GTL Ltd
Incorporated in 1987, GTL Ltd is in the
business of providing telecom network
services[1]
- Market Cap ₹ 167 Cr.
- Current Price ₹ 10.6
- High / Low ₹ 19.7 / 5.01
- Stock P/E 6.12
- Book Value ₹ -392
- Dividend Yield 0.00 %
- ROCE %
- ROE %
- Face Value ₹ 10.0
Pros
Cons
- Company has low interest coverage ratio.
- The company has delivered a poor sales growth of -28.5% over past five years.
- Promoter holding is low: 14.3%
- Contingent liabilities of Rs.8,182 Cr.
- Promoters have pledged 97.9% of their holding.
- Earnings include an other income of Rs.82.5 Cr.
- Debtor days have increased from 34.0 to 64.9 days.
- Promoter holding has decreased over last 3 years: -18.1%
* 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-Service Industry: Telecommunications - Service Provider
Quarterly Results
Standalone Figures in Rs. Crores / View Consolidated
Profit & Loss
Standalone Figures in Rs. Crores / View Consolidated
Mar 2012 | Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | TTM | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|
1,500 | 2,160 | 1,250 | 1,354 | 1,240 | 1,221 | 995 | 219 | 215 | 221 | 194 | 186 | 183 | |
1,416 | 2,023 | 1,118 | 1,791 | 1,052 | 1,295 | 1,085 | 462 | 434 | 163 | 187 | 205 | 142 | |
Operating Profit | 84 | 137 | 132 | -437 | 188 | -74 | -90 | -243 | -219 | 58 | 7 | -19 | 41 |
OPM % | 6% | 6% | 11% | -32% | 15% | -6% | -9% | -111% | -102% | 26% | 3% | -10% | 22% |
50 | 42 | 73 | 224 | -1,944 | 34 | -2,502 | 20 | 12 | 35 | 452 | 106 | 82 | |
Interest | 431 | 541 | 539 | 465 | 560 | 547 | 19 | 17 | 19 | 21 | 23 | 26 | 28 |
Depreciation | 89 | 157 | 110 | 124 | 98 | 47 | 17 | 5 | 5 | 5 | 4 | 4 | 4 |
Profit before tax | -385 | -519 | -445 | -801 | -2,413 | -635 | -2,628 | -245 | -231 | 67 | 432 | 57 | 91 |
Tax % | -4% | -0% | -6% | 0% | 2% | 1% | 0% | -0% | 0% | 0% | 0% | 0% | |
-401 | -519 | -470 | -801 | -2,374 | -630 | -2,628 | -245 | -231 | 67 | 432 | 57 | 91 | |
EPS in Rs | -41.20 | -33.09 | -29.87 | -50.94 | -150.91 | -40.04 | -167.05 | -15.56 | -14.66 | 4.27 | 27.46 | 3.64 | 5.80 |
Dividend Payout % | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% |
Compounded Sales Growth | |
---|---|
10 Years: | -22% |
5 Years: | -28% |
3 Years: | -5% |
TTM: | -2% |
Compounded Profit Growth | |
---|---|
10 Years: | 7% |
5 Years: | 10% |
3 Years: | 22% |
TTM: | 136% |
Stock Price CAGR | |
---|---|
10 Years: | -5% |
5 Years: | 20% |
3 Years: | 24% |
1 Year: | 95% |
Return on Equity | |
---|---|
10 Years: | % |
5 Years: | % |
3 Years: | % |
Last Year: | % |
Balance Sheet
Standalone Figures in Rs. Crores / View Consolidated
Mar 2012 | Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Sep 2023 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Equity Capital | 97 | 157 | 157 | 157 | 157 | 157 | 157 | 157 | 157 | 157 | 157 | 157 | 157 |
Reserves | 799 | 490 | 20 | -781 | -3,212 | -3,842 | -6,469 | -6,714 | -6,945 | -6,878 | -6,446 | -6,389 | -6,318 |
Preference Capital | 0 | 650 | 650 | 650 | 0 | 0 | 141 | 157 | 174 | 194 | 215 | 239 | |
4,084 | 3,880 | 3,147 | 2,326 | 114 | 127 | 0 | 0 | 0 | 6,368 | 5,878 | 5,828 | 6,001 | |
2,490 | 2,736 | 3,351 | 4,298 | 6,468 | 6,877 | 6,804 | 6,867 | 7,052 | 549 | 630 | 662 | 434 | |
Total Liabilities | 7,470 | 7,263 | 6,676 | 6,000 | 3,528 | 3,320 | 492 | 310 | 265 | 197 | 219 | 258 | 274 |
553 | 470 | 381 | 240 | 140 | 99 | 83 | 79 | 79 | 76 | 74 | 51 | 33 | |
CWIP | 88 | 19 | 23 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Investments | 2,614 | 2,640 | 3,668 | 3,616 | 2,234 | 2,123 | 337 | 184 | 51 | 51 | 0 | 0 | 0 |
4,215 | 4,134 | 2,604 | 2,144 | 1,153 | 1,097 | 72 | 47 | 135 | 70 | 144 | 207 | 240 | |
Total Assets | 7,470 | 7,263 | 6,676 | 6,000 | 3,528 | 3,320 | 492 | 310 | 265 | 197 | 219 | 258 | 274 |
Cash Flows
Standalone Figures in Rs. Crores / View Consolidated
Mar 2012 | Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|
-1,742 | 83 | 452 | 324 | 108 | 101 | 128 | 91 | 102 | 63 | 29 | 18 | |
-138 | -3 | 79 | 17 | 24 | 7 | 0 | 0 | 0 | -1 | 463 | 119 | |
1,416 | -55 | -482 | -413 | -120 | -79 | -209 | -102 | -103 | -64 | -492 | -134 | |
Net Cash Flow | -465 | 25 | 50 | -71 | 13 | 28 | -80 | -11 | -1 | -1 | -0 | 3 |
Ratios
Standalone Figures in Rs. Crores / View Consolidated
Mar 2012 | Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|
Debtor Days | 209 | 140 | 136 | 60 | 41 | 30 | 0 | 0 | 0 | 0 | 37 | 65 |
Inventory Days | 94 | 35 | 15 | 0 | 0 | 0 | 0 | 0 | ||||
Days Payable | 165 | 565 | 838 | |||||||||
Cash Conversion Cycle | 138 | 140 | -394 | -763 | 41 | 30 | 0 | 0 | 0 | 0 | 37 | 65 |
Working Capital Days | 255 | -151 | -749 | -850 | -1,752 | -1,920 | -2,424 | -11,116 | -11,570 | -484 | -529 | -447 |
ROCE % | 0% | 2% | -10% |
Documents
Announcements
- Certificate Under Regulation 40(9) Of The SEBI (LODR) Regulations, 2015, For The Year Ended On March 31, 2024 19 Apr
- Shareholder Meeting / Postal Ballot-Outcome of AGM 12 Apr
- Disclosure In Terms Of SEBI Circular No. SEBI/ HO/ CFD/ CMD1 /CIR/ P/ 2019 / 140 Dated November 21, 2019. 6 Apr
- Yearly Compliance Certificate As On March 31, 2024 Pursuant To Regulation 7(3) Of SEBI (LODR), 2015 5 Apr
-
Compliances-Certificate under Reg. 74 (5) of SEBI (DP) Regulations, 2018
4 Apr - Certificate under Regulation 74(5) of the SEBI (Depositories and Participants) Regulations, 2018 for the quarter ended March 31, 2024.
Annual reports
-
Financial Year 2023
from bse
-
Financial Year 2022
from bse
-
Financial Year 2021
from bse
-
Financial Year 2020
from bse
-
Financial Year 2019
from bse
-
Financial Year 2018
from bse
-
Financial Year 2017
from bse
-
Financial Year 2016
from bse
-
Financial Year 2015
from bse
-
Financial Year 2014
from bse
-
Financial Year 2013
from bse
-
Financial Year 2013
from nse
-
Financial Year 2012
from bse
-
Financial Year 2011
from bse
-
Financial Year 2011
from nse
Business Overview:[1]
GTL is a Teelecom Infrastructure Services company providing services and solutions to address the Network Life Cycle requirements of Telecom Operators, Technology providers (OEMs), and Tower Companies