Nifty
Sensex
:
:
14433.70
49034.67
-161.90 (-1.11%)
-549.49 (-1.11%)

Telecommunication - Service Provider

Rating :
57/99  (View)

BSE: 534816 | NSE: INDUSTOWER

262.20
6.50 (2.54%)
15-Jan-2021 | 4:01PM
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  •  257.90
  •  266.85
  •  257.00
  •  255.70
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  9197807
  •  24116.65
  •  275.00
  •  120.05

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 70,701.67
  • 24.50
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 72,973.07
  • 4.00%
  • 4.84

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 53.51%
  • 0.10%
  • 0.98%
  • FII
  • DII
  • Others
  • 40.89%
  • 4.19%
  • 0.33%

Chart

Price | P:E | P:BV | EV:EBITDA

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -2.30
  • 3.94
  • 0.61

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 1.29
  • 8.02
  • 3.48

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 13.28
  • 10.96
  • 17.21

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 25.34
  • 22.12
  • 19.58

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 3.30
  • 3.54
  • 3.25

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 13.02
  • 14.12
  • 13.19

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Sep 20
Sep 19
Var%
Jun 20
Jun 19
Var%
Mar 20
Mar 19
Var%
Dec 19
Dec 18
Var%
Net Sales
1,766.40
1,668.30
5.88%
1,635.40
1,725.40
-5.22%
1,682.10
1,675.80
0.38%
1,667.20
1,733.20
-3.81%
Expenses
859.40
762.70
12.68%
802.80
802.80
0.00%
818.70
920.50
-11.06%
801.00
911.70
-12.14%
EBITDA
907.00
905.60
0.15%
832.60
922.60
-9.76%
863.40
755.30
14.31%
866.20
821.50
5.44%
EBIDTM
51.35%
54.28%
50.91%
53.47%
14.01%
14.01%
51.96%
47.40%
Other Income
51.50
113.30
-54.55%
85.50
142.10
-39.83%
124.90
113.50
10.04%
85.40
161.20
-47.02%
Interest
58.10
89.50
-35.08%
82.70
55.10
50.09%
102.00
13.20
672.73%
88.40
16.10
449.07%
Depreciation
304.60
312.80
-2.62%
298.40
312.70
-4.57%
346.30
254.70
35.96%
309.70
264.60
17.04%
PBT
595.80
616.60
-3.37%
537.00
696.90
-22.94%
540.00
600.90
-10.13%
553.50
702.00
-21.15%
Tax
151.40
139.70
8.38%
135.40
74.10
82.73%
135.00
257.20
-47.51%
140.00
271.30
-48.40%
PAT
444.40
476.90
-6.81%
401.60
622.80
-35.52%
405.00
343.70
17.84%
413.50
430.70
-3.99%
PATM
25.16%
28.59%
24.56%
36.10%
7.11%
7.11%
24.80%
24.85%
EPS
3.96
5.21
-23.99%
3.80
4.80
-20.83%
28.29
28.29
0.00%
4.32
3.51
23.08%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Net Sales
6,751.10
6,743.00
6,826.20
6,621.20
6,084.70
5,558.30
11,668.30
10,826.70
10,272.00
9,452.10
8,508.11
Net Sales Growth
-0.76%
-1.22%
3.10%
8.82%
9.47%
-52.36%
7.77%
5.40%
8.67%
11.10%
 
Cost Of Goods Sold
4,644.10
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Gross Profit
2,107.00
6,743.00
6,826.20
6,621.20
6,084.70
5,558.30
11,668.30
10,826.70
10,272.00
9,452.10
8,508.11
GP Margin
31.21%
100%
100%
100%
100%
100%
100%
100%
100%
100%
100%
Total Expenditure
3,281.90
3,185.20
3,807.50
3,622.50
3,259.60
3,138.90
6,669.70
6,429.70
6,467.00
5,917.80
5,379.30
Power & Fuel Cost
-
2,367.20
2,560.70
2,281.70
2,114.30
1,990.10
4,195.00
4,062.00
3,801.60
3,361.90
3,015.12
% Of Sales
-
35.11%
37.51%
34.46%
34.75%
35.80%
35.95%
37.52%
37.01%
35.57%
35.44%
Employee Cost
-
293.50
291.50
291.60
274.60
257.80
399.70
367.00
334.10
309.60
285.44
% Of Sales
-
4.35%
4.27%
4.40%
4.51%
4.64%
3.43%
3.39%
3.25%
3.28%
3.35%
Manufacturing Exp.
-
250.30
328.60
406.20
408.40
392.00
907.10
881.10
882.30
817.10
0.00
% Of Sales
-
3.71%
4.81%
6.13%
6.71%
7.05%
7.77%
8.14%
8.59%
8.64%
0%
General & Admin Exp.
-
118.90
462.40
449.60
412.00
373.30
1,064.55
1,014.70
1,197.40
1,151.40
2,078.67
% Of Sales
-
1.76%
6.77%
6.79%
6.77%
6.72%
9.12%
9.37%
11.66%
12.18%
24.43%
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.
-
155.30
164.30
193.40
50.30
125.70
103.35
104.90
251.60
277.80
0.00
% Of Sales
-
2.30%
2.41%
2.92%
0.83%
2.26%
0.89%
0.97%
2.45%
2.94%
0.00%
EBITDA
3,469.20
3,557.80
3,018.70
2,998.70
2,825.10
2,419.40
4,998.60
4,397.00
3,805.00
3,534.30
3,128.81
EBITDA Margin
51.39%
52.76%
44.22%
45.29%
46.43%
43.53%
42.84%
40.61%
37.04%
37.39%
36.77%
Other Income
347.30
465.70
635.50
480.60
764.70
640.80
527.80
451.80
337.90
145.00
117.68
Interest
331.20
335.00
52.90
46.50
39.40
33.00
290.20
399.70
394.50
407.30
432.64
Depreciation
1,259.00
1,281.50
1,065.80
1,180.10
1,165.70
1,155.00
2,184.70
2,125.90
2,219.90
2,143.80
2,019.11
PBT
2,226.30
2,407.00
2,535.50
2,252.70
2,384.70
1,872.20
3,051.50
2,323.20
1,528.50
1,128.20
794.74
Tax
561.80
488.80
1,058.90
1,035.50
832.70
731.70
1,059.10
805.30
528.20
379.10
243.26
Tax Rate
25.23%
20.31%
41.76%
46.50%
34.92%
39.08%
34.71%
34.66%
34.51%
33.60%
30.61%
PAT
1,664.50
1,918.20
1,476.60
1,191.20
1,552.00
1,140.50
1,992.40
1,517.90
1,002.50
749.10
551.48
PAT before Minority Interest
1,664.50
1,918.20
1,476.60
1,191.20
1,552.00
1,140.50
1,992.40
1,517.90
1,002.50
749.10
551.48
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
24.66%
28.45%
21.63%
17.99%
25.51%
20.52%
17.08%
14.02%
9.76%
7.93%
6.48%
PAT Growth
-11.18%
29.91%
23.96%
-23.25%
36.08%
-42.76%
31.26%
51.41%
33.83%
35.83%
 
Unadjusted EPS
9.00
10.37
7.98
6.44
8.39
6.17
10.77
8.21
5.42
4.05
2.98

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Shareholder's Funds
13,542.30
14,531.60
16,964.40
15,499.30
18,242.10
17,020.00
18,038.20
17,192.50
14,524.10
13,994.92
Share Capital
1,849.60
1,849.60
1,849.60
1,849.60
1,896.70
1,893.80
1,889.30
1,888.70
580.80
580.80
Total Reserves
11,686.70
12,675.20
15,114.80
13,649.70
16,345.40
15,067.90
16,020.10
15,169.90
13,806.40
13,291.67
Non-Current Liabilities
2,273.20
807.80
845.10
868.30
1,044.50
7,188.60
8,015.00
7,141.10
5,482.20
6,585.60
Secured Loans
0.00
0.00
0.00
0.00
0.00
1,514.90
2,584.40
3,229.60
2,388.90
3,717.00
Unsecured Loans
0.00
0.00
0.00
0.00
0.00
51.40
0.00
0.00
0.00
0.00
Long Term Provisions
302.30
272.30
248.40
224.30
200.90
3,233.40
2,706.30
1,593.50
513.80
499.09
Current Liabilities
4,210.20
1,775.20
1,815.90
4,573.50
1,416.60
5,069.40
4,215.10
4,072.30
3,460.40
2,708.89
Trade Payables
809.10
1,083.30
1,099.60
1,121.40
64.50
134.20
189.40
710.60
414.70
220.70
Other Current Liabilities
951.80
657.40
658.30
3,146.00
1,340.20
3,205.20
2,942.80
2,652.00
2,265.70
1,931.61
Short Term Borrowings
2,418.40
5.70
0.00
278.50
0.00
146.80
99.20
0.00
770.40
546.82
Short Term Provisions
30.90
28.80
58.00
27.60
11.90
1,583.20
983.70
709.70
9.60
9.76
Total Liabilities
20,025.70
17,114.60
19,625.40
20,941.10
20,703.20
29,278.00
30,268.30
28,405.90
23,466.70
23,289.41
Net Block
6,714.10
5,332.20
5,594.80
5,794.20
6,063.10
14,812.10
15,320.50
16,323.90
16,720.20
17,666.59
Gross Block
16,927.80
14,798.00
14,266.50
13,589.00
12,915.60
27,281.80
26,624.10
26,690.30
24,881.40
17,666.59
Accumulated Depreciation
10,213.70
9,465.80
8,671.70
7,794.80
6,852.50
12,469.70
11,303.60
10,366.40
8,161.20
0.00
Non Current Assets
14,676.20
12,834.60
12,013.40
16,065.20
15,157.80
23,542.00
24,668.70
19,795.40
19,252.70
19,979.87
Capital Work in Progress
54.50
118.00
110.30
58.50
70.10
226.00
152.70
172.30
185.60
288.27
Non Current Investment
7,432.00
6,950.90
5,819.60
9,673.00
8,444.60
2,738.20
3,634.30
0.00
0.00
0.00
Long Term Loans & Adv.
219.10
251.50
214.00
299.80
354.90
3,006.60
3,034.30
1,825.80
1,129.60
1,080.88
Other Non Current Assets
256.50
182.00
274.70
239.70
225.10
2,759.10
2,526.90
1,473.40
1,217.30
944.13
Current Assets
5,349.50
4,280.00
7,612.00
4,875.90
5,545.40
5,734.90
5,596.40
8,610.50
4,214.00
3,309.54
Current Investments
3,738.10
2,954.90
6,507.30
1,499.00
1,614.80
3,144.00
3,846.00
3,891.10
336.30
245.50
Inventories
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Sundry Debtors
772.10
550.90
274.60
300.00
195.50
353.20
307.50
855.40
682.40
698.65
Cash & Bank
147.00
1.70
31.20
2,249.80
3,159.50
912.00
165.50
126.70
48.10
13.72
Other Current Assets
692.30
542.50
555.80
207.20
575.60
1,325.70
1,277.40
3,737.30
3,147.20
2,351.67
Short Term Loans & Adv.
226.80
230.00
243.10
619.90
379.10
528.80
508.20
3,007.80
2,567.90
1,925.76
Net Current Assets
1,139.30
2,504.80
5,796.10
302.40
4,128.80
665.50
1,381.30
4,538.20
753.60
600.65
Total Assets
20,025.70
17,114.60
19,625.40
20,941.10
20,703.20
29,278.00
30,268.30
28,405.90
23,466.70
23,289.41

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Cash From Operating Activity
2,315.10
3,158.60
3,469.40
2,866.20
1,911.50
3,989.50
3,952.40
3,651.20
3,199.30
2,871.62
PBT
3,787.50
3,552.70
3,529.20
3,579.70
2,979.10
3,051.50
2,323.20
1,530.70
1,128.20
794.74
Adjustment
-388.90
682.30
636.20
184.30
-482.30
1,945.50
1,947.70
2,146.40
2,323.10
2,209.47
Changes in Working Capital
-537.00
-265.30
112.60
-101.70
107.50
-135.00
116.00
346.30
110.90
344.46
Cash after chg. in Working capital
2,861.60
3,969.70
4,278.00
3,662.30
2,604.30
4,862.00
4,386.90
4,023.40
3,562.20
3,348.67
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-546.50
-811.10
-808.60
-796.10
-692.80
-842.00
-434.50
-372.20
-362.90
-477.05
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
-30.50
0.00
0.00
0.00
0.00
Cash From Investing Activity
-1,012.20
1,599.90
-1,855.10
-237.20
1,548.30
-937.40
-2,347.70
-5,869.10
-2,014.40
-2,970.60
Net Fixed Assets
-2,050.60
-532.00
-715.40
-659.00
-93.50
-575.20
-319.90
-896.10
6,828.93
-971.61
Net Investments
-650.00
1,987.70
-1,163.90
-1,179.70
1,437.80
1,119.00
-3,348.80
-3,622.00
-6,047.20
338.49
Others
1,688.40
144.20
24.20
1,601.50
204.00
-1,481.20
1,321.00
-1,351.00
-2,796.13
-2,337.48
Cash from Financing Activity
-1,185.40
-4,794.70
-3,554.80
-2,671.00
-1,452.90
-3,187.60
-1,500.50
2,223.10
-1,150.60
-569.70
Net Cash Inflow / Outflow
117.50
-36.20
-1,940.50
-42.00
2,006.90
-135.50
104.20
5.20
34.30
-668.68
Opening Cash & Equivalents
-5.40
30.80
1,971.30
2,013.30
6.40
164.00
52.00
46.80
12.50
681.20
Closing Cash & Equivalent
112.10
-5.40
30.80
1,971.30
2,013.30
28.50
164.00
52.00
46.80
12.52

Financial Ratios

Consolidated /

Standalone
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Book Value (Rs.)
73.19
78.53
91.72
83.80
96.18
89.56
94.78
90.32
82.57
79.62
ROA
10.33%
8.04%
5.87%
7.45%
4.56%
6.69%
5.17%
3.87%
3.20%
2.41%
ROE
13.67%
9.38%
7.34%
9.20%
6.48%
11.43%
8.68%
6.38%
5.30%
4.02%
ROCE
17.98%
16.43%
13.89%
14.25%
10.07%
16.31%
12.94%
9.94%
8.46%
6.43%
Fixed Asset Turnover
0.43
0.47
0.48
0.46
0.28
0.43
0.41
0.40
0.44
0.48
Receivable days
35.81
22.07
15.84
14.86
18.02
10.33
19.60
27.32
26.67
34.32
Inventory Days
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Payable days
82.19
93.62
97.32
54.54
9.54
7.67
22.06
28.33
17.47
18.17
Cash Conversion Cycle
-46.38
-71.55
-81.48
-39.68
8.47
2.66
-2.45
-1.01
9.20
16.15
Total Debt/Equity
0.18
0.00
0.00
0.02
0.00
0.15
0.19
0.21
0.24
0.31
Interest Cover
8.19
48.93
48.89
61.53
57.73
11.52
6.81
4.88
3.77
2.84

Annual Reports:


News Update


  • Bharti Infratel gets nod from RoC for change of name to Indus Towers post mega merger
    14th Dec 2020, 12:46 PM

    The company has initiated due process for final approval from stock exchanges for updating the name change

    Read More
  • Bharti Infratel reports 24% fall in Q2 consolidated net profit
    23rd Oct 2020, 15:49 PM

    Total income of the company increased by 5.94% at Rs 1788.60 crore for Q2FY21

    Read More
  • Bharti Infratel - Quarterly Results
    22nd Oct 2020, 15:51 PM

    Read More

Source: www.accordfintech.com. Price feed provided by www.nseindia.com and www.bseindia.com value addition by www.accordfintech.com. Intraday data delayed 15 minutes.

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