SEBI Reg. Investment Advisor

Download App

MoneyWorks4Me

Indus Towers Ltd. - (Merged)

Share Analysis – Quality, Valuation Zone, Price Trend & DeciZen Rating BSE: 0 NSE: Transmission Towers / Equipments | | Indus Towers-Merged Share Price

BSE Share Price
Not Listed

Indus Towers Ltd. - (Merged)

Share Analysis – Quality, Valuation Zone, Price Trend & DeciZen Rating BSE: 0 NSE: Transmission Towers / Equipments | | Indus Towers-Merged Share Price

BSE Share Price
Not Listed
Key Metrics
Valuation Multiples
Market Cap
₹0 Cr.
Current Price
₹0
52-Week Low / High
₹0 / 0
TTM EPS
-
TTM Sales
-
Book Value per Share
-
P/E Ratio
Industry PE
-
Price to Book (P/B)
Price to Sales (P/S)
EV/EBITDA
Dividend Yield
NAN%
Profitability Efficiency
Return on Equity (ROE)
19.10%
Return on Capital Employed (ROCE)
24.78%
Return on Assets (ROA)
7.65%
Operating Profit Margin
37.4%
Net Profit Margin
13.08%
Gross Profit Margin
35.5%
Growth Momentum
1-yr vs 3-yr growth
Sales Growth (1 Year)
Slowing versus 3-year growth rate
-1.47%
Operating Profit Growth (1 Year)
Slowing versus 3-year growth rate
-10.45%
Net Profit Growth (1 Year)
Slowing versus 3-year growth rate
-21.9%
Asset Quality
Promoter Holding
%
Pledged shares (%) of Promoter's holding (%)
%
Reserves
-
Equity
-
Face Value
-
All Time Low / High
- / -

Indus Towers . - (Merged) stock performance

Key Ratios
mw4me loader

10 Year X-Ray :

Analysis of Financial Track Record (Data adjusted to bonus, split, extra-ordinary income, rights issue and change in financial year end)

Data adjusted to bonus, split, extra-ordinary income, rights issue and change in financial year end

Data adjusted to bonus, split, extra-ordinary income, rights issue and change in financial year end.

Financial track record gives insight into the company's performance on key parameters over the past ten years. MoneyWorks4me’s proprietary colour codes make it easy for retail investors to gauge the company’s past performance.

Value Creation

Mar'10Mar'11Mar'12Mar'13Mar'14Mar'15Mar'16Mar'17Mar'18Mar'19TTM
ROCE % 12.5%15.4%17.8%23.8%21.5%19.6%26.2%28.8%31.1%24.8%-

Growth Parameters

Sales 5,42610,6677,83913,17413,92214,97516,17017,52818,78718,5100
Sales YoY Gr.-96.6%-26.5%68.1%5.7%7.6%8%8.4%7.2%-1.5%-
Adj EPS 628.23,727.26,441.48,103.811,87716,650.320,973.323,109.324,684.119,765.80
YoY Gr.-493.3%72.8%25.8%46.6%40.2%26%10.2%6.8%-19.9%-
BVPS (₹) -724.92,984.710,4272,2601,27,110.21,02,2391,33,7631,32,1651,31,9501,21,6300
Adj Net
Profit
74.84446448101,4151,9842,4992,7542,9422,355NAN
Cash Flow from Ops. 1,6422,8874,7264,5454,8325,4955,5895,9025,0204,409-
Debt/CF from Ops. 5.93.921.91.71.10.70.60.81.3-

CAGR

9 Years 5 Years 3 Years 1 Years
Sales 14.6%5.9%4.6%-1.5%
Adj EPS 46.7%10.7%-2%-19.9%
BVPSNA-0.9%-3.1%-7.8%
Share Price - - - -

Key Financial Parameters

Mar'10Mar'11Mar'12Mar'13Mar'14Mar'15Mar'16Mar'17Mar'18Mar'19TTM
Return on
Equity %
-57290.589.1126.618.414.519.620.722.318.60
Op. Profit
Mgn %
3527.844.428.539.741.343.24241.137.4NAN
Net Profit
Mgn %
1.44.28.26.210.213.315.515.715.712.7NAN
Debt to
Equity
-112.231.69.2380.50.50.30.30.30.5-
Working Cap
Days
172117110104155190117641482630
Cash Conv.
Cycle
-275-65-209-142-133-79-65-51-42-340

Profit And Loss

(All Figures are in Crores.)
PARTICULARSMar'10Mar'11Mar'12Mar'13Mar'14Mar'15Mar'16Mar'17Mar'18Mar'19
Sales5,426.4210,6677,838.8013,173.6013,922.4014,975.2016,169.5017,52818,786.5018,510
Operating Expenses + 3,527.677,704.204,359.809,414.708,391.308,792.509,184.3010,170.5011,068.7011,598.50
Manufacturing Costs1,161.593,872.201,261.406,093.405,0255,263.605,409.406,051.806,663.307,335.30
Material Costs0000000000
Employee Cost 116.68164.90178.60236.30294.60306.30334.40377.40389.10378.10
Other Costs 2,249.413,667.102,919.803,0853,071.703,222.603,440.503,741.304,016.303,885.10
Operating Profit 1,898.742,962.803,4793,758.905,531.106,182.706,985.207,357.507,717.806,911.50
Operating Profit Margin (%) 35.0%27.8%44.4%28.5%39.7%41.3%43.2%42.0%41.1%37.3%
Other Income + 1.6068.8084.10200.50332.30399.30184.90168.30381.80263.30
Exceptional Items 00000049.700-57.20-85
Interest 826.15943.70966.70936.90932.60706.50622.60544505.30602.80
Depreciation 959.191,403.601,5851,647.102,439.402,529.802,544.202,611.602,776.602,757.20
Profit Before Tax 115684.301,011.401,375.402,491.403,345.704,0534,370.204,760.503,729.80
Tax 39.22228.90324471.509491,215.801,422.701,527.301,659.301,307.80
Profit After Tax 75.78455.40687.40903.901,542.402,129.902,630.302,842.903,101.202,422
PAT Margin (%) 1.4%4.3%8.8%6.9%11.1%14.2%16.3%16.2%16.5%13.1%
Adjusted EPS (₹)636.83,825.46,874.09,039.012,961.317,873.226,303.028,429.031,012.024,220.0
Dividend Payout Ratio (%)0%0%0%138.30%0%183.40%0%70.40%72.60%0%

Valuation of Indus Towers-Merged - Standalone

YTD 1Y 3Y 5Y 10Y Max
mw4me loader

YTD 1Y 3Y 5Y 10Y Max
mw4me loader

YTD 1Y 3Y 5Y 10Y Max
mw4me loader

YTD 1Y 3Y 5Y 10Y Max
mw4me loader

mw4me loader

Analyst's Notes

data not found
No data found!

Balance Sheet

(All Figures are in Crores.)
PARTICULARSMar'10Mar'11Mar'12Mar'13Mar'14Mar'15Mar'16Mar'17Mar'18Mar'19

Equity and Liabilities

Shareholders Fund + -86.26355.301,042.7022615,126.1012,183.5013,376.3013,216.5013,19512,163
Share Capital 0.120.100.100.100.100.100.100.100.100.10
Reserves -86.38355.201,042.60225.9015,12612,183.4013,376.2013,216.4013,194.9012,162.90
Debt +9,676.1111,236.908,727.507,8956,389.604,078.802,558.502,212.403,357.204,246.40
Long Term Debt9,676.118,8505,687.507,689.506,153.303,729.402,558.501,058.90955.601,122.30
Short Term Debt02,386.903,040205.50236.30349.4001,153.502,401.603,124.10
Minority Interest0000000000
Trade Payables1,897.431,156.502,685.904,057.201,828.101,793.101,207.701,4481,7462,370.60
Others Liabilities 1,952.142,626.303,765.904,440.307,0419,800.205,291.805,702.9012,249.4013,956.50
Total Liabilities 13,439.4115,37516,22216,618.5030,384.8027,855.6022,434.3022,579.8030,547.6032,736.50

Fixed Assets

Net Fixed Assets +9,410.5811,106.6011,40412,153.7020,850.2020,282.1019,24918,693.5017,831.8017,290.60
Gross Block10,588.5113,68315,556.6017,806.7034,48734,857.4035,443.4037,226.9037,304.2038,015.30
Accumulated Depreciation1,177.932,576.404,152.605,65313,636.8014,575.3016,194.4018,533.4019,472.4020,724.70
CWIP 460.93308.30285226.70000472.10705.40310.80
Investments 755256104501,140.800270.30000
Inventories0000000000
Trade Receivables1,303.44877.10565307106.5076.3021.30181.301,548.602,239.30
Cash Equivalents 49.3822.5071.60114.2028156.9075.20112.10106.30322.40
Others Assets 2,140.082,535.503,286.403,366.908,006.307,440.302,818.503,120.8010,355.5012,573.40
Total Assets 13,439.4115,37516,22216,618.5030,384.8027,855.6022,434.3022,579.8030,547.6032,736.50

Cash Flow

(All Figures are in Crores.)
PARTICULARSMar'10Mar'11Mar'12Mar'13Mar'14Mar'15Mar'16Mar'17Mar'18Mar'19
Cash Flow From Operating Activity + 1,642.232,886.904,726.104,544.604,831.705,494.705,588.705,902.405,019.604,408.60
PBT 115684.301,011.401,375.402,491.403,345.704,058.204,372.404,760.503,729.80
Adjustment 1,840.132,3471,685.701,612.403,140.202,976.703,028.303,043.803,048.503,224.90
Changes in Working Capital -135.03396.71611.1869.5-212-19.3-137.1-42.8-1126.2-1290.9
Tax Paid -177.88-541.10-322.30-499.30-587.90-808.40-1,360.70-1,471-1,663.20-1,255.20
Cash Flow From Investing Activity + -5,170.11-3,546.10-2,057.90-1,529-2,356.30-920.90-2,762.20-2,109.10-2,326.30-2,060.90
Capex -5,100.25-3,113.40-1,969.20-1,857-1,706.70-2,120-2,526-2,413.40-2,388-2,070.70
Net Investments 0000-9,285-11,3200276.40299
Others -69.86-432.70-88.703288,635.4012,519.10-236.2027.9032.700.80
Cash Flow From Financing Activity + 3,111.05632.30-2,619.30-2,973.30-2,308.90-4,798-2,455.10-3,812.70-2,643.50-2,130.90
Net Proceeds from Shares 0000000000
Net Proceeds from Borrowing 3,999.50000000000
Interest Paid -802.96-924.90-905-882.20-914.60-7200-320.20-240.30-303.30
Dividend Paid 000-964.30-523.80-3,906.300-2,264.20-2,383.30-3,232.40
Others -85.491,557.20-1,714.30-1,126.80-870.50-171.70-2,455.10-1,228.30-19.901,404.80
Net Cash Flow -416.83-26.9048.9042.30166.50-224.20371.40-19.4049.80216.80

Financial Ratio

PARTICULARSMar'10Mar'11Mar'12Mar'13Mar'14Mar'15Mar'16Mar'17Mar'18Mar'19
Ratios
ROE (%)N/A338.5298.34142.4920.0915.620.5821.3823.4819.1
ROCE (%)N/A15.3517.823.8221.4619.5726.1528.8131.0624.78
Asset Turnover Ratio0.490.740.760.80.590.510.640.780.710.58
PAT to CFO Conversion(x)21.676.346.885.033.132.582.122.081.621.82
Working Capital Days
Receivable Days69.2037.3021.9012.105.402.201.102.1016.8037.40
Inventory Days0000000000
Payable Days0000000000

Management X-Ray

Shareholding Pattern

No Data To Display

Promoter's Holding & Share Pledging

Top 5 Mutual Funds Holding

Last Visited Stocks

Announcements

Indus Towers Ltd. - (Merged) FAQs

The current trading price of Indus Towers-Merged on 01-Jan-1970 05:30 is ₹0.00.

Market capitalization or market cap is determined by multiplying the current market price of a company's shares with the total number of shares outstanding. As of 31-Dec-1969 the market cap of Indus Towers-Merged stood at ₹0.00 Cr

The latest P/E ratio of Indus Towers-Merged as of 31-Dec-1969 is 0.00.

The latest P/B ratio of Indus Towers-Merged as of 31-Dec-1969 is 0.00.

The 52-week high of Indus Towers-Merged is ₹0.00 and the 52-week low is ₹0.00.

The TTM revenue is Trailing Twelve Months sales. The TTM revenue/sales of Indus Towers-Merged is ₹0.00 ( Cr.) .

Data is not available for this company.

No data found

No data found

About Indus Towers Ltd. - (Merged)

No data to display
You have 3 views remaining as a Guest User. To get DeciZen Rating of 3,500+ Stocks based on their Quality, Valuation and Price Trend Login Now

About MoneyWorks4Me

MoneyWorks4Me is a SEBI-registered Investment Adviser (IA) dedicated to helping investors build long-term wealth through transparent, research-driven, conflict-free guidance. Founded in 2008, we started our journey as a Research Analyst (RA), providing deep fundamental analysis, intrinsic value insights, and long-term investing frameworks for Indian equities. In 2017, we transitioned to a full-fledged SEBI-registered Investment Adviser, strengthening our commitment to acting as a fiduciary—always putting the investor’s interest first.

Our Vision

To become India’s most trusted, research-powered fiduciary advisory platform—where every investor, regardless of experience, can make calm, confident, and well-reasoned investment decisions.

What Makes MoneyWorks4Me Different

Our Approach: Ensuring compounding work its magic on client portfolio.

MoneyWorks4Me ensures this through: