Indus Towers Ltd

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

Indus Towers Ltd

₹ 160 0.95%
02 Jun - 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

Leadership Position
The Co. has a tower market share of 33% and tenancy market share of 42% which makes it leader in the telecom tower industry in India. [1]

Website BSE NSE
  • Market Cap ₹ 43,146 Cr.
  • Current Price ₹ 160
  • High / Low ₹ 231 / 135
  • Stock P/E 19.9
  • Book Value ₹ 78.3
  • Dividend Yield 6.87 %
  • ROCE 11.4 %
  • ROE 10.0 %
  • Face Value ₹ 10.0
Edit ratios

Pros

  • Debtor days have improved from 85.2 to 62.6 days.

Cons

  • 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

Consolidated Figures in Rs. Crores / View Standalone

Mar 2020 Jun 2020 Sep 2020 Dec 2020 Mar 2021 Jun 2021 Sep 2021 Dec 2021 Mar 2022 Jun 2022 Sep 2022 Dec 2022 Mar 2023
1,682 1,635 1,766 4,061 6,492 6,797 6,876 6,927 7,116 6,897 7,967 6,765 6,753
819 803 859 2,033 3,080 3,280 3,256 3,229 3,054 4,635 5,155 5,602 3,320
Operating Profit 863 833 907 2,027 3,412 3,517 3,620 3,699 4,062 2,262 2,811 1,163 3,433
OPM % 51% 51% 51% 50% 53% 52% 53% 53% 57% 33% 35% 17% 51%
283 318 310 357 77 57 93 94 109 92 63 -403 116
Interest 16 14 29 233 362 377 364 379 375 372 392 354 336
Depreciation 346 298 305 913 1,332 1,320 1,316 1,324 1,365 1,339 1,307 1,358 1,320
Profit before tax 784 839 884 1,238 1,796 1,877 2,033 2,089 2,431 643 1,175 -952 1,893
Tax % 17% 16% 17% 21% 24% 25% 23% 25% 25% 26% 26% 26% 26%
Net Profit 650 704 733 979 1,364 1,415 1,558 1,571 1,828 477 872 -708 1,399
EPS in Rs 3.51 3.80 3.96 3.63 5.06 5.25 5.78 5.83 6.78 1.77 3.23 -2.63 5.19
Raw PDF

Profit & Loss

Consolidated Figures in Rs. Crores / View Standalone

Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023
9,452 10,272 10,827 11,668 5,558 6,085 6,621 6,826 6,743 13,954 27,717 28,382
5,913 6,465 6,427 6,664 3,070 3,260 3,464 3,714 3,185 6,775 12,816 18,713
Operating Profit 3,540 3,807 4,400 5,004 2,488 2,825 3,157 3,112 3,558 7,179 14,901 9,669
OPM % 37% 37% 41% 43% 45% 46% 48% 46% 53% 51% 54% 34%
140 338 449 522 1,679 1,960 1,599 1,559 1,846 1,262 458 -132
Interest 407 394 400 290 33 39 46 53 335 836 1,603 1,454
Depreciation 2,144 2,220 2,126 2,185 1,155 1,166 1,180 1,066 1,282 2,848 5,325 5,324
Profit before tax 1,128 1,531 2,323 3,052 2,979 3,580 3,529 3,553 3,788 4,757 8,431 2,759
Tax % 34% 35% 35% 35% 25% 23% 29% 30% 13% 21% 24% 26%
Net Profit 749 1,002 1,518 1,992 2,247 2,747 2,494 2,494 3,299 3,779 6,373 2,040
EPS in Rs 5.31 8.03 10.52 11.85 14.85 13.48 13.48 17.83 14.02 23.65 7.57
Dividend Payout % 0% 104% 55% 105% 25% 108% 104% 111% 59% 143% 47% 0%
Compounded Sales Growth
10 Years: 11%
5 Years: 34%
3 Years: 61%
TTM: 2%
Compounded Profit Growth
10 Years: 9%
5 Years: -3%
3 Years: -10%
TTM: -65%
Stock Price CAGR
10 Years: -1%
5 Years: -12%
3 Years: -11%
1 Year: -21%
Return on Equity
10 Years: 16%
5 Years: 20%
3 Years: 22%
Last Year: 10%

Balance Sheet

Consolidated Figures in Rs. Crores / View Standalone

Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023
581 1,889 1,889 1,894 1,897 1,850 1,850 1,850 1,850 2,695 2,695 2,695
Reserves 13,943 15,304 16,149 15,126 16,345 13,650 15,115 12,682 11,693 13,182 19,456 18,415
3,159 3,523 3,342 2,582 0 278 0 6 4,627 21,576 19,726 19,185
5,783 6,977 7,255 7,552 2,461 5,163 2,661 2,577 1,584 7,491 6,091 6,278
Total Liabilities 23,467 27,693 28,636 27,155 20,703 20,941 19,625 17,115 19,754 44,944 47,968 46,572
16,720 16,324 15,320 14,812 6,063 5,794 5,595 5,332 6,714 31,800 31,826 32,384
CWIP 186 172 153 226 70 58 110 118 54 274 179 355
Investments 336 3,891 7,480 5,882 10,059 11,172 12,327 9,906 11,170 2,271 1,652 0
6,225 7,306 5,682 6,234 4,511 3,916 1,593 1,759 1,815 10,598 14,311 13,834
Total Assets 23,467 27,693 28,636 27,155 20,703 20,941 19,625 17,115 19,754 44,944 47,968 46,572

Cash Flows

Consolidated Figures in Rs. Crores / View Standalone

Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023
3,199 3,651 3,952 3,990 1,912 2,866 3,469 3,159 2,315 7,481 9,121 7,905
-2,014 -5,794 -2,340 -937 1,548 -237 -1,855 1,600 -1,012 1,798 -2,174 -1,730
-1,151 2,223 -1,500 -3,188 -1,453 -2,671 -3,555 -4,795 -1,185 -9,377 -5,982 -7,133
Net Cash Flow 34 80 112 -136 2,007 -42 -1,940 -36 118 -98 966 -958

Ratios

Consolidated Figures in Rs. Crores / View Standalone

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 26 30 10 11 13 18 15 29 20 100 93 63
Inventory Days
Days Payable
Cash Conversion Cycle 26 30 10 11 13 18 15 29 20 100 93 63
Working Capital Days 44 18 -85 -101 -42 -190 -41 -24 -5 27 52 62
ROCE % 8% 10% 12% 15% 14% 18% 23% 21% 23% 19% 25% 11%

Shareholding Pattern

Numbers in percentages

2 Recently
Jun 2020 Sep 2020 Dec 2020 Mar 2021 Jun 2021 Sep 2021 Dec 2021 Mar 2022 Jun 2022 Sep 2022 Dec 2022 Mar 2023
53.51 53.51 69.85 69.85 69.85 69.85 69.85 67.49 68.81 68.99 68.99 68.99
40.61 40.89 26.63 27.08 26.76 26.83 26.08 28.23 26.62 26.50 26.60 26.62
4.89 4.32 2.78 2.43 2.65 2.62 3.16 2.93 2.96 2.92 2.87 2.47
0.98 1.28 0.73 0.64 0.72 0.68 0.88 1.33 1.59 1.57 1.50 1.89
0.01 0.00 0.01 0.01 0.02 0.02 0.03 0.02 0.02 0.02 0.01 0.03

* 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