Let me know, if I’m missing anything.
Valuation of GSPL Based on the Amalgamation Scheme
The current valuation of GSPL is calculated as:
(10/13) × GGL Price (₹462) ≈ ₹355.
This valuation is based on the current GGL entity. However, after the merger, the merged GGL will effectively double in size, incorporating the revenues, net worth, and potential earnings of GSPL, GSPC, and GEL. Therefore, it may not be appropriate to base valuations solely on the current GGL numbers. Let’s consider the financials of the merged entity.
Valuations Overview
Revenues (Turnover)
- Current GGL Turnover: ₹16,292.97 crore
- Merged GGL Turnover (Estimated): ₹36,809.09 crore
- This is the combined turnover of:
- GGL: ₹16,292.97 crore
- GSPC: ₹18,452.74 crore
- GSPL: ₹2,031.54 crore
- GEL: ₹131.84 crore
- Assumption: No significant operational changes occur before the merger.
- This is the combined turnover of:
Net Worth
- Current GGL Net Worth: ₹6,931.43 crore
- Merged GGL Net Worth (Estimated): ₹22,321.38 crore
- Contributions from:
- GGL: ₹6,931.43 crore
- GSPC: ₹5,124.42 crore
- GSPL: ₹10,263.87 crore
- GEL: ₹1.66 crore
- Contributions from:
Profitability (EPS Estimates for FY 2025)
- GSPL (Standalone): EPS of ₹20 (35% reduction due to PNGRB tariff changes).
- GGL (Standalone): EPS of ₹15 (10% reduction due to APM allocation changes).
- Merged Entity (Combined): Estimated EPS of ₹35.