 293)
(264 186)
(250 903)
(80 844)
(177 794)
(268 783)
(344 393)
(337 508)
(320 787)
(305 987)
(305 221)
(269 143)
(236 113)
(218 358)
(207 217)
(241 846)
(287 249)
(335 765)
(371 123)
(426 386)
(479 364)
(510 981)
(539 771)
(513 526)
(479 015)
(466 627)
(464 910)
(476 298)
(479 600)
(459 047)
(443 243)
(432 182)
Gross Profit
5 817
N/A
6 188
+6%
6 571
+6%
7 144
+9%
7 588
+6%
10 703
+41%
11 410
+7%
11 946
+5%
9 844
-18%
9 761
-1%
9 487
-3%
9 022
-5%
10 472
+16%
10 407
-1%
11 151
+7%
11 417
+2%
9 778
-14%
10 666
+9%
10 819
+1%
12 286
+14%
13 878
+13%
15 936
+15%
18 437
+16%
20 847
+13%
21 027
+1%
21 521
+2%
21 891
+2%
21 603
-1%
22 368
+4%
22 032
-2%
20 720
-6%
19 361
-7%
18 792
-3%
18 786
0%
20 511
+9%
20 574
+0%
19 988
-3%
20 240
+1%
19 791
-2%
19 374
-2%
20 431
+5%
10 848
-47%
21 351
+97%
31 339
+47%
39 561
+26%
40 889
+3%
43 769
+7%
46 694
+7%
49 299
+6%
48 078
-2%
49 854
+4%
51 790
+4%
53 012
+2%
55 529
+5%
55 899
+1%
60 073
+7%
60 562
+1%
61 960
+2%
60 709
-2%
60 878
+0%
59 223
-3%
59 394
+0%
59 372
0%
61 474
+4%
62 383
+1%
68 582
+10%
70 198
+2%
65 547
-7%
66 577
+2%
62 286
-6%
Operating Income
Operating Expenses
(1 945)
(2 104)
(2 163)
(2 222)
(2 128)
(4 503)
(4 513)
(4 461)
(2 204)
(2 253)
(2 302)
(2 305)
(2 146)
(2 521)
(2 723)
(2 963)
(2 916)
(3 356)
(3 365)
(3 463)
(3 562)
(3 646)
(3 948)
(4 154)
(4 193)
(4 569)
(4 672)
(4 762)
(4 868)
(5 134)
(5 495)
(6 471)
(6 813)
(7 586)
(7 937)
(7 866)
(8 099)
(8 350)
(8 457)
(8 304)
(7 737)
(2 526)
(5 229)
(7 774)
(9 774)
(12 049)
(13 084)
(14 337)
(14 352)
(17 122)
(16 863)
(16 485)
(13 721)
(14 937)
(15 956)
(16 176)
(14 800)
(17 029)
(17 005)
(17 731)
(13 212)
(17 325)
(16 909)
(18 737)
(17 638)
(20 513)
(22 267)
(22 342)
(15 853)
(20 216)
Selling, General & Administrative
(565)
(122)
(121)
(117)
(646)
(140)
(154)
(165)
(687)
(191)
(185)
(185)
(635)
(198)
(203)
(207)
(728)
(236)
(248)
(264)
(959)
(296)
(305)
(312)
(1 425)
(305)
(330)
(342)
(2 631)
(386)
(379)
(409)
(3 097)
(503)
(533)
(549)
(4 201)
(627)
(661)
(768)
(3 143)
(224)
(654)
(919)
(4 799)
(1 328)
(1 166)
(1 308)
(5 987)
(1 324)
(1 394)
(1 330)
(5 408)
(1 540)
(1 764)
(1 777)
(6 362)
(1 808)
(1 683)
(1 778)
(4 169)
(1 736)
(1 750)
(1 805)
(9 039)
(2 014)
(2 089)
(2 217)
(9 720)
(6 606)
Depreciation & Amortization
(1 010)
(1 013)
(1 016)
(1 019)
(1 020)
(1 020)
(1 021)
(1 021)
(1 022)
(1 024)
(1 024)
(1 025)
(1 025)
(1 025)
(1 197)
(1 405)
(1 609)
(1 813)
(1 849)
(1 848)
(1 847)
(1 844)
(1 841)
(1 839)
(1 842)
(1 843)
(1 847)
(1 856)
(1 866)
(1 874)
(2 004)
(2 549)
(3 081)
(3 385)
(3 562)
(3 338)
(3 291)
(3 322)
(3 356)
(3 370)
(3 216)
(1 022)
(2 059)
(3 096)
(4 112)
(4 989)
(5 912)
(6 835)
(7 761)
(7 798)
(7 790)
(7 755)
(7 726)
(7 821)
(7 805)
(7 816)
(7 685)
(7 680)
(7 666)
(7 653)
(7 643)
(7 649)
(7 675)
(7 707)
(7 766)
(7 793)
(7 807)
(7 949)
(8 062)
(8 186)
Other Operating Expenses
(370)
(969)
(1 024)
(1 084)
(461)
(3 342)
(3 338)
(3 277)
(496)
(1 040)
(1 093)
(1 093)
(487)
(1 298)
(1 323)
(1 349)
(579)
(1 305)
(1 267)
(1 350)
(756)
(1 507)
(1 804)
(2 005)
(926)
(2 422)
(2 495)
(2 564)
(371)
(2 874)
(3 112)
(3 513)
(635)
(3 698)
(3 843)
(3 979)
(608)
(4 401)
(4 440)
(4 167)
(1 378)
(1 280)
(2 517)
(3 759)
(862)
(5 733)
(6 006)
(6 195)
(604)
(8 000)
(7 678)
(7 399)
(588)
(5 575)
(6 387)
(6 583)
(753)
(7 539)
(7 654)
(8 300)
(1 399)
(7 939)
(7 483)
(9 224)
(833)
(10 707)
(12 371)
(12 177)
1 929
(5 425)
Operating Income
3 872
N/A
4 085
+6%
4 409
+8%
4 922
+12%
5 460
+11%
6 200
+14%
6 896
+11%
7 484
+9%
7 640
+2%
7 507
-2%
7 186
-4%
6 719
-6%
8 326
+24%
7 888
-5%
8 430
+7%
8 455
+0%
6 862
-19%
7 311
+7%
7 454
+2%
8 823
+18%
10 316
+17%
12 290
+19%
14 488
+18%
16 692
+15%
16 834
+1%
16 952
+1%
17 221
+2%
16 843
-2%
17 501
+4%
16 899
-3%
15 225
-10%
12 890
-15%
11 979
-7%
11 200
-7%
12 574
+12%
12 707
+1%
11 889
-6%
11 889
N/A
11 332
-5%
11 068
-2%
12 695
+15%
8 322
-34%
16 122
+94%
23 566
+46%
29 788
+26%
28 840
-3%
30 685
+6%
32 357
+5%
34 948
+8%
30 958
-11%
32 993
+7%
35 305
+7%
39 291
+11%
40 590
+3%
39 941
-2%
43 895
+10%
45 762
+4%
44 931
-2%
43 703
-3%
43 147
-1%
46 011
+7%
42 068
-9%
42 463
+1%
42 737
+1%
44 745
+5%
48 069
+7%
47 931
0%
43 205
-10%
50 724
+17%
42 070
-17%
Pre-Tax Income
Interest Income Expense
(1 116)
(1 086)
(1 067)
(1 076)
(1 070)
(1 061)
(1 053)
(1 033)
(602)
(1 018)
(998)
(997)
(626)
(1 044)
(1 314)
(1 593)
(1 388)
(2 054)
(2 038)
(2 011)
(1 432)
(1 932)
(2 355)
(2 818)
(1 356)
(1 984)
(1 383)
(704)
(308)
(1 095)
(1 164)
(1 656)
(1 252)
(2 739)
(3 152)
(3 054)
(1 690)
(2 906)
(2 719)
(2 622)
(578)
(114)
(219)
(220)
3 210
(1 068)
(2 066)
(2 965)
(3 209)
(3 983)
(3 632)
(3 397)
198
(2 520)
(2 558)
(2 508)
(348)
(2 112)
(1 652)
(1 645)
(3 227)
(1 995)
(2 003)
(1 865)
3 840
(1 832)
(1 932)
(1 761)
5 238
(1 489)
Non-Reccuring Items
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
(721)
(721)
(721)
(721)
0
0
(115)
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
(2 948)
953
Gain/Loss on Disposition of Assets
0
0
0
0
0
0
0
0
0
0
0
0
5
0
0
0
(6)
0
0
0
(1)
0
0
0
(1)
0
0
0
(1)
0
0
0
(2)
0
0
0
(2)
0
0
0
(1)
0
0
0
(8)
0
0
0
(1)
0
0
0
(6)
0
0
0
(16)
0
0
0
(1)
0
0
0
(39)
0
0
0
(7)
0
Total Other Income
194
205
254
285
366
429
473
505
115
587
644
746
35
887
900
845
527
816
811
698
182
785
832
942
48
884
899
884
11
773
686
753
(179)
1 038
1 228
1 280
176
1 544
1 553
1 869
23
990
2 060
2 944
98
4 512
4 327
4 285
147
3 276
3 810
3 965
207
3 594
2 934
2 656
194
3 534
3 654
4 731
1 420
5 435
6 092
5 861
185
6 415
6 896
7 292
209
8 119
Pre-Tax Income
2 950
N/A
3 205
+9%
3 596
+12%
4 131
+15%
4 756
+15%
5 569
+17%
6 318
+13%
6 957
+10%
7 152
+3%
7 076
-1%
6 830
-3%
6 466
-5%
7 740
+20%
7 729
0%
8 015
+4%
7 707
-4%
5 995
-22%
6 072
+1%
6 226
+3%
7 509
+21%
9 064
+21%
11 142
+23%
12 964
+16%
14 815
+14%
15 525
+5%
15 852
+2%
16 737
+6%
17 023
+2%
17 203
+1%
16 577
-4%
14 747
-11%
11 988
-19%
10 545
-12%
9 499
-10%
10 649
+12%
10 932
+3%
10 372
-5%
10 527
+1%
10 168
-3%
10 317
+1%
12 138
+18%
9 198
-24%
17 964
+95%
26 291
+46%
33 087
+26%
32 286
-2%
32 226
0%
32 957
+2%
31 164
-5%
29 530
-5%
33 171
+12%
35 872
+8%
39 575
+10%
41 662
+5%
40 316
-3%
44 044
+9%
45 593
+4%
46 354
+2%
45 706
-1%
46 233
+1%
44 202
-4%
45 509
+3%
46 552
+2%
46 733
+0%
48 731
+4%
52 652
+8%
52 894
+0%
48 736
-8%
53 216
+9%
49 653
-7%
Net Income
Tax Provision
(1 001)
(1 084)
(1 216)
(1 397)
(1 623)
(1 918)
(2 172)
(2 352)
(2 405)
(2 354)
(2 230)
(2 126)
(2 556)
(2 570)
(2 682)
(2 592)
(1 950)
(1 947)
(1 997)
(2 404)
(2 868)
(3 493)
(4 023)
(4 628)
(4 950)
(5 135)
(5 475)
(5 530)
(5 710)
(5 540)
(5 040)
(4 110)
(3 426)
(3 066)
(3 406)
(3 421)
(1 324)
(570)
(350)
(339)
(2 860)
(3 142)
(6 179)
(8 639)
(10 782)
(10 417)
(8 956)
(8 761)
(7 871)
(6 857)
(8 434)
(9 108)
(10 183)
(10 568)
(10 239)
(11 192)
(11 212)
(11 424)
(11 096)
(11 253)
(10 944)
(11 306)
(11 649)
(11 665)
(12 207)
(13 266)
(13 359)
(12 314)
(13 490)
(12 562)
Income from Continuing Operations
1 949
2 118
2 378
2 733
3 133
3 651
4 146
4 606
4 747
4 722
4 601
4 341
5 184
5 162
5 335
5 116
4 045
4 126
4 230
5 106
6 196
7 649
8 941
10 187
10 575
10 717
11 262
11 493
11 493
11 037
9 707
7 878
7 119
6 433
7 243
7 511
9 048
9 957
9 818
9 978
9 279
6 056
11 785
17 652
22 306
21 869
23 270
24 195
23 294
22 672
24 737
26 766
29 392
31 096
30 077
32 851
34 381
34 929
34 610
34 980
33 258
34 203
34 903
35 068
36 524
39 386
39 535
36 422
39 727
37 091
Net Income (Common)
1 949
N/A
2 118
+9%
2 378
+12%
2 733
+15%
3 133
+15%
3 651
+17%
4 146
+14%
4 606
+11%
4 747
+3%
4 722
-1%
4 601
-3%
4 341
-6%
5 184
+19%
5 162
0%
5 335
+3%
5 116
-4%
4 045
-21%
4 126
+2%
4 230
+3%
5 106
+21%
6 196
+21%
7 649
+23%
8 941
+17%
10 187
+14%
10 575
+4%
10 717
+1%
11 262
+5%
11 493
+2%
11 493
N/A
11 037
-4%
9 707
-12%
7 878
-19%
7 119
-10%
6 433
-10%
7 243
+13%
7 511
+4%
9 048
+20%
9 957
+10%
9 818
-1%
9 978
+2%
9 279
-7%
6 056
-35%
11 785
+95%
17 652
+50%
22 306
+26%
21 869
-2%
27 030
+24%
27 955
+3%
27 034
-3%
26 412
-2%
24 717
-6%
26 746
+8%
29 392
+10%
31 096
+6%
30 077
-3%
32 851
+9%
34 381
+5%
34 929
+2%
34 610
-1%
34 980
+1%
33 258
-5%
34 203
+3%
34 903
+2%
35 068
+0%
36 524
+4%
39 386
+8%
39 535
+0%
36 422
-8%
39 727
+9%
37 091
-7%
EPS (Diluted)
1.3
N/A
1.41
+8%
1.58
+12%
1.81
+15%
2.09
+15%
2.44
+17%
2.77
+14%
3.07
+11%
3.16
+3%
3.15
0%
3.07
-3%
2.9
-6%
3.46
+19%
3.44
-1%
3.56
+3%
3.41
-4%
2.7
-21%
2.75
+2%
2.81
+2%
3.4
+21%
4.13
+21%
5.1
+23%
5.88
+15%
6.79
+15%
7.05
+4%
7.15
+1%
7.43
+4%
7.68
+3%
7.66
0%
7.36
-4%
6.47
-12%
5.25
-19%
4.75
-10%
4.29
-10%
4.83
+13%
5
+4%
6.03
+21%
6.63
+10%
6.54
-1%
6.65
+2%
6.19
-7%
4.04
-35%
7.86
+95%
11.77
+50%
14.87
+26%
14.58
-2%
18.02
+24%
18.64
+3%
18.02
-3%
17.6
-2%
16.49
-6%
17.84
+8%
19.59
+10%
20.73
+6%
20.05
-3%
21.9
+9%
22.92
+5%
23.28
+2%
23.07
-1%
23.32
+1%
22.17
-5%
22.8
+3%
23.26
+2%
23.37
+0%
24.35
+4%
26.26
+8%
26.33
+0%
24.28
-8%
26.48
+9%
24.71
-7%

See Also

Summary
PETRONET intrinsic value, competitors valuation, and company profile.
DCF Valuation
PETRONET stock valuation using Discount Cash Flow valuation method.
Relative Valuation
PETRONET stock valuation using valuation multiples.
Wall Street Estimates
PETRONET price targets and financial estimates made by Wall st analysts.
Profitability Analysis
Detailed analysis of the company's profitability.
Solvency Analysis
Analysis of the financial position and solvency of the company.
Financials
Income Statement, Balance Sheet, Cash Flow Statement.
Discount Rate
PETRONET stock discount rate: cost of equity and WACC.
Summary
DCF Valuation
Relative Valuation
Wall Street Estimates
Profitability Analysis
Solvency Analysis
Financials
Discount Rate
Discover More
ALPHA SPREAD
Follow us
Join more than 297,400+ value investors using Alpha Spread
Create Free Account
or see our plans & pricing

Company

About Us Careers Pricing Affiliate Program Terms of Service Privacy Policy

Help

What is Intrinsic Value? Help Center Contact Us

Tools

Stock Screener Intrinsic Value Calculator DCF Value Calculator Discount Rate Calculator

Stocks

Most Undervalued Stocks Wide Economic Moat Stocks High Profitability Stocks High Solvency Stocks Most Popular Stocks

© 2025 Alpha Spread Limited. All Rights Reserved.

www.alphaspread.com is not operated by a broker, a dealer, or a registered investment adviser. Under no circumstances does any information posted on www.alphaspread.com represent a recommendation to buy or sell a security. The information on this site, and in its related newsletters, is not intended to be, nor does it constitute, investment advice or recommendations. The information on this site is in no way guaranteed for completeness, accuracy or in any other way. In no event shall Alpha Spread Limited be liable to any member, guest or third party for any damages of any kind arising out of the use of any content or other material published or available on www.alphaspread.com, or relating to the use of, or inability to use, www.alphaspread.com or any content, including, without limitation, any investment losses, lost profits, lost opportunity, special, incidental, indirect, consequential or punitive damages. Past performance is a poor indicator of future performance.