Nifty
Sensex
:
:
24487.40
80235.59
-97.65 (-0.40%)
-368.49 (-0.46%)

Telecommunication - Service Provider

Rating :
45/99

BSE: 543265 | NSE: RAILTEL

346.60
12-Aug-2025
  • Open
  • High
  • Low
  • Previous Close
  •  353
  •  353.7
  •  345.15
  •  352.70
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  717869
  •  251018271.1
  •  516.75
  •  265.5

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 11,112.49
  • 35.03
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 10,586.11
  • 0.82%
  • 5.38

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 72.84%
  • 0.82%
  • 20.66%
  • FII
  • DII
  • Others
  • 3.67%
  • 0.71%
  • 1.30%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 19.78
  • 21.06
  • 21.12

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 10.01
  • 10.30
  • 7.13

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 11.41
  • 16.38
  • 16.78

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • 38.52

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • 5.10

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • 18.33

Earnings Forecasts:

(Updated: 06-06-2025)
Description
2024
2025
2026
2027
Adj EPS
7.67
9.4
14
P/E Ratio
45.19
36.87
24.76
Revenue
2564
3207
EBITDA
464
Net Income
246
300
450
ROA
6.7
P/B Ratio
6.09
5.53
4.41
ROE
14.17
15.7
18.9
FCFF
376
112
222
FCFF Yield
3.04
0.91
1.8
Net Debt
-530
-1060
-1180
-1295
BVPS
56.93
62.7
78.6

Quarterly Results

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 25
Mar 24
Var%
Dec 24
Dec 23
Var%
Sep 24
Sep 23
Var%
Jun 24
Jun 23
Var%
Net Sales
0.00
0.00
0
0.00
0.00
0
0.00
0.00
0
0.00
467.61
-100.00%
Expenses
0.00
0.00
0
0.00
0.00
0
0.00
0.00
0
0.00
393.46
-100.00%
EBITDA
0.00
0.00
0
0.00
0.00
0
0.00
0.00
0
0.00
74.15
-100.00%
EBIDTM
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
15.86%
Other Income
0.00
0.00
0
0.00
0.00
0
0.00
0.00
0
0.00
15.12
-100.00%
Interest
0.00
0.00
0
0.00
0.00
0
0.00
0.00
0
0.00
1.12
-100.00%
Depreciation
0.00
0.00
0
0.00
0.00
0
0.00
0.00
0
0.00
36.69
-100.00%
PBT
0.00
0.00
0
0.00
0.00
0
0.00
0.00
0
0.00
51.46
-100.00%
Tax
0.00
0.00
0
0.00
0.00
0
0.00
0.00
0
0.00
13.07
-100.00%
PAT
0.00
0.00
0
0.00
0.00
0
0.00
0.00
0
0.00
38.39
-100.00%
PATM
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
8.21%
EPS
0.00
0.00
0
0.00
0.00
0
0.00
0.00
0
0.00
1.20
-100.00%

Annual Results

Standalone Figures in Rs. Crores /

Consolidated
Description
TTM
Mar 23
Mar 22
Mar 21
Mar 20
Mar 17
Mar 16
Mar 15
Mar 14
Net Sales
2,054.27
1,963.51
1,548.45
1,377.82
1,128.05
850.43
577.90
482.39
453.27
Net Sales Growth
26.92%
26.80%
12.38%
22.14%
32.64%
47.16%
19.80%
6.42%
 
Cost Of Goods Sold
0.00
0.00
0.00
0.00
0.00
0.00
0.00
184.86
0.00
Gross Profit
2,054.27
1,963.51
1,548.45
1,377.82
1,128.05
850.43
577.90
297.53
453.27
GP Margin
100.00%
100%
100%
100%
100%
100%
100%
61.68%
100%
Total Expenditure
1,707.18
1,584.11
1,180.70
1,050.46
794.11
593.38
371.78
299.49
283.94
Power & Fuel Cost
-
43.36
32.68
37.69
35.38
34.51
26.74
0.00
11.47
% Of Sales
-
2.21%
2.11%
2.74%
3.14%
4.06%
4.63%
0%
2.53%
Employee Cost
-
195.27
185.79
126.70
120.53
92.79
88.17
70.05
65.07
% Of Sales
-
9.94%
12.00%
9.20%
10.68%
10.91%
15.26%
14.52%
14.36%
Manufacturing Exp.
-
1,304.30
926.70
771.54
601.66
378.85
180.59
0.70
152.06
% Of Sales
-
66.43%
59.85%
56.00%
53.34%
44.55%
31.25%
0.15%
33.55%
General & Admin Exp.
-
25.73
27.14
11.62
14.85
78.49
73.16
33.86
28.45
% Of Sales
-
1.31%
1.75%
0.84%
1.32%
9.23%
12.66%
7.02%
6.28%
Selling & Distn. Exp.
-
1.52
0.80
4.19
1.16
1.60
1.42
3.75
1.43
% Of Sales
-
0.08%
0.05%
0.30%
0.10%
0.19%
0.25%
0.78%
0.32%
Miscellaneous Exp.
-
13.93
7.59
98.72
20.53
7.14
1.70
6.26
25.46
% Of Sales
-
0.71%
0.49%
7.16%
1.82%
0.84%
0.29%
1.30%
5.62%
EBITDA
347.09
379.40
367.75
327.36
333.94
257.05
206.12
182.90
169.33
EBITDA Margin
16.90%
19.32%
23.75%
23.76%
29.60%
30.23%
35.67%
37.92%
37.36%
Other Income
45.56
43.83
31.83
35.82
40.30
52.47
70.47
73.54
84.46
Interest
6.04
12.08
8.88
6.68
9.29
1.05
0.88
0.19
0.12
Depreciation
151.42
154.31
160.18
159.32
130.89
116.41
80.68
89.85
84.76
PBT
271.73
256.84
230.52
197.18
234.06
192.06
195.03
166.40
168.91
Tax
70.11
65.71
71.68
54.73
43.69
64.06
92.43
45.34
30.98
Tax Rate
25.80%
25.79%
25.54%
27.76%
23.65%
33.35%
47.39%
27.25%
18.34%
PAT
201.62
189.07
208.94
142.45
141.07
128.00
102.60
121.07
137.93
PAT before Minority Interest
201.62
189.07
208.94
142.45
141.07
128.00
102.60
121.07
137.93
Minority Interest
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PAT Margin
9.81%
9.63%
13.49%
10.34%
12.51%
15.05%
17.75%
25.10%
30.43%
PAT Growth
-5.64%
-9.51%
46.68%
0.98%
10.21%
24.76%
-15.26%
-12.22%
 
EPS
6.28
5.89
6.51
4.44
4.40
3.99
3.20
3.77
4.30

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 23
Mar 22
Mar 21
Mar 20
Shareholder's Funds
1,648.88
1,526.71
1,412.82
1,369.33
Share Capital
320.94
320.94
320.94
320.94
Total Reserves
1,327.94
1,205.77
1,091.88
1,048.39
Non-Current Liabilities
146.62
120.06
153.03
144.32
Secured Loans
0.00
0.00
0.00
0.00
Unsecured Loans
0.00
0.00
0.00
0.00
Long Term Provisions
8.69
9.51
9.83
9.90
Current Liabilities
1,512.44
1,186.46
1,119.85
884.44
Trade Payables
568.70
493.03
532.70
378.87
Other Current Liabilities
912.59
665.49
574.24
485.49
Short Term Borrowings
0.00
0.00
0.00
0.00
Short Term Provisions
31.15
27.94
12.91
20.08
Total Liabilities
3,307.94
2,833.23
2,685.70
2,398.09
Net Block
821.31
774.92
759.91
789.35
Gross Block
2,331.08
2,142.99
1,980.86
1,941.94
Accumulated Depreciation
1,509.77
1,368.07
1,220.95
1,152.59
Non Current Assets
1,212.13
1,278.69
1,038.60
1,282.57
Capital Work in Progress
156.93
163.26
214.84
252.54
Non Current Investment
0.00
0.00
0.00
0.00
Long Term Loans & Adv.
7.09
4.95
4.82
20.83
Other Non Current Assets
226.80
335.56
59.03
219.85
Current Assets
2,095.81
1,554.54
1,647.10
1,115.52
Current Investments
40.07
30.05
0.00
0.00
Inventories
0.92
0.94
1.21
0.49
Sundry Debtors
1,048.34
684.76
772.16
507.07
Cash & Bank
272.65
328.09
588.41
268.43
Other Current Assets
733.83
16.22
45.16
19.45
Short Term Loans & Adv.
625.79
494.48
240.16
320.08
Net Current Assets
583.37
368.08
527.25
231.08
Total Assets
3,307.94
2,833.23
2,685.70
2,398.09

Cash Flow

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 23
Mar 22
Mar 21
Mar 20
Cash From Operating Activity
229.54
249.76
347.54
173.32
PBT
189.07
208.94
142.45
141.07
Adjustment
126.14
136.30
216.86
164.62
Changes in Working Capital
-56.73
2.95
33.16
-94.10
Cash after chg. in Working capital
258.48
348.19
392.47
211.59
Interest Paid
0.00
0.00
0.00
0.00
Tax Paid
-31.00
-48.33
-44.93
-38.27
Other Direct Exp. Paid
0.00
0.00
0.00
0.00
Extra & Other Items
2.06
-50.10
0.00
0.00
Cash From Investing Activity
-150.17
-208.63
-122.72
-47.98
Net Fixed Assets
-181.29
-111.25
-1.18
Net Investments
-0.02
-30.05
0.00
Others
31.14
-67.33
-121.54
Cash from Financing Activity
-78.51
-103.76
-109.60
-62.46
Net Cash Inflow / Outflow
0.86
-62.63
115.22
62.88
Opening Cash & Equivalents
187.11
249.74
134.52
71.64
Closing Cash & Equivalent
187.97
187.11
249.74
134.52

Financial Ratios

Standalone /

Consolidated
Description
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Book Value (Rs.)
51.38
47.57
44.02
42.67
40.17
39.04
36.12
33.80
31.29
28.44
ROA
6.16%
7.57%
5.60%
6.10%
4.91%
6.81%
5.65%
4.80%
5.90%
6.72%
ROE
11.91%
14.22%
10.24%
10.61%
8.78%
13.08%
11.41%
9.82%
12.63%
15.11%
ROCE
16.81%
19.70%
14.65%
14.60%
14.90%
16.59%
17.61%
18.76%
17.38%
18.52%
Fixed Asset Turnover
0.88
0.75
0.70
0.59
0.57
0.62
0.57
0.43
0.42
0.42
Receivable days
161.08
171.71
169.44
156.39
168.49
155.51
136.82
136.40
121.76
123.91
Inventory Days
0.17
0.25
0.23
0.22
0.32
0.00
0.35
0.82
1.55
2.35
Payable days
0.00
0.00
0.00
132.41
126.88
115.26
100.97
122.33
118.70
136.62
Cash Conversion Cycle
161.26
171.97
169.67
24.19
41.93
40.25
36.20
14.89
4.61
-10.36
Total Debt/Equity
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Interest Cover
22.09
32.60
30.52
20.89
23.12
50.66
30.87
222.63
899.02
1408.58

News Update:


  • RailTel Corporation of India bags LoI worth Rs 216.81 crore
    5th Aug 2025, 09:09 AM

    The contract is to be executed by August 04, 2030

    Read More
  • RailTel Corporation of India bags advance work order worth Rs 166.38 crore
    2nd Aug 2025, 11:17 AM

    The advance work order is to be executed by July 31, 2025

    Read More
  • RailTel Corporation of India bags work order worth Rs 40.19 crore
    25th Jul 2025, 11:00 AM

    The order is for 8.4 Gbps Internet at CCL and is to be executed by November 23, 2025

    Read More
  • Railtel Corporation of India bags work order worth Rs 17.47 crore
    9th Jul 2025, 16:59 PM

    The said order is to be executed by January 14, 2031

    Read More
  • Railtel Corporation of India secures LoI worth Rs 96.99 crore
    8th Jul 2025, 16:30 PM

    The said order is to be executed by July 06, 2030

    Read More
  • Railtel Corporation of India secures LoA worth Rs 15.84 crore
    1st Jul 2025, 16:13 PM

    The company has bagged order from M/s Cuttack Development Authority

    Read More
  • RailTel Corporation of India receives LOI from Zoram Electronics Development Corporation
    18th Jun 2025, 09:30 AM

    Estimated size of order as per BID is Rs 43.99 crore

    Read More
  • RailTel Corporation of India bags work order worth Rs 11.94 crore
    12th Jun 2025, 09:50 AM

    The order is to be executed within June 05, 2028

    Read More
  • Railtel Corporation secures work order worth Rs 15.96 crore
    9th Jun 2025, 11:42 AM

    The said order is to be executed by October 06, 2025

    Read More
  • Railtel Corporation of India bags work order worth Rs 243.11 crore
    9th Jun 2025, 10:19 AM

    The company has received work order from State Project Director (Spd) Bihar Education Project Council

    Read More
  • RailTel Corporation of India receives LoI from Motor Vehicles Department
    5th Jun 2025, 14:30 PM

    The said order is expected to be completed by September 4, 2036

    Read More
  • RailTel Corporation of India selects TECL as managed service data centre partner
    2nd Jun 2025, 14:42 PM

    The tenure of this contract is 30 years including implementation time period and may be further extended with mutual consent between RailTel and TECL

    Read More
  • RailTel Corporation of India receives work order worth Rs 25.12 crore
    27th May 2025, 12:00 PM

    The order is to be executed by June 25, 2025

    Read More
  • RailTel Corporation of India bags work order worth Rs 22.75 crore
    5th May 2025, 09:17 AM

    The said order is to be executed by April 30, 2026

    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.