Petronet LNG Share Price Target at Rs 362: Motilal Oswal Research
Motilal Oswal has reiterated its Buy call on Petronet LNG, holding a discounted cash-flow target of Rs 362 against a market price of Rs 277 — an upside of roughly 31 percent. The June-quarter print was a study in paradox: revenue collapsed 53 percent year on year as Qatar's force majeure stripped out about 7.5 mmtpa of contracted supply, yet operating profit climbed 32 percent to Rs 1,530 crore as third-party cargoes, service volumes and trading gains cushioned the shock. Dahej utilisation held at a resilient 68 percent. The brokerage judges valuations inexpensive at 11.6 times forward earnings, though use-or-pay dues and the pending Qatar renegotiation warrant close watching.
Motilal Oswal • Oil & Gas • 1QFY27 Result Update • Buy
Third-party cargoes cushion the Qatar shock at Petronet
Revenue, year on year
−53%
to Rs 5,550 crore as contracted volumes fell away
EBITDA, year on year
+32%
to Rs 1,530 crore, 18% ahead of estimate
The same quarter that halved the top line lifted the operating margin from under 10 percent to nearly 28 percent. When contracted gas vanished, throughput services, trading and inventory gains flowed in to fill the gap.
BUY
• CMP Rs 277 • Target Rs 362 • Upside ~31% • 52-week range Rs 235–326 • Market cap Rs 41,580 crore • Basis DCF (WACC 11.5%, terminal growth 2%)
How a revenue slump became an earnings beat
Reported operating profit of Rs 1,530 crore landed 18 percent above the brokerage's estimate and 32 percent higher than a year earlier — a remarkable outcome given that revenue had more than halved. The explanation lies less in the core regasification business than in the ancillary engines that Petronet has cultivated over the past half-decade. Higher-than-modelled inventory gains of Rs 190 crore and trading gains of Rs 310 crore did much of the lifting. Stripped of roughly Rs 500 crore of such non-recurring items, underlying operating profit of about Rs 1,030 crore still comfortably covered the shortfall in contracted throughput. The anatomy of the beat is worth laying bare, because it separates the durable from the opportunistic.
Anatomy of the 1QFY27 operating profit • Rs 1,530 crore
Inventory gains (one-off)
Trading gains (one-off)
Roughly a third of reported operating profit stemmed from non-recurring gains — a flattering, if not wholly repeatable, tailwind.
Below the operating line the picture was equally robust. Reported net profit of Rs 1,130 crore beat the estimate by 28 percent and rose 33.2 percent year on year, carrying the net margin to 20.4 percent from a paltry 7.2 percent. Adjusted for provisioning and waivers of Rs 42 crore and Rs 58.8 crore respectively against use-or-pay dues, the brokerage reckons earnings would have run a full 40 percent ahead of forecast.
Dahej holds the line
For all the disruption, the flagship terminal proved its resilience. Dahej ran at 68 percent utilisation, some 300 basis points above estimate, as buoyant service volumes offset the softness in long-term supply — a pattern management expects to persist into the second quarter. Kochi, still awaiting pipeline connectivity, languished at 24 percent, roughly 600 basis points shy of the mark, even as its volumes grew 15 percent year on year off a low base.
Dahej
1QFY27 utilisation
Kochi
1QFY27 utilisation
Total throughput of 207 TBtu ran 7 percent below estimate, with Dahej at 192 TBtu and Kochi contributing 15 TBtu. The near-term arithmetic hinges on how quickly service and third-party cargoes can keep the terminals humming while Qatari long-term supply stays offline.
Terminal assumptions
| Metric | FY26 | FY27E | FY28E |
|---|---|---|---|
| Dahej volume (mmtpa) | 16.0 | 15.8 | 18.5 |
| Dahej utilisation (%) | 91 | 70 | 82 |
| Kochi volume (mmtpa) | 1.3 | 1.3 | 1.5 |
| Kochi utilisation (%) | 27 | 26 | 30 |
| Dahej regas tariff (Rs/mmbtu) | 66.9 | 70.2 | 66.7 |
| Total volume (mmtpa) | 18.2 | 17.8 | 20.7 |
Tied-up volumes begin to flow
The medium-term contracts that Petronet has painstakingly stitched together are at last bearing fruit. Deepak Fertilisers began drawing tied-up volumes with two cargoes in the second quarter, its contract having commenced in May, while Exxon has started routing cargoes through Kochi. The petrochemical complex — the company's most consequential diversification — remains on schedule with no delays reported, having reached 40 percent completion after capital outlay of Rs 470 crore in the June quarter. Management guided to full-year capital expenditure of about Rs 9,060 crore, with a similar figure pencilled in for the following year.
There is a subtler kicker in the tolling arithmetic. Incremental tolling cargoes can be deployed to recover past-year use-or-pay commitments, but only once the current year's obligation is met — meaning that if the present surge in tolling volumes endures, the pace of user-pay recovery could quicken. It is a mechanism that quietly converts today's third-party throughput into tomorrow's cash recovery.
What to watch
Qatar supply
About 7.5 mmtpa of Qatari volumes is expected to stay unavailable while the conflict persists, raising the risk of a sharper utilisation slide.
Use-or-pay dues
Provisions of Rs 350 crore sit against gross dues of Rs 660 crore in receivables; write-offs and waivers continue to weigh, though bank guarantees back some recoveries.
Kochi connectivity
Mechanical completion of the Kochi pipeline link is due by the close of the second quarter; the ramp-up thereafter is the swing factor for that terminal.
Qatar renegotiation
A fresh contract with Qatar Energy could be formalised over the next two to three quarters; its terms are the pivotal unknown.
The numbers
The forecasts capture a transitional year. Revenue dips to Rs 35,870 crore in FY27 as the Qatar disruption depresses contracted throughput, before rebounding sharply to Rs 59,610 crore in FY28 as volumes normalise. Operating profit stays broadly flat near Rs 5,330 crore this year, and returns on equity ease from the high teens toward the mid-teens as the petrochemical capital sits idle ahead of commissioning.
| Rs crore / ratio | FY26 | FY27E | FY28E |
|---|---|---|---|
| Sales | 43,490 | 35,870 | 59,610 |
| EBITDA | 5,360 | 5,330 | 6,020 |
| Adjusted PAT | 3,860 | 3,580 | 3,740 |
| EPS (Rs) | 25.7 | 23.9 | 24.9 |
| RoE (%) | 18.8 | 15.7 | 14.9 |
| P/E (x) | 10.8 | 11.6 | 11.1 |
| EV/EBITDA (x) | 5.9 | 6.9 | 7.1 |
| Dividend yield (%) | 3.6 | 3.4 | 3.5 |
Levels and the target for investors
The target rests on a one-year-forward discounted cash-flow model discounted at 11.5 percent with 2 percent terminal growth. Motilal Oswal arrives at an enterprise value of about Rs 41,953 crore, and after adding roughly Rs 10,111 crore of net cash reaches an equity value near Rs 52,065 crore. That yields a core fair value of Rs 347 a share, to which the petrochemical complex — valued conservatively at 0.5 times its book — adds a further Rs 15, for a rounded target of Rs 362. The model bakes in a 5 percent tariff cut at Dahej in FY28, followed by a 4 percent rise across both terminals.
Rs 347
Rs 15
Rs 362
On the multiples, the stock looks unfussily cheap. It changes hands at 11.6 times forward earnings against a longer-run average nearer 14.5 times, and at 1.7 times book versus a 2.6-times norm, while offering a dividend yield of about 3.4 percent. For investors, the practical read is a Buy with a Rs 362 objective — an accumulate-on-dips proposition against the Rs 235 to Rs 326 range, underpinned by a cash-rich balance sheet and a coming petrochemical leg, with the Qatar renegotiation the principal event to track.
Sources
Research: Motilal Oswal Financial Services. Analysts: Abhishek Nigam and Rishabh Daga. Report dated 13 August 2026. The four monitorables above are the risks the brokerage itself flagged.
All rupee figures have been converted to Crore from the source's stated units; physical throughput is left in the industry's standard units (mmtpa and TBtu). This rewrite summarises a third-party brokerage view and is not investment advice. Securities investments are subject to market risks; prices can fall as well as rise, past performance is no guide to future returns, and readers should consult a qualified adviser before acting.
