Nifty
:
22795.90
Sensex
:
75311.06
-117.25 (-0.51%)
-424.90 (-0.56%)
Nifty
Sensex
:
:
22795.90
75311.06
-117.25 (-0.51%)
-424.90 (-0.56%)

Indus Towers Ltd.

Telecommunication - Service Provider

Rating :
N/A

BSE: 534816 | NSE: INDUSTOWER

NSE BSE
356.10
06-Feb-2025
  • Open
  • High
  • Low
  • Previous Close
  •  359.95
  •  368.30
  •  354.05
  •  358.05
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  8285405
  •  29756.95
  •  460.35
  •  227.25

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 88,760.99
  • 8.87
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 92,686.49
  • N/A
  • 2.74

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 50.00%
  • 1.41%
  • 4.17%
  • FII
  • DII
  • Others
  • 26.15%
  • 16.79%
  • 1.48%

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
  • 16.75
  • 13.73
  • 14.66

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 3.27
  • 3.05
  • 2.70

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 10.09
  • 6.86
  • 4.87

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
Dec 24
Dec 23
Var%
Sep 24
Sep 23
Var%
Jun 24
Jun 23
Var%
Mar 24
Mar 23
Var%
Net Sales
7,547.40
7,199.00
4.84%
7,465.30
7,132.50
4.67%
7,383.00
7,075.90
4.34%
7,193.20
6,752.90
6.52%
Expenses
589.30
3,615.00
-83.70%
2,601.50
3,711.00
-29.90%
2,878.90
3,596.40
-19.95%
3,121.60
3,320.00
-5.98%
EBITDA
6,958.10
3,584.00
94.14%
4,863.80
3,421.50
42.15%
4,504.10
3,479.50
29.45%
4,071.60
3,432.90
18.61%
EBIDTM
92.19%
49.78%
65.15%
47.97%
61.01%
49.17%
56.60%
50.84%
Other Income
290.80
601.70
-51.67%
157.80
309.40
-49.00%
104.00
133.00
-21.80%
445.40
196.40
126.78%
Interest
461.60
513.50
-10.11%
461.40
458.60
0.61%
455.80
428.10
6.47%
463.60
415.80
11.50%
Depreciation
1,568.50
1,595.70
-1.70%
1,580.10
1,525.60
3.57%
1,560.50
1,374.10
13.57%
1,564.50
1,320.20
18.50%
PBT
5,218.80
2,076.50
151.33%
2,980.10
1,746.70
70.61%
2,591.80
1,810.30
43.17%
2,488.90
1,893.30
31.46%
Tax
1,215.60
536.00
126.79%
756.60
452.00
67.39%
665.90
462.40
44.01%
635.80
494.20
28.65%
PAT
4,003.20
1,540.50
159.86%
2,223.50
1,294.70
71.74%
1,925.90
1,347.90
42.88%
1,853.10
1,399.10
32.45%
PATM
53.04%
21.40%
29.78%
18.15%
26.09%
19.05%
25.76%
20.72%
EPS
15.17
5.72
165.21%
8.43
4.80
75.62%
7.15
5.00
43.00%
6.88
5.19
32.56%

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
29,588.90
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
5.07%
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
29,588.90
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
9,191.30
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
20,397.60
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
68.94%
50.61%
34.07%
53.34%
51.12%
52.76%
44.22%
45.29%
46.43%
43.53%
42.84%
Other Income
998.00
1,570.40
577.80
575.50
442.20
465.70
635.50
480.60
764.70
640.80
527.80
Interest
1,842.40
1,863.80
1,670.40
1,603.30
836.40
335.00
52.90
46.50
39.40
33.00
290.20
Depreciation
6,273.60
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
13,279.60
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
3,273.90
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
24.65%
25.68%
26.07%
24.41%
25.13%
20.31%
41.76%
46.50%
34.92%
39.08%
34.71%
PAT
10,005.70
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
10,005.70
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
33.82%
21.11%
7.19%
22.99%
20.87%
28.45%
21.63%
17.99%
25.51%
20.52%
17.08%
PAT Growth
79.24%
195.89%
-67.99%
118.80%
51.85%
29.91%
23.96%
-23.25%
36.08%
-42.76%
 
EPS
37.93
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 inks pact to acquire 26% stake in Amplus Tungabhadra
    4th Feb 2025, 09:17 AM

    Cost of acquisition is around Rs 27 crore

    Read More
  • Indus Towers reports over 2-fold jump in Q3 consolidated net profit
    24th Jan 2025, 15:08 PM

    Total income of the company increased by 4.57% at Rs 7631.20 crore for Q3FY25

    Read More
  • Indus Towers - Quarterly Results
    23rd Jan 2025, 20:17 PM

    Read More
  • 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

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.