Indus Towers Ltd

Indus Towers Summary Chart Analysis Peers Quarters Profit & Loss Balance Sheet Cash Flow Ratios Investors Documents

Indus Towers Ltd

₹ 341 -0.23%
16 May - close price
industowers.com BSE: 534816 NSE: INDUSTOWER
About

Indus Towers Limited is engaged in the business of object of, inter-alia, setting up, operating and maintaining wireless communication towers.[1]

Key Points

Business Overview
Indus Towers is a provider of tower and related infrastructure sharing services. It is one of the largest telecom tower companies in India based on the number of towers and co-locations operated by the Company. It provides access to its towers, primarily to wireless telecommunication service providers, on a shared basis under long-term contracts. [1]

Website BSE NSE
  • Market Cap ₹ 91,897 Cr.
  • Current Price ₹ 341
  • High / Low ₹ 367 / 142
  • Stock P/E 15.2
  • Book Value ₹ 100
  • Dividend Yield 0.00 %
  • ROCE 20.2 %
  • ROE 25.1 %
  • Face Value ₹ 10.0
Edit ratios

Pros

  • Company has delivered good profit growth of 19.1% CAGR over last 5 years

Cons

  • Though the company is reporting repeated profits, it is not paying out dividend
  • Company might be capitalizing the interest cost
  • Promoters have pledged 30.5% of their holding.

* The pros and cons are machine generated. Pros / cons are based on a checklist to highlight important points. Please exercise caution and do your own analysis.

Peer comparison

Sector: Telecomm Equipment & Infra Services Industry: Transmisson Line Towers / Equipment

Edit Columns
Loading peers table ...

Quarterly Results

Standalone Figures in Rs. Crores / View Consolidated

Mar 2021 Jun 2021 Sep 2021 Dec 2021 Mar 2022 Jun 2022 Sep 2022 Dec 2022 Mar 2023 Jun 2023 Sep 2023 Dec 2023 Mar 2024
6,491 6,796 6,875 6,926 7,112 6,897 7,967 6,765 6,753 7,076 7,132 7,199 7,193
3,079 3,267 3,235 3,222 3,053 4,635 5,155 5,602 3,321 3,596 3,711 3,615 3,122
Operating Profit 3,412 3,528 3,640 3,704 4,058 2,262 2,812 1,163 3,432 3,480 3,422 3,584 4,071
OPM % 53% 52% 53% 53% 57% 33% 35% 17% 51% 49% 48% 50% 57%
77 57 93 94 109 92 63 -403 116 56 97 99 108
Interest 362 388 383 384 382 372 392 354 336 352 246 11 127
Depreciation 1,331 1,318 1,315 1,323 1,364 1,339 1,306 1,357 1,320 1,372 1,525 1,595 1,564
Profit before tax 1,797 1,878 2,035 2,091 2,420 644 1,176 -952 1,893 1,813 1,747 2,077 2,489
Tax % 24% 25% 23% 25% 25% 26% 26% 26% 26% 26% 26% 26% 26%
1,365 1,417 1,560 1,573 1,818 479 873 -708 1,399 1,351 1,295 1,541 1,853
EPS in Rs 5.06 5.26 5.79 5.84 6.75 1.78 3.24 -2.63 5.19 5.01 4.81 5.72 6.88
Raw PDF

Profit & Loss

Standalone Figures in Rs. Crores / View Consolidated

Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024
4,460 4,999 5,389 5,558 6,085 6,618 6,822 6,738 13,951 27,708 28,382 28,601
2,709 2,922 2,995 3,070 3,260 3,462 3,708 3,181 6,773 12,820 18,713 14,044
Operating Profit 1,751 2,077 2,394 2,488 2,825 3,156 3,114 3,557 7,178 14,888 9,669 14,557
OPM % 39% 42% 44% 45% 46% 48% 46% 53% 51% 54% 34% 51%
680 530 1,995 572 1,716 1,297 1,668 466 816 458 85 361
Interest 1 9 -6 33 39 46 53 333 835 1,602 1,670 735
Depreciation 1,109 1,101 1,122 1,155 1,166 1,180 1,064 1,277 2,843 5,320 5,322 6,056
Profit before tax 1,322 1,497 3,274 1,872 3,336 3,227 3,665 2,412 4,316 8,424 2,762 8,127
Tax % 24% 27% 17% 29% 19% 25% 24% 28% 23% 24% 26% 26%
1,010 1,090 2,725 1,327 2,705 2,414 2,779 1,747 3,338 6,367 2,043 6,041
EPS in Rs 5.35 5.77 14.39 7.00 14.62 13.05 15.02 9.44 12.39 23.63 7.58 22.42
Dividend Payout % 103% 76% 76% 43% 109% 107% 100% 111% 162% 47% 0% 0%
Compounded Sales Growth
10 Years: 19%
5 Years: 33%
3 Years: 27%
TTM: 1%
Compounded Profit Growth
10 Years: 19%
5 Years: 19%
3 Years: 24%
TTM: 187%
Stock Price CAGR
10 Years: 4%
5 Years: 5%
3 Years: 12%
1 Year: 125%
Return on Equity
10 Years: 16%
5 Years: 20%
3 Years: 22%
Last Year: 25%

Balance Sheet

Standalone Figures in Rs. Crores / View Consolidated

Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024
Equity Capital 1,889 1,889 1,894 1,897 1,850 1,850 1,850 1,850 2,695 2,695 2,695 2,695
Reserves 15,784 15,859 16,070 17,033 14,388 15,876 13,815 12,031 13,202 19,481 18,440 24,379
0 0 0 0 278 0 6 4,608 21,560 19,726 19,185 20,531
4,221 4,600 4,258 2,252 4,947 2,479 2,414 1,583 7,490 6,087 6,276 8,296
Total Liabilities 21,894 22,348 22,222 21,182 21,463 20,204 18,084 20,072 44,947 47,988 46,595 55,901
7,112 6,686 6,470 6,063 5,791 5,589 5,325 6,679 31,770 31,814 32,373 39,294
CWIP 77 52 68 70 58 100 104 53 271 177 354 422
Investments 9,694 13,043 11,924 10,486 11,666 12,830 10,842 11,492 2,286 1,667 291 23
5,011 2,568 3,759 4,562 3,947 1,685 1,813 1,847 10,619 14,330 13,577 16,163
Total Assets 21,894 22,348 22,222 21,182 21,463 20,204 18,084 20,072 44,947 47,988 46,595 55,901

Cash Flows

Standalone Figures in Rs. Crores / View Consolidated

Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024
2,243 1,816 1,721 1,980 1,915 2,471 2,042 2,305 7,477 9,112 7,907 11,583
-4,831 -1,114 1,076 1,476 718 -855 2,718 -1,009 1,804 -2,182 -1,739 -7,564
2,648 -658 -2,838 -1,453 -2,671 -3,556 -4,796 -1,179 -9,381 -5,964 -7,126 -3,983
Net Cash Flow 59 44 -41 2,003 -38 -1,940 -36 117 -99 967 -958 36

Ratios

Standalone Figures in Rs. Crores / View Consolidated

Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024
Debtor Days 17 20 23 13 18 15 29 20 100 93 63 82
Inventory Days
Days Payable
Cash Conversion Cycle 17 20 23 13 18 15 29 20 100 93 63 82
Working Capital Days 14 -127 -137 -39 -178 -39 -23 -4 59 81 59 70
ROCE % 8% 8% 17% 8% 16% 20% 20% 14% 18% 25% 11%

Shareholding Pattern

Numbers in percentages

Jun 2021Sep 2021Dec 2021Mar 2022Jun 2022Sep 2022Dec 2022Mar 2023Jun 2023Sep 2023Dec 2023Mar 2024
69.85% 69.85% 69.85% 67.49% 68.81% 68.99% 68.99% 68.99% 68.99% 68.99% 68.99% 68.99%
26.76% 26.83% 26.08% 28.23% 26.62% 26.50% 26.60% 26.62% 23.94% 21.41% 20.71% 16.40%
2.65% 2.62% 3.16% 2.93% 2.96% 2.92% 2.87% 2.47% 4.51% 6.69% 7.08% 9.90%
0.72% 0.68% 0.88% 1.33% 1.59% 1.57% 1.50% 1.89% 2.53% 2.90% 3.18% 4.68%
0.02% 0.02% 0.03% 0.02% 0.02% 0.02% 0.01% 0.03% 0.02% 0.01% 0.04% 0.04%
No. of Shareholders 1,10,9431,17,8961,53,7081,97,7822,07,6072,33,2762,30,2422,58,9972,71,6792,64,6742,67,1083,10,694

* The classifications might have changed from Sep'2022 onwards. The new XBRL format added more details from Sep'22 onwards.

Classifications such as banks and foreign portfolio investors were not available earlier. The sudden changes in FII or DII can be because of these changes.

Click on the line-items to see the names of individual entities.

Documents

Announcements

Annual reports

Credit ratings

Concalls