NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS FOR THE YEAR ENDED MARCH 31, 2026 b)
Description of significant unobservable inputs to valuation: The significant unobservable inputs used in the fair value measurement categorized within Level 3 of the fair value hierarchy together with a quantitative sensitivity analysis as at March 31, 2026 and March 31, 2025 are as shown below:
Sensitivity of the input to fair value
FVTOCI assets in unquoted equity
Sum Of The Parts shares (Gujarat State (“SOTP”) Petroleum Corporation Limited)
valuation approach *
Gas marketing As on 31.03.2026, the Company has de-recognised the investments in business
GSPC on account of its amalgamation into Gujarat Gas Limited. Refer Note 8 for further details. 10% increase (decrease) in the Gas marketing business would result in increase / (decrease) in fair value as of March 31, 2025 : 1.42 crores).
FVTOCI assets in unquoted equity shares (Gujarat Chemical Port Limited) (Formerly known as Gujarat Chemical Port Terminal Company Limited)
FVTOCI assets in unquoted equity shares (Gujarat Venture Finance Limited)
31 March 2026 : 1% - 3% (2%) 31 March 2025 : 4% - 6% (5%)
31 March 2026 : 12% - 14% (13%) 31 March 2025 : 13.10% - 15.10% (14.10%)
31 March 2026 : Price to Book market multiple in the range of 1.25 to 1.50.
1% increase / decrease in the terminal growth rate would result in increase / (decrease) in fair value as of March 31, 2026 : crores ( 14.07 crores)
{1% increase decrease in the terminal growth rate would result in increase (decrease) in fair value as of March 31, 2025 : 14.07 crores ( 12.51 crores)}
1% increase / decrease in the WACC would result in decrease / (increase) in fair value as of March 31, 2026 :
24.24 crores) {1% increase / decrease in the WACC would result in decrease / (increase) in fair value as of March 31, 2025 : crores)}
17.98 crores (
10% increase / decrease in the EBITDA would result in increase / (decrease) in fair value as of March 31, 2026 : crores)
39.87 crores (
{10% increase decrease in the EBITDA would result in increase / (decrease) in fair value as of March 31, 2025 :
30.49 crores
As on 31.03.2026, Price to Book market multiple of 1.50 and 1.25 would result in increase / (decrease) in fair value as of March 31, 2026 by 0.11 crore / ( 0.11) crore.
31 March 2025 :
1.88 crores increase decrease in the 35.72 crores -
39.48 shareholders fund would result in increase / crores ( 37.60 crores ) (decrease) in fair value as of March 31, 2025 by 0.03 crore ( 0.03 crore).
Discount to Book Value
31 March 2025 : 15% - 25% (20%)
5% increase / decrease in the discount to book value would result in decrease (increase) in fair value as of March 31, 2025 : 0.04 crore ( 0.04 crore).
50 Annual Report 2025-2026 | 331