Nifty
Sensex
:
:
24530.90
80604.65
-269.95 (-1.09%)
-738.81 (-0.91%)

Telecommunication - Service Provider

Rating :
61/99

BSE: 534816 | NSE: INDUSTOWER

395.65
05-Jul-2024
  • Open
  • High
  • Low
  • Previous Close
  •  401.00
  •  403.45
  •  392.30
  •  404.05
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  13752975
  •  54652.76
  •  424.70
  •  157.35

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 110,330.72
  • 18.28
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 114,579.42
  • N/A
  • 4.08

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 69.00%
  • 0.82%
  • 3.42%
  • FII
  • DII
  • Others
  • 16.4%
  • 9.67%
  • 0.69%

Chart

Price | P:E | P:BV | EV:EBITDA | MCap:Sales | EPS

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 10.12
  • 32.98
  • 26.70

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 8.20
  • 26.21
  • 6.27

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 3.00
  • 6.68
  • -11.19

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 17.49
  • 14.54
  • 14.26

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 3.29
  • 3.03
  • 2.77

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 10.63
  • 7.55
  • 5.06

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 24
Mar 23
Var%
Dec 23
Dec 22
Var%
Sep 23
Sep 22
Var%
Jun 23
Jun 22
Var%
Net Sales
7,193.20
6,752.90
6.52%
7,199.00
6,765.00
6.42%
7,132.50
7,966.60
-10.47%
7,075.90
6,897.30
2.59%
Expenses
3,121.60
3,320.00
-5.98%
3,615.00
5,602.40
-35.47%
3,711.00
5,155.40
-28.02%
3,596.40
4,635.40
-22.41%
EBITDA
4,071.60
3,432.90
18.61%
3,584.00
1,162.60
208.27%
3,421.50
2,811.20
21.71%
3,479.50
2,261.90
53.83%
EBIDTM
56.60%
50.84%
49.78%
17.19%
47.97%
35.29%
49.17%
32.79%
Other Income
445.40
196.40
126.78%
601.70
183.90
227.19%
309.40
85.60
261.45%
133.00
111.90
18.86%
Interest
463.60
415.80
11.50%
513.50
448.10
14.59%
458.60
415.10
10.48%
428.10
391.40
9.38%
Depreciation
1,564.50
1,320.20
18.50%
1,595.70
1,357.70
17.53%
1,525.60
1,306.70
16.75%
1,374.10
1,339.30
2.60%
PBT
2,488.90
1,893.30
31.46%
2,076.50
-952.10
-
1,746.70
1,175.00
48.66%
1,810.30
643.10
181.50%
Tax
635.80
494.20
28.65%
536.00
-243.90
-
452.00
303.20
49.08%
462.40
165.80
178.89%
PAT
1,853.10
1,399.10
32.45%
1,540.50
-708.20
-
1,294.70
871.80
48.51%
1,347.90
477.30
182.40%
PATM
25.76%
20.72%
21.40%
-10.47%
18.15%
10.94%
19.05%
6.92%
EPS
6.88
5.19
32.56%
5.72
-2.63
-
4.80
3.23
48.61%
5.00
1.77
182.49%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Net Sales
28,600.60
28,381.80
27,717.20
13,954.30
6,743.00
6,826.20
6,621.20
6,084.70
5,558.30
11,668.30
10,826.70
Net Sales Growth
0.77%
2.40%
98.63%
106.94%
-1.22%
3.10%
8.82%
9.47%
-52.36%
7.77%
 
Cost Of Goods Sold
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Gross Profit
28,600.60
28,381.80
27,717.20
13,954.30
6,743.00
6,826.20
6,621.20
6,084.70
5,558.30
11,668.30
10,826.70
GP Margin
100.00%
100%
100%
100%
100%
100%
100%
100%
100%
100%
100%
Total Expenditure
14,044.00
18,713.20
12,933.50
6,821.10
3,185.20
3,807.50
3,622.50
3,259.60
3,138.90
6,669.70
6,429.70
Power & Fuel Cost
-
10,590.80
10,265.80
5,153.60
2,367.20
2,560.70
2,281.70
2,114.30
1,990.10
4,195.00
4,062.00
% Of Sales
-
37.32%
37.04%
36.93%
35.11%
37.51%
34.46%
34.75%
35.80%
35.95%
37.52%
Employee Cost
-
774.10
772.20
512.60
293.50
291.50
291.60
274.60
257.80
399.70
367.00
% Of Sales
-
2.73%
2.79%
3.67%
4.35%
4.27%
4.40%
4.51%
4.64%
3.43%
3.39%
Manufacturing Exp.
-
1,350.60
1,346.70
724.60
250.30
328.60
406.20
408.40
392.00
907.10
881.10
% Of Sales
-
4.76%
4.86%
5.19%
3.71%
4.81%
6.13%
6.71%
7.05%
7.77%
8.14%
General & Admin Exp.
-
512.70
435.90
303.20
127.00
462.40
449.60
412.00
373.30
1,064.55
1,014.70
% Of Sales
-
1.81%
1.57%
2.17%
1.88%
6.77%
6.79%
6.77%
6.72%
9.12%
9.37%
Selling & Distn. Exp.
-
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
% Of Sales
-
0%
0%
0%
0%
0%
0%
0%
0%
0%
0%
Miscellaneous Exp.
-
5,485.00
112.90
127.10
147.20
164.30
193.40
50.30
125.70
103.35
0.00
% Of Sales
-
19.33%
0.41%
0.91%
2.18%
2.41%
2.92%
0.83%
2.26%
0.89%
0.97%
EBITDA
14,556.60
9,668.60
14,783.70
7,133.20
3,557.80
3,018.70
2,998.70
2,825.10
2,419.40
4,998.60
4,397.00
EBITDA Margin
50.90%
34.07%
53.34%
51.12%
52.76%
44.22%
45.29%
46.43%
43.53%
42.84%
40.61%
Other Income
1,489.50
577.80
575.50
442.20
465.70
635.50
480.60
764.70
640.80
527.80
451.80
Interest
1,863.80
1,670.40
1,603.30
836.40
335.00
52.90
46.50
39.40
33.00
290.20
399.70
Depreciation
6,059.90
5,323.90
5,325.20
2,848.40
1,281.50
1,065.80
1,180.10
1,165.70
1,155.00
2,184.70
2,125.90
PBT
8,122.40
3,252.10
8,430.70
3,890.60
2,407.00
2,535.50
2,252.70
2,384.70
1,872.20
3,051.50
2,323.20
Tax
2,086.20
719.30
2,057.60
977.90
488.80
1,058.90
1,035.50
832.70
731.70
1,059.10
805.30
Tax Rate
25.68%
26.07%
24.41%
25.13%
20.31%
41.76%
46.50%
34.92%
39.08%
34.71%
34.66%
PAT
6,036.20
2,040.00
6,373.10
2,912.70
1,918.20
1,476.60
1,191.20
1,552.00
1,140.50
1,992.40
1,517.90
PAT before Minority Interest
6,036.20
2,040.00
6,373.10
2,912.70
1,918.20
1,476.60
1,191.20
1,552.00
1,140.50
1,992.40
1,517.90
Minority Interest
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PAT Margin
21.11%
7.19%
22.99%
20.87%
28.45%
21.63%
17.99%
25.51%
20.52%
17.08%
14.02%
PAT Growth
195.89%
-67.99%
118.80%
51.85%
29.91%
23.96%
-23.25%
36.08%
-42.76%
31.26%
 
EPS
22.40
7.57
23.65
10.81
7.12
5.48
4.42
5.76
4.23
7.39
5.63

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Shareholder's Funds
21,109.50
22,150.50
15,877.00
13,542.30
14,531.60
16,964.40
15,499.30
18,242.10
17,020.00
18,038.20
Share Capital
2,694.90
2,694.90
2,694.90
1,849.60
1,849.60
1,849.60
1,849.60
1,896.70
1,893.80
1,889.30
Total Reserves
18,402.80
19,445.80
13,178.00
11,686.70
12,675.20
15,114.80
13,649.70
16,345.40
15,067.90
16,020.10
Non-Current Liabilities
16,078.30
16,990.20
15,116.10
2,252.20
807.80
845.10
868.30
1,044.50
7,188.60
8,015.00
Secured Loans
0.00
0.00
166.70
0.00
0.00
0.00
0.00
0.00
1,514.90
2,584.40
Unsecured Loans
2,434.00
2,373.90
1,338.40
0.00
0.00
0.00
0.00
0.00
51.40
0.00
Long Term Provisions
1,873.80
1,719.80
1,566.60
302.30
272.30
248.40
224.30
200.90
3,233.40
2,706.30
Current Liabilities
8,162.80
8,826.90
13,950.60
3,826.30
1,775.20
1,815.90
4,573.50
1,416.60
5,069.40
4,215.10
Trade Payables
2,121.90
2,129.30
3,258.80
807.20
1,083.30
1,099.60
1,121.40
64.50
134.20
189.40
Other Current Liabilities
5,166.70
5,512.60
5,046.70
569.80
657.40
658.30
3,146.00
1,340.20
3,205.20
2,942.80
Short Term Borrowings
740.00
919.10
5,465.20
2,418.40
5.70
0.00
278.50
0.00
146.80
99.20
Short Term Provisions
134.20
265.90
179.90
30.90
28.80
58.00
27.60
11.90
1,583.20
983.70
Total Liabilities
45,350.60
47,967.60
44,943.70
19,620.80
17,114.60
19,625.40
20,941.10
20,703.20
29,278.00
30,268.30
Net Block
32,383.60
31,826.10
31,800.20
6,714.10
5,332.20
5,594.80
5,794.20
6,063.10
14,812.10
15,320.50
Gross Block
74,550.50
70,301.40
67,570.60
16,927.80
14,798.00
14,266.50
13,589.00
12,915.60
27,281.80
26,624.10
Accumulated Depreciation
42,166.90
38,475.30
35,770.40
10,213.70
9,465.80
8,671.70
7,794.80
6,852.50
12,469.70
11,303.60
Non Current Assets
36,643.00
35,656.30
35,313.90
14,669.50
12,834.60
12,013.40
16,065.20
15,157.80
23,542.00
24,668.70
Capital Work in Progress
354.60
178.70
273.60
54.50
118.00
110.30
58.50
70.10
226.00
152.70
Non Current Investment
0.00
0.00
0.00
7,432.00
6,950.90
5,819.60
9,673.00
8,444.60
2,738.20
3,634.30
Long Term Loans & Adv.
1,891.70
1,768.80
1,760.20
219.10
251.50
214.00
299.80
354.90
3,006.60
3,034.30
Other Non Current Assets
2,013.10
1,882.70
1,479.90
249.80
182.00
274.70
239.70
225.10
2,759.10
2,526.90
Current Assets
8,707.60
12,311.30
9,629.80
4,951.30
4,280.00
7,612.00
4,875.90
5,545.40
5,734.90
5,596.40
Current Investments
275.60
1,652.10
2,271.40
3,738.10
2,954.90
6,507.30
1,499.00
1,614.80
3,144.00
3,846.00
Inventories
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Sundry Debtors
4,868.70
7,058.60
3,828.50
367.20
550.90
274.60
300.00
195.50
353.20
307.50
Cash & Bank
22.40
980.20
14.50
147.00
1.70
31.20
2,249.80
3,159.50
912.00
165.50
Other Current Assets
3,540.90
125.80
326.00
515.10
772.50
798.90
827.10
575.60
1,325.70
1,277.40
Short Term Loans & Adv.
3,409.00
2,494.60
3,189.40
183.90
199.40
194.90
619.90
379.10
528.80
508.20
Net Current Assets
544.80
3,484.40
-4,320.80
1,125.00
2,504.80
5,796.10
302.40
4,128.80
665.50
1,381.30
Total Assets
45,350.60
47,967.60
44,943.70
19,620.80
17,114.60
19,625.40
20,941.10
20,703.20
29,278.00
30,268.30

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Cash From Operating Activity
7,904.80
9,121.20
7,481.10
2,315.10
3,158.60
3,469.40
2,866.20
1,911.50
3,989.50
3,952.40
PBT
2,759.30
8,430.70
3,890.60
3,787.50
3,552.70
3,529.20
3,579.70
2,979.10
3,051.50
2,323.20
Adjustment
11,769.50
5,993.00
3,026.10
-388.90
682.30
636.20
184.30
-482.30
1,945.50
1,947.70
Changes in Working Capital
-4,404.80
-3,389.60
1,643.20
-537.00
-265.30
112.60
-101.70
107.50
-135.00
116.00
Cash after chg. in Working capital
10,124.00
11,034.10
8,559.90
2,861.60
3,969.70
4,278.00
3,662.30
2,604.30
4,862.00
4,386.90
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-2,219.20
-1,912.90
-1,078.80
-546.50
-811.10
-808.60
-796.10
-692.80
-842.00
-434.50
Other Direct Exp. Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Extra & Other Items
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
-30.50
0.00
Cash From Investing Activity
-1,730.00
-2,173.70
1,797.70
-1,012.20
1,599.90
-1,855.10
-237.20
1,548.30
-937.40
-2,347.70
Net Fixed Assets
-4,424.80
-2,655.30
-50,860.10
-2,050.60
-532.00
-715.40
-659.00
-93.50
-575.20
-319.90
Net Investments
1,376.50
619.30
9,205.80
-650.00
1,987.70
-1,163.90
-1,179.70
1,437.80
1,119.00
-3,348.80
Others
1,318.30
-137.70
43,452.00
1,688.40
144.20
24.20
1,601.50
204.00
-1,481.20
1,321.00
Cash from Financing Activity
-7,132.60
-5,981.60
-9,376.80
-1,185.40
-4,794.70
-3,554.80
-2,671.00
-1,452.90
-3,187.60
-1,500.50
Net Cash Inflow / Outflow
-957.80
965.90
-98.00
117.50
-36.20
-1,940.50
-42.00
2,006.90
-135.50
104.20
Opening Cash & Equivalents
980.20
14.30
112.10
-5.40
30.80
1,971.30
2,013.30
6.40
164.00
52.00
Closing Cash & Equivalent
22.40
980.20
14.30
112.10
-5.40
30.80
1,971.30
2,013.30
28.50
164.00

Financial Ratios

Consolidated /

Standalone
Description
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Book Value (Rs.)
78.29
82.16
58.90
73.19
78.53
91.72
83.80
96.18
89.56
94.78
ROA
4.37%
13.72%
9.02%
10.44%
8.04%
5.87%
7.45%
4.56%
6.69%
5.17%
ROE
9.44%
33.53%
19.81%
13.67%
9.38%
7.34%
9.20%
6.48%
11.43%
8.68%
ROCE
16.57%
38.83%
23.63%
17.98%
16.43%
13.89%
14.25%
10.07%
16.31%
12.94%
Fixed Asset Turnover
0.39
0.40
0.33
0.43
0.47
0.48
0.46
0.28
0.43
0.41
Receivable days
76.69
71.68
54.87
24.85
22.07
15.84
14.86
18.02
10.33
19.60
Inventory Days
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Payable days
0.00
0.00
0.00
0.00
93.62
97.32
54.54
9.54
7.67
22.06
Cash Conversion Cycle
76.69
71.68
54.87
24.85
-71.55
-81.48
-39.68
8.47
2.66
-2.45
Total Debt/Equity
0.22
0.25
0.51
0.18
0.00
0.00
0.02
0.00
0.15
0.19
Interest Cover
2.65
6.26
5.65
8.19
48.93
48.89
61.53
57.73
11.52
6.81

News Update:


  • Indus Towers - Quarterly Results
    30th Apr 2024, 21:07 PM

    Read More
  • Indus Towers inks MoU with NTPC Green Energy
    19th Apr 2024, 09:50 AM

    The MoU is to explore a joint development of grid connected Renewable Energy based Power Projects including Solar, Wind, Energy storage etc

    Read More

Source: www.accordfintech.com | DISCLAIMER: Information is provided " as is" and solely for informational purposes, not for trading purposes or advice, and may be delayed.