Nifty
:
23587.50
Sensex
:
78041.59
-364.20 (-1.52%)
-1176.46 (-1.49%)
Nifty
Sensex
:
:
23587.50
78041.59
-364.20 (-1.52%)
-1176.46 (-1.49%)

Indus Towers Ltd.

Telecommunication - Service Provider

Rating :
N/A

BSE: 534816 | NSE: INDUSTOWER

NSE BSE
337.10
20-Dec-2024
  • Open
  • High
  • Low
  • Previous Close
  •  346.50
  •  348.75
  •  335.20
  •  346.40
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  7046688
  •  24083.37
  •  460.35
  •  182.50

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 88,958.85
  • 11.79
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 92,884.35
  • N/A
  • 3.13

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 53.01%
  • 1.48%
  • 3.91%
  • FII
  • DII
  • Others
  • 24.19%
  • 16.40%
  • 1.01%

Chart

Price | P:E | P:BV | EV:EBITDA | MCap:Sales | EPS

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 9.38
  • 33.51
  • 1.05

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 11.22
  • 32.40
  • -0.42

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 11.72
  • 25.77
  • -1.79

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 17.05
  • 14.23
  • 14.72

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 3.29
  • 3.07
  • 2.73

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 10.28
  • 7.09
  • 4.91

Earnings Forecasts:

Description
2024
2025
2026
2027
Adj EPS
22.4
28.88
27.64
29.57
P/E Ratio
12.41
12.11
12.65
11.83
Revenue
28601
30541
33051
35408
EBITDA
14694
17725
17721
18279
Net Income
6036
7662
7372
7858
ROA
11.8
14.1
12.4
12.9
P/Bk Ratio
3.25
3.02
2.74
2.57
ROE
25.07
26.26
22.7
22.58
FCFF
2848.7
6642.92
7728.66
8798.97
FCFF Yield
2.57
5.98
6.96
7.93

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Sep 24
Sep 23
Var%
Jun 24
Jun 23
Var%
Mar 24
Mar 23
Var%
Dec 23
Dec 22
Var%
Net Sales
7,465.30
7,132.50
4.67%
7,383.00
7,075.90
4.34%
7,193.20
6,752.90
6.52%
7,199.00
6,765.00
6.42%
Expenses
2,601.50
3,711.00
-29.90%
2,878.90
3,596.40
-19.95%
3,121.60
3,320.00
-5.98%
3,615.00
5,602.40
-35.47%
EBITDA
4,863.80
3,421.50
42.15%
4,504.10
3,479.50
29.45%
4,071.60
3,432.90
18.61%
3,584.00
1,162.60
208.27%
EBIDTM
65.15%
47.97%
61.01%
49.17%
56.60%
50.84%
49.78%
17.19%
Other Income
157.80
309.40
-49.00%
104.00
133.00
-21.80%
445.40
196.40
126.78%
601.70
183.90
227.19%
Interest
461.40
458.60
0.61%
455.80
428.10
6.47%
463.60
415.80
11.50%
513.50
448.10
14.59%
Depreciation
1,580.10
1,525.60
3.57%
1,560.50
1,374.10
13.57%
1,564.50
1,320.20
18.50%
1,595.70
1,357.70
17.53%
PBT
2,980.10
1,746.70
70.61%
2,591.80
1,810.30
43.17%
2,488.90
1,893.30
31.46%
2,076.50
-952.10
-
Tax
756.60
452.00
67.39%
665.90
462.40
44.01%
635.80
494.20
28.65%
536.00
-243.90
-
PAT
2,223.50
1,294.70
71.74%
1,925.90
1,347.90
42.88%
1,853.10
1,399.10
32.45%
1,540.50
-708.20
-
PATM
29.78%
18.15%
26.09%
19.05%
25.76%
20.72%
21.40%
-10.47%
EPS
8.43
4.80
75.62%
7.15
5.00
43.00%
6.88
5.19
32.56%
5.72
-2.63
-

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Net Sales
29,240.50
28,600.60
28,381.80
27,717.20
13,954.30
6,743.00
6,826.20
6,621.20
6,084.70
5,558.30
11,668.30
Net Sales Growth
5.46%
0.77%
2.40%
98.63%
106.94%
-1.22%
3.10%
8.82%
9.47%
-52.36%
 
Cost Of Goods Sold
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Gross Profit
29,240.50
28,600.60
28,381.80
27,717.20
13,954.30
6,743.00
6,826.20
6,621.20
6,084.70
5,558.30
11,668.30
GP Margin
100.00%
100%
100%
100%
100%
100%
100%
100%
100%
100%
100%
Total Expenditure
12,217.00
14,124.90
18,713.20
12,933.50
6,821.10
3,185.20
3,807.50
3,622.50
3,259.60
3,138.90
6,669.70
Power & Fuel Cost
-
11,149.90
10,590.80
10,265.80
5,153.60
2,367.20
2,560.70
2,281.70
2,114.30
1,990.10
4,195.00
% Of Sales
-
38.98%
37.32%
37.04%
36.93%
35.11%
37.51%
34.46%
34.75%
35.80%
35.95%
Employee Cost
-
782.30
774.10
772.20
512.60
293.50
291.50
291.60
274.60
257.80
399.70
% Of Sales
-
2.74%
2.73%
2.79%
3.67%
4.35%
4.27%
4.40%
4.51%
4.64%
3.43%
Manufacturing Exp.
-
1,399.10
1,350.60
1,346.70
724.60
250.30
328.60
406.20
408.40
392.00
907.10
% Of Sales
-
4.89%
4.76%
4.86%
5.19%
3.71%
4.81%
6.13%
6.71%
7.05%
7.77%
General & Admin Exp.
-
541.70
512.70
435.90
303.20
127.00
462.40
449.60
412.00
373.30
1,064.55
% Of Sales
-
1.89%
1.81%
1.57%
2.17%
1.88%
6.77%
6.79%
6.77%
6.72%
9.12%
Selling & Distn. Exp.
-
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
% Of Sales
-
0%
0%
0%
0%
0%
0%
0%
0%
0%
0%
Miscellaneous Exp.
-
251.90
5,485.00
112.90
127.10
147.20
164.30
193.40
50.30
125.70
0.00
% Of Sales
-
0.88%
19.33%
0.41%
0.91%
2.18%
2.41%
2.92%
0.83%
2.26%
0.89%
EBITDA
17,023.50
14,475.70
9,668.60
14,783.70
7,133.20
3,557.80
3,018.70
2,998.70
2,825.10
2,419.40
4,998.60
EBITDA Margin
58.22%
50.61%
34.07%
53.34%
51.12%
52.76%
44.22%
45.29%
46.43%
43.53%
42.84%
Other Income
1,308.90
1,570.40
577.80
575.50
442.20
465.70
635.50
480.60
764.70
640.80
527.80
Interest
1,894.30
1,863.80
1,670.40
1,603.30
836.40
335.00
52.90
46.50
39.40
33.00
290.20
Depreciation
6,300.80
6,059.90
5,323.90
5,325.20
2,848.40
1,281.50
1,065.80
1,180.10
1,165.70
1,155.00
2,184.70
PBT
10,137.30
8,122.40
3,252.10
8,430.70
3,890.60
2,407.00
2,535.50
2,252.70
2,384.70
1,872.20
3,051.50
Tax
2,594.30
2,086.20
719.30
2,057.60
977.90
488.80
1,058.90
1,035.50
832.70
731.70
1,059.10
Tax Rate
25.59%
25.68%
26.07%
24.41%
25.13%
20.31%
41.76%
46.50%
34.92%
39.08%
34.71%
PAT
7,543.00
6,036.20
2,040.00
6,373.10
2,912.70
1,918.20
1,476.60
1,191.20
1,552.00
1,140.50
1,992.40
PAT before Minority Interest
7,543.00
6,036.20
2,040.00
6,373.10
2,912.70
1,918.20
1,476.60
1,191.20
1,552.00
1,140.50
1,992.40
Minority Interest
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PAT Margin
25.80%
21.11%
7.19%
22.99%
20.87%
28.45%
21.63%
17.99%
25.51%
20.52%
17.08%
PAT Growth
126.28%
195.89%
-67.99%
118.80%
51.85%
29.91%
23.96%
-23.25%
36.08%
-42.76%
 
EPS
28.59
22.88
7.73
24.16
11.04
7.27
5.60
4.52
5.88
4.32
7.55

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Shareholder's Funds
27,038.80
21,109.50
22,150.50
15,877.00
13,542.30
14,531.60
16,964.40
15,499.30
18,242.10
17,020.00
Share Capital
2,694.90
2,694.90
2,694.90
2,694.90
1,849.60
1,849.60
1,849.60
1,849.60
1,896.70
1,893.80
Total Reserves
24,329.00
18,402.80
19,445.80
13,178.00
11,686.70
12,675.20
15,114.80
13,649.70
16,345.40
15,067.90
Non-Current Liabilities
17,596.70
16,078.30
16,990.20
15,116.10
2,252.20
807.80
845.10
868.30
1,044.50
7,188.60
Secured Loans
0.00
0.00
0.00
166.70
0.00
0.00
0.00
0.00
0.00
1,514.90
Unsecured Loans
1,504.40
2,434.00
2,373.90
1,338.40
0.00
0.00
0.00
0.00
0.00
51.40
Long Term Provisions
2,159.20
1,873.80
1,719.80
1,566.60
302.30
272.30
248.40
224.30
200.90
3,233.40
Current Liabilities
10,156.50
8,162.80
8,826.90
13,950.60
3,826.30
1,775.20
1,815.90
4,573.50
1,416.60
5,069.40
Trade Payables
2,279.70
2,121.90
2,129.30
3,258.80
807.20
1,083.30
1,099.60
1,121.40
64.50
134.20
Other Current Liabilities
6,745.60
5,166.70
5,512.60
5,046.70
569.80
657.40
658.30
3,146.00
1,340.20
3,205.20
Short Term Borrowings
875.40
740.00
919.10
5,465.20
2,418.40
5.70
0.00
278.50
0.00
146.80
Short Term Provisions
255.80
134.20
265.90
179.90
30.90
28.80
58.00
27.60
11.90
1,583.20
Total Liabilities
54,792.00
45,350.60
47,967.60
44,943.70
19,620.80
17,114.60
19,625.40
20,941.10
20,703.20
29,278.00
Net Block
39,300.20
32,383.60
31,826.10
31,800.20
6,714.10
5,332.20
5,594.80
5,794.20
6,063.10
14,812.10
Gross Block
85,719.50
74,548.30
70,301.40
67,570.60
16,927.80
14,798.00
14,266.50
13,589.00
12,915.60
27,281.80
Accumulated Depreciation
46,419.30
42,164.70
38,475.30
35,770.40
10,213.70
9,465.80
8,671.70
7,794.80
6,852.50
12,469.70
Non Current Assets
44,302.00
36,643.00
35,656.30
35,313.90
14,669.50
12,834.60
12,013.40
16,065.20
15,157.80
23,542.00
Capital Work in Progress
421.90
354.60
178.70
273.60
54.50
118.00
110.30
58.50
70.10
226.00
Non Current Investment
2.80
0.00
0.00
0.00
7,432.00
6,950.90
5,819.60
9,673.00
8,444.60
2,738.20
Long Term Loans & Adv.
2,083.50
1,891.70
1,768.80
1,760.20
219.10
251.50
214.00
299.80
354.90
3,006.60
Other Non Current Assets
2,493.60
2,013.10
1,882.70
1,479.90
249.80
182.00
274.70
239.70
225.10
2,759.10
Current Assets
10,490.00
8,707.60
12,311.30
9,629.80
4,951.30
4,280.00
7,612.00
4,875.90
5,545.40
5,734.90
Current Investments
0.00
275.60
1,652.10
2,271.40
3,738.10
2,954.90
6,507.30
1,499.00
1,614.80
3,144.00
Inventories
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Sundry Debtors
6,450.70
4,868.70
7,058.60
3,828.50
367.20
550.90
274.60
300.00
195.50
353.20
Cash & Bank
63.10
22.40
980.20
14.50
147.00
1.70
31.20
2,249.80
3,159.50
912.00
Other Current Assets
3,976.20
131.90
125.80
326.00
699.00
772.50
798.90
827.10
575.60
1,325.70
Short Term Loans & Adv.
3,784.20
3,409.00
2,494.60
3,189.40
183.90
199.40
194.90
619.90
379.10
528.80
Net Current Assets
333.50
544.80
3,484.40
-4,320.80
1,125.00
2,504.80
5,796.10
302.40
4,128.80
665.50
Total Assets
54,792.00
45,350.60
47,967.60
44,943.70
19,620.80
17,114.60
19,625.40
20,941.10
20,703.20
29,278.00

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Cash From Operating Activity
11,582.10
7,904.80
9,121.20
7,481.10
2,315.10
3,158.60
3,469.40
2,866.20
1,911.50
3,989.50
PBT
8,122.40
2,759.30
8,430.70
3,890.60
3,787.50
3,552.70
3,529.20
3,579.70
2,979.10
3,051.50
Adjustment
6,374.20
11,769.50
5,993.00
3,026.10
-388.90
682.30
636.20
184.30
-482.30
1,945.50
Changes in Working Capital
-1,044.50
-4,404.80
-3,389.60
1,643.20
-537.00
-265.30
112.60
-101.70
107.50
-135.00
Cash after chg. in Working capital
13,452.10
10,124.00
11,034.10
8,559.90
2,861.60
3,969.70
4,278.00
3,662.30
2,604.30
4,862.00
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-1,870.00
-2,219.20
-1,912.90
-1,078.80
-546.50
-811.10
-808.60
-796.10
-692.80
-842.00
Other Direct Exp. Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Extra & Other Items
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
-30.50
Cash From Investing Activity
-7,545.80
-1,730.00
-2,173.70
1,797.70
-1,012.20
1,599.90
-1,855.10
-237.20
1,548.30
-937.40
Net Fixed Assets
-11,241.00
-4,424.80
-2,655.30
-50,860.10
-2,050.60
-532.00
-715.40
-659.00
-93.50
-575.20
Net Investments
267.80
1,376.50
619.30
9,205.80
-650.00
1,987.70
-1,163.90
-1,179.70
1,437.80
1,119.00
Others
3,427.40
1,318.30
-137.70
43,452.00
1,688.40
144.20
24.20
1,601.50
204.00
-1,481.20
Cash from Financing Activity
-3,995.60
-7,132.60
-5,981.60
-9,376.80
-1,185.40
-4,794.70
-3,554.80
-2,671.00
-1,452.90
-3,187.60
Net Cash Inflow / Outflow
40.70
-957.80
965.90
-98.00
117.50
-36.20
-1,940.50
-42.00
2,006.90
-135.50
Opening Cash & Equivalents
22.40
980.20
14.30
112.10
-5.40
30.80
1,971.30
2,013.30
6.40
164.00
Closing Cash & Equivalent
63.10
22.40
980.20
14.30
112.10
-5.40
30.80
1,971.30
2,013.30
28.50

Financial Ratios

Consolidated /

Standalone
Description
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Book Value (Rs.)
100.28
78.29
82.16
58.90
73.19
78.53
91.72
83.80
96.18
89.56
ROA
12.06%
4.37%
13.72%
9.02%
10.44%
8.04%
5.87%
7.45%
4.56%
6.69%
ROE
25.09%
9.44%
33.53%
19.81%
13.67%
9.38%
7.34%
9.20%
6.48%
11.43%
ROCE
34.93%
16.57%
38.83%
23.63%
17.98%
16.43%
13.89%
14.25%
10.07%
16.31%
Fixed Asset Turnover
0.36
0.39
0.40
0.33
0.43
0.47
0.48
0.46
0.28
0.43
Receivable days
72.23
76.69
71.68
54.87
24.85
22.07
15.84
14.86
18.02
10.33
Inventory Days
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Payable days
0.00
0.00
0.00
0.00
0.00
93.62
97.32
54.54
9.54
7.67
Cash Conversion Cycle
72.23
76.69
71.68
54.87
24.85
-71.55
-81.48
-39.68
8.47
2.66
Total Debt/Equity
0.16
0.22
0.25
0.51
0.18
0.00
0.00
0.02
0.00
0.15
Interest Cover
5.36
2.65
6.26
5.65
8.19
48.93
48.89
61.53
57.73
11.52

Annual Reports:

FY 2024
FY 2023
FY 2022
FY 2021
FY 2020
FY 2019
FY 2018
FY 2017
FY 2016
FY 2015

News Update:


  • Indus Towers enters into power purchase agreement with JSW Green Energy Eight
    13th Dec 2024, 11:42 AM

    The Company will receive 130 MW renewable energy from Solar PV power plant

    Read More
  • Indus Towers - Quarterly Results
    22nd Oct 2024, 19:14 PM

    Read More

Source: www.accordfintech.com | DISCLAIMER: Information is provided " as is" and solely for informational purposes, not for trading purposes or advice, and may be delayed.