GTL Ltd

₹ 13.9 2.28%

13 Dec - close price

About

Incorporated in 1987, GTL Ltd is in the
business of providing telecom network
services^[1]

Key Points

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

Website BSE NSE

Market Cap ₹ 219 Cr.
Current Price ₹ 13.9
High / Low ₹ 19.7 / 7.95
Stock P/E 4.13
Book Value ₹ -381
Dividend Yield 0.00 %
ROCE %
ROE %
Face Value ₹ 10.0

Add ratio to table

Edit ratios

Pros

Company is expected to give good quarter

Cons

The company has delivered a poor sales growth of -1.62% over past five years.
Promoter holding is low: 14.3%
Contingent liabilities of Rs.7,669 Cr.
Promoters have pledged 97.9% of their holding.
Earnings include an other income of Rs.119 Cr.
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

Edit Columns

Loading peers table ...

Detailed Comparison with:

Quarterly Results

Standalone Figures in Rs. Crores / View Consolidated

	Sep 2021	Dec 2021	Mar 2022	Jun 2022	Sep 2022	Dec 2022	Mar 2023	Jun 2023	Sep 2023	Dec 2023	Mar 2024	Jun 2024	Sep 2024
	48.69	49.71	47.02	47.20	46.32	45.89	46.99	46.11	46.66	43.46	65.69	63.06	69.89
	35.35	36.28	56.39	73.41	68.48	39.53	31.54	35.51	41.31	33.77	30.89	33.51	44.01
Operating Profit	13.34	13.43	-9.37	-26.21	-22.16	6.36	15.45	10.60	5.35	9.69	34.80	29.55	25.88
OPM %	27.40%	27.02%	-19.93%	-55.53%	-47.84%	13.86%	32.88%	22.99%	11.47%	22.30%	52.98%	46.86%	37.03%
	3.07	450.97	1.28	101.07	3.02	0.73	8.91	2.30	68.68	2.60	110.88	0.77	4.65
Interest	5.73	5.76	5.83	6.10	6.45	6.52	6.59	6.84	7.10	7.28	7.65	8.24	8.51
Depreciation	1.10	1.10	1.14	1.21	1.00	1.01	1.08	1.20	1.01	1.19	1.84	2.97	2.91
Profit before tax	9.58	457.54	-15.06	67.55	-26.59	-0.44	16.69	4.86	65.92	3.82	136.19	19.11	19.11
Tax %	-0.00%	-0.00%	-0.00%	-0.00%	-0.00%	-0.00%	-0.00%	-0.00%	-0.00%	-0.00%	-0.00%	32.55%	51.18%
	9.59	457.55	-15.06	67.55	-26.59	-0.44	16.69	4.86	65.92	3.82	136.20	12.89	9.34
EPS in Rs	0.61	29.09	-0.96	4.29	-1.69	-0.03	1.06	0.31	4.19	0.24	8.66	0.82	0.59
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	TTM
	2,160	1,250	1,354	1,240	1,221	995	219	215	221	194	186	202	242
	2,023	1,118	1,791	1,052	1,295	1,085	462	434	163	187	205	141	142
Operating Profit	137	132	-437	188	-74	-90	-243	-219	58	7	-19	60	100
OPM %	6%	11%	-32%	15%	-6%	-9%	-111%	-102%	26%	3%	-10%	30%	41%
	42	73	224	-1,944	34	-2,502	20	12	35	452	106	184	119
Interest	541	539	465	560	547	19	17	19	21	23	26	29	32
Depreciation	157	110	124	98	47	17	5	5	5	4	4	5	9
Profit before tax	-519	-445	-801	-2,413	-635	-2,628	-245	-231	67	432	57	211	178
Tax %	0%	6%	-0%	-2%	-1%	-0%	0%	-0%	-0%	-0%	-0%	-0%
	-519	-470	-801	-2,374	-630	-2,628	-245	-231	67	432	57	211	162
EPS in Rs	-33.09	-29.87	-50.94	-150.91	-40.04	-167.05	-15.56	-14.66	4.27	27.46	3.64	13.40	10.31
Dividend Payout %	-0%	-0%	-0%	-0%	-0%	-0%	-0%	-0%	-0%	-0%	-0%	-0%

Compounded Sales Growth
10 Years:	-17%
5 Years:	-2%
3 Years:	-3%
TTM:	30%

Compounded Profit Growth
10 Years:	8%
5 Years:	17%
3 Years:	-18%
TTM:	130%

Stock Price CAGR
10 Years:	-2%
5 Years:	56%
3 Years:	-11%
1 Year:	79%

Return on Equity
10 Years:	%
5 Years:	%
3 Years:	%
Last Year:	%

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	Sep 2024
Equity Capital	157	157	157	157	157	157	157	157	157	157	157	157	157
Reserves	490	20	-781	-3,212	-3,842	-6,469	-6,714	-6,945	-6,878	-6,446	-6,389	-6,179	-6,156
	4,530	3,797	2,976	114	127	141	157	174	6,562	6,093	6,067	5,784	5,635
	2,086	2,701	3,648	6,468	6,877	6,663	6,710	6,878	356	414	423	443	486
Total Liabilities	7,263	6,676	6,000	3,528	3,320	492	310	265	197	219	258	205	123
	470	381	240	140	99	83	79	79	76	74	51	30	28
CWIP	19	23	1	0	-0	-0	-0	-0	-0	-0	-0	-0	-0
Investments	2,640	3,668	3,616	2,234	2,123	337	184	51	51	-0	-0	-0	-0
	4,134	2,604	2,144	1,153	1,097	72	47	135	70	144	207	175	95
Total Assets	7,263	6,676	6,000	3,528	3,320	492	310	265	197	219	258	205	123

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
	83	452	324	108	101	128	91	102	63	29	18	175
	-3	79	17	24	7	0	0	0	-1	463	119	180
	-55	-482	-413	-120	-79	-209	-102	-103	-64	-492	-134	-353
Net Cash Flow	25	50	-71	13	28	-80	-11	-1	-1	-0	3	2

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	140	136	60	41	30	0	0	0	0	37	65	39
Inventory Days		35	15				-0	-0	-0	-0	-0	-0
Days Payable		565	838
Cash Conversion Cycle	140	-394	-763	41	30	0	0	0	0	37	65	39
Working Capital Days	-151	-749	-850	-1,752	-1,920	-2,424	-11,116	-11,570	-484	-529	-447	-508
ROCE %	0%	2%	-10%

Shareholding Pattern

Numbers in percentages

5 Recently

	Dec 2021	Mar 2022	Jun 2022	Sep 2022	Dec 2022	Mar 2023	Jun 2023	Sep 2023	Dec 2023	Mar 2024	Jun 2024	Sep 2024
	32.41%	14.29%	14.29%	14.29%	14.29%	14.29%	14.29%	14.29%	14.29%	14.29%	14.29%	14.29%
	0.37%	1.69%	0.95%	0.95%	0.95%	0.38%	0.38%	0.38%	0.38%	0.43%	0.42%	0.20%
	18.10%	19.10%	14.60%	11.51%	11.29%	11.29%	11.29%	11.29%	10.26%	10.26%	10.26%	10.26%
	49.12%	64.92%	70.16%	73.23%	73.46%	74.04%	74.03%	74.02%	75.06%	75.01%	75.03%	75.24%
No. of Shareholders	88,251	1,12,941	1,22,354	1,24,704	1,23,539	1,23,529	1,22,503	1,27,961	1,29,231	1,42,156	1,39,035	1,53,154

	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Sep 2024
	30.25%	30.25%	32.41%	32.41%	32.41%	14.29%	14.29%	14.29%	14.29%
	0.00%	0.21%	0.20%	0.22%	0.34%	1.69%	0.38%	0.43%	0.20%
	38.04%	38.56%	23.40%	21.34%	21.35%	19.10%	11.29%	10.26%	10.26%
	31.71%	30.99%	43.99%	46.03%	45.90%	64.92%	74.04%	75.01%	75.24%
No. of Shareholders	79,733	71,196	69,359	68,454	69,335	1,12,941	1,23,529	1,42,156	1,53,154

* 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

All

GTL Ltd

GTL Ltd

Peer comparison

Quarterly Results

Profit & Loss

Balance Sheet

Cash Flows

Ratios

Shareholding Pattern

Documents

Announcements

Annual reports