GTL Infrastructure Ltd

₹ 1.07 -1.83%

13 Nov - close price

About

Incorporated in 2004, GTL Infrastructure
Ltd provides passive telecom infrastructure sharing and energy management solutions^[1]

Key Points

Business Overview:^[1]
GTLIL is in the business of Shared Passive Telecom Infrastructure in India. It deploys, owns, manages telecom towers and communication structures that are shared by the Wireless Telecom Operators. Company has a portfolio of about 26,000 towers located across all the 22 Telecom Circles in India. GTLIL forms long-term (5-10-15 years) contracts with Wireless Telecom Operators

Website BSE NSE

Market Cap ₹ 1,371 Cr.
Current Price ₹ 1.07
High / Low ₹ 1.67 / 0.96
Stock P/E 17.9
Book Value ₹ -3.81
Dividend Yield 0.00 %
ROCE %
ROE %
Face Value ₹ 10.0

Add ratio to table

Edit ratios

Pros

Cons

Company has low interest coverage ratio.
The company has delivered a poor sales growth of -0.54% over past five years.
Promoter holding is low: 3.28%
Contingent liabilities of Rs.1,347 Cr.
Earnings include an other income of Rs.1,492 Cr.

* 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

Telecommunication Telecommunication Telecom - Services Telecom - Infrastructure

Part of BSE Telecommunication

Edit Columns

Loading peers table ...

Detailed Comparison with:

Quarterly Results

Standalone Figures in Rs. Crores / View Consolidated

	Sep 2023	Dec 2023	Mar 2024	Jun 2024	Sep 2024	Dec 2024	Mar 2025	Jun 2025	Sep 2025	Dec 2025	Mar 2026	Jun 2026	Sep 2026
	351	338	331	332	336	338	337	335	356	351	330	327	333
YoY Sales growth	-3%	-6%	-12%	-6%	-4%	+0%	+2%	+1%	+6%	+4%	-2%	-2%	-7%
	236	263	291	258	271	248	291	255	243	260	281	185	251
Operating Profit	115	75	40	74	65	91	46	80	113	91	50	143	81
OPM %	33%	22%	12%	22%	19%	27%	14%	24%	32%	26%	15%	44%	24%
	4	4	-12	5	10	3	3	5	19	8	1,213	5	265
Interest	206	193	210	220	229	241	238	253	265	22	22	23	27
Depreciation	82	80	33	61	60	63	60	64	60	57	55	56	56
Profit before tax	-170	-195	-215	-202	-214	-210	-249	-232	-193	20	1,186	69	263
Tax %	0%	0%	0%	0%	0%	0%	0%	0%	0%	0%	0%	0%	0%
	-170	-195	-215	-202	-214	-210	-249	-232	-193	20	1,186	69	263
EPS in Rs	-0.13	-0.15	-0.17	-0.16	-0.17	-0.16	-0.19	-0.18	-0.15	0.02	0.93	0.05	0.21
Raw PDF

Profit & Loss

Standalone Figures in Rs. Crores / View Consolidated

	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Mar 2025	Mar 2026	TTM
	600	913	2,283	2,333	1,500	1,417	1,410	1,463	1,458	1,372	1,344	1,372	1,341
Sales growth	-8%	+52%	+150%	+2%	-36%	-6%	-1%	+4%	-0%	-6%	-2%	+2%	-2%
	398	709	1,280	1,599	1,313	1,145	983	1,029	1,097	1,006	1,061	1,029	976
Operating Profit	202	204	1,003	735	187	272	427	434	361	366	283	342	365
OPM %	34%	22%	44%	31%	12%	19%	30%	30%	25%	27%	21%	25%	27%
	-68	-89	-635	-1,258	-570	-839	-488	-671	-893	35	14	1,237	1,492
Interest	393	469	1,024	570	533	662	663	734	782	805	929	563	95
Depreciation	256	252	743	800	624	634	547	503	504	278	244	237	224
Profit before tax	-515	-605	-1,399	-1,893	-1,539	-1,864	-1,271	-1,475	-1,817	-681	-875	779	1,537
Tax %	0%	0%	0%	0%	0%	0%	0%	0%	0%	0%	0%	0%
	-515	-605	-1,399	-1,893	-1,539	-1,864	-1,271	-1,475	-1,817	-681	-875	779	1,537
EPS in Rs	-2.21	-2.59	-5.69	-1.56	-1.25	-1.51	-1.02	-1.17	-1.43	-0.53	-0.68	0.61	1.21
Dividend Payout %	0%	0%	0%	0%	0%	0%	0%	0%	0%	0%	0%	0%

Compounded Sales Growth
10 Years:	4%
5 Years:	-1%
3 Years:	-2%
TTM:	-2%

Compounded Profit Growth
10 Years:	2%
5 Years:	8%
3 Years:	15%
TTM:	109%

Stock Price CAGR
10 Years:	-11%
5 Years:	-7%
3 Years:	-2%
1 Year:	-24%

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

Balance Sheet

Standalone Figures in Rs. Crores / View Consolidated

	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Mar 2025	Mar 2026	Sep 2026
Equity Capital	2,325	2,336	2,460	12,125	12,319	12,319	12,497	12,623	12,671	12,807	12,809	12,809	12,809
Reserves	-1,879	-2,146	-2,750	-8,915	-10,649	-12,512	-13,784	-15,369	-17,212	-17,894	-18,770	-18,024	-17,692
	4,955	4,935	10,102	4,956	4,913	5,629	5,085	4,872	4,281	3,901	3,715	5,898	5,620
	506	485	1,064	586	983	1,995	2,649	3,428	4,531	5,392	6,363	2,442	2,279
Total Liabilities	5,907	5,611	10,876	8,752	7,566	7,430	6,447	5,555	4,271	4,206	4,117	3,125	3,016
	3,402	3,261	9,924	7,945	6,795	6,466	5,515	4,556	3,220	3,007	2,845	2,668	2,603
CWIP	54	46	84	42	36	31	28	0	0	0	0	0	0
Investments	1,884	1,907	60	140	11	60	63	65	69	74	26	0	0
	567	398	809	625	724	873	842	933	982	1,125	1,246	458	413
Total Assets	5,907	5,611	10,876	8,752	7,566	7,430	6,447	5,555	4,271	4,206	4,117	3,125	3,016

Cash Flows

Standalone Figures in Rs. Crores / View Consolidated

	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Mar 2025	Mar 2026
	521	449	1,239	705	264	436	419	503	495	194	635	535
	-29	-19	-329	-228	102	-64	-40	-64	-34	-12	37	8
	-505	-419	-927	-408	-438	-220	-161	-387	-453	-267	-255	-1,256
Net Cash Flow	-13	12	-16	68	-73	152	218	52	8	-85	417	-713
Free Cash Flow	513	400	871	534	230	406	377	438	450	177	610	499
CFO/EBITDA Share of operating profit converting into cash: CFO (before tax) / Operating Profit	233%	226%	124%	90%	143%	150%	98%	128%	147%	62%	205%	143%

Ratios

Standalone / View Consolidated

	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Mar 2025	Mar 2026
Debtor Days	37	34	23	12	26	20	27	22	33	84	22	11
Inventory Days
Days Payable
Cash Conversion Cycle	37	34	23	12	26	20	27	22	33	84	22	11
Working Capital Days	-7	-114	-433	-60	-1,284	-1,730	-1,762	-1,845	-1,986	-2,199	-2,519	-861
ROCE %	-1%	-1%	4%	1%	-6%	-6%	-2%	-2%	-12%

Insights

In beta

Mar 2016

Mar 2017

Mar 2018

Mar 2019

Mar 2020

Mar 2021

Mar 2022

Mar 2023

Mar 2024

Mar 2025

Mar 2026

Average Tenancy per Occupied Tower
Times

x.xx	x.xx	x.xx	x.xx	x.xx	x.xx	x.xx	x.xx	x.xx	x.xx	x.xx
xx,xxx	xx,xxx	xx,xxx	xx,xxx	xx,xxx	xx,xxx	xx,xxx	xx,xxx	xx,xxx	xx,xxx	xx,xxx
xx.xx	xx.xx	xx.xx	xx.xx	xx.xx	xx.xx	xx.xx	xx.xx	xx.xx	xx.xx	xx.xx
xx,xxx	xx,xxx	xx,xxx	xx,xxx	xx,xxx	xx,xxx	xx,xxx	xx,xxx	xx,xxx	xx,xxx	xx,xxx
xx,xxx	xx,xxx	xx,xxx	xx,xxx	xx,xxx	xx,xxx	xx,xxx	xx,xxx	xx,xxx	xx,xxx	xx,xxx
xx,xxx	xx,xxx	xx,xxx	xx,xxx	xx,xxx	xx,xxx	xx,xxx	xx,xxx	xx,xxx	xx,xxx	xx,xxx
xx,xxx	xx,xxx	xx,xxx	xx,xxx	xx,xxx	xx,xxx	xx,xxx	xx,xxx	xx,xxx	xx,xxx	xx,xxx
x,xxx	x,xxx	xx,xxx	xx,xxx	xx,xxx	xx,xxx	xx,xxx	xx,xxx	xx,xxx	xx,xxx	xx,xxx

Please log in to see hidden values.

EM Revenue per Occupied Tower per Month
INR

Network Uptime Delivered
%

Occupied Tower Count
Nos

Sharing Revenue per Occupied Tower per Month
INR

Tenancy (Full Paying Equivalent)
Nos

Total Tower Count
Nos

Unoccupied Tower Count
Nos

Extracted by Screener AI

Shareholding Pattern

Numbers in percentages

	Dec 2023	Mar 2024	Jun 2024	Sep 2024	Dec 2024	Mar 2025	Jun 2025	Sep 2025	Dec 2025	Mar 2026	Jun 2026	Sep 2026
	3.28%	3.28%	3.28%	3.28%	3.28%	3.28%	3.28%	3.28%	3.28%	3.28%	3.28%	3.28%
	0.10%	0.12%	0.17%	0.12%	0.01%	0.05%	0.14%	0.01%	0.04%	0.06%	0.77%	0.43%
	44.42%	43.25%	42.18%	37.00%	36.14%	35.20%	33.78%	32.87%	32.18%	31.28%	31.20%	31.20%
	52.19%	53.35%	54.37%	59.60%	60.59%	61.49%	62.80%	63.83%	64.49%	65.37%	64.77%	65.09%
No. of Shareholders	12,33,978	14,60,528	17,72,090	27,01,617	27,82,324	27,95,172	28,72,666	28,16,887	27,52,530	27,10,397	26,75,623	26,41,810

	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Mar 2025	Mar 2026	Sep 2026
	25.56%	19.52%	3.41%	3.41%	3.36%	3.33%	3.32%	3.28%	3.28%	3.28%	3.28%
	11.77%	2.37%	2.30%	2.26%	2.23%	1.38%	0.14%	0.12%	0.05%	0.06%	0.43%
	36.99%	68.48%	66.40%	64.14%	60.97%	49.94%	45.94%	43.25%	35.20%	31.28%	31.20%
	25.68%	9.63%	27.89%	30.19%	33.44%	45.35%	50.60%	53.35%	61.49%	65.37%	65.09%
No. of Shareholders	1,79,324	1,84,969	1,86,488	1,90,496	2,59,437	10,92,708	11,30,999	14,60,528	27,95,172	27,10,397	26,41,810

* 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.

GTL Infrastructure Ltd

GTL Infrastructure Ltd

Peer comparison

Quarterly Results

Profit & Loss

Balance Sheet

Cash Flows

Ratios

Insights

Shareholding Pattern

Documents

Announcements

Annual reports

Credit ratings