GTL Infrastructure Ltd - Stock Valuation and Financial Performance

BSE: 532775 | NSE: GTLINFRA | Telecom-Infrastructure | Small Cap

GTL Infrastructure Share Price

1.60 0.01 0.63%
as on 28-Mar'24 16:01

DeciZen - make an informed investing decision on GTL Infrastructure

Overall Rating
Bole Toh

1. Quality

2. Valuation

Fair

3. Price Trend

Semi Strong

GTL Infrastructure stock performance -

mw4me loader
P/E Ratio (SA):
0.00
Market Cap:
2,049.1 Cr.
52-wk low:
0.6
52-wk high:
2.6

Is GTL Infrastructure Ltd an attractive stock to invest in?

1. Is GTL Infrastructure Ltd a good quality company?

Past 10 year's financial track record analysis by Moneyworks4me indicates that GTL Infrastructure Ltd is a average quality company.

2. Is GTL Infrastructure Ltd undervalued or overvalued?

The key valuation ratios of GTL Infrastructure Ltd's currently when compared to its past seem to suggest it is in the Fair zone.

3. Is GTL Infrastructure Ltd a good buy now?

The Price Trend analysis by MoneyWorks4Me indicates it is Semi Strong which suggest that the price of GTL Infrastructure Ltd is likely to Rise-somewhat in the short term. However, please check the rating on Quality and Valuation before investing.

10 Year X-Ray of GTL Infrastructure:

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.
GTL Infrastructure Ltd has performed well in some of the past ten years indicating its past ten year financial track record is somewhat good

Value Creation

Value Creation Index Colour Code Guide

Mar'14Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23TTM
ROCE % -3.5%-2.6%-2.7%-2.8%-16.3%-15.6%-18.8%-18.1%-43.5%-486.9%-
Value Creation
Index
-1.3-1.2-1.2NA-2.2-2.1NANANANA-

Growth Parameters

Growth Parameters Colour Code Guide

Sales 5796009132,2832,3331,5001,4171,4101,4631,4581,419
Sales YoY Gr.-3.6%52.2%150.1%2.2%-35.7%-5.6%-0.5%3.8%-0.3%-
Adj EPS -2.1-1.8-2-3.8-1.5-1.2-1.2-0.9-1.2-1.2-1
YoY Gr.-NANANANANANANANANA-
BVPS (₹) 4.31.90.8-20.62.71.4-0.2-1-2.2-3.6-3.8
Adj Net
Profit
-484-420-470-923-1,865-1,522-1,529-1,171-1,458-1,556-1,217
Cash Flow from Ops. 3225214491,239705264436419503497-
Debt/CF from Ops. 15.59.5118.2718.611.310.487.4-

CAGR

CAGR Colour Code Guide

9 Years 5 Years 3 Years 1 Years
Sales 10.8%-9%1%-0.3%
Adj EPS NANANANA
BVPS-198%-206.2%NANA
Share Price 1.2% 11.2% 29.9% 138.8%

Key Financial Parameters

Performance Ratio Colour Code Guide

Mar'14Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23TTM
Return on
Equity %
-36.8-58.6-147.71859.4-127.7-62.4-207158.272.342.725.8
Op. Profit
Mgn %
-30.6-10.226.720.930.612.321.12229.824.932.1
Net Profit
Mgn %
-83.7-70-51.5-40.4-79.9-101.5-107.9-83.1-99.6-106.7-85.8
Debt to
Equity
5.111.125.9-21.52.9-25.6-3.4-1.5-0.8-
Working Cap
Days
594432176839111810999106116112
Cash Conv.
Cycle
1717181091921201919-915

Recent Performance Summary

No data to display

Return on Equity has declined versus last 3 years average to 25.70%

Sales growth has been subdued in last 3 years 0.95%

Sales growth is not so good in last 4 quarters at -1.92%

Latest Financials - GTL Infrastructure Ltd.

Standalone Consolidated
TTM EPS (₹) -1 -0.5
TTM Sales (₹ Cr.) 1,419 952
BVPS (₹.) -3.8 0
Reserves (₹ Cr.) -17,678 -3,889
P/BV -0.42 0.00
PE 0.00 0.00
From the Market
52 Week Low / High (₹) 0.64 / 2.64
All Time Low / High (₹) 0.21 / 106.50
Market Cap (₹ Cr.) 2,049
Equity (₹ Cr.) 12,807
Face Value (₹) 10
Industry PE 38.3

Management X-Ray of GTL Infrastructure:

Shareholding Pattern

Promoter's Holding & Share Pledging

Pledged *100.00100.00100.00100.00100.00100.00100.00100.00100.00100.00
* Pledged shares as % of Promoter's holding (%)

Event Update

Login/Register to view analysis.

Analyst's Notes

Key Ratios of GTL Infrastructure

Adj EPS (Rs.)

Sales (Cr.)

ROE (%)

ROCE (%)

Profit And Loss

(All Figures are in Crores.)
PARTICULARSMar'14Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23
Sales5796009132,2832,3331,5001,4171,4101,4631,458
Operating Expenses 7957157581,8391,6701,3451,1611,2581,0851,467
Manufacturing Costs5245114611,0411,1291,085865874882819
Material Costs0000000000
Employee Cost 19263460656761616263
Other Costs 253179263737476193235323141585
Operating Profit -216-115155444663155256152378-10
Operating Profit Margin (%) -37.4%-19.3%16.9%19.4%28.4%10.3%18.0%10.8%25.8%-0.7%
Other Income 4933366757423339271574865
Interest 3783934691,024570533662663734782
Depreciation 389256252743800624634547503504
Exceptional Items -60-87-107-650-1,420-577-849-369-663-587
Profit Before Tax -550-515-605-1,399-1,893-1,539-1,864-1,271-1,475-1,817
Tax 1000000000
Profit After Tax -551-515-605-1,399-1,893-1,539-1,864-1,271-1,475-1,817
PAT Margin (%) -95.3%-85.8%-66.3%-61.3%-81.1%-102.0%-131.0%-90.1%-100.0%-124.0%
Adjusted EPS (₹)-2.4-2.2-2.6-5.7-1.6-1.3-1.5-1.0-1.2-1.4
Dividend Payout Ratio (%)0%0%0%0%0%0%0%0%0%0%

Balance Sheet

(All Figures are in Crores.)
PARTICULARSMar'14Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23

Equity and Liabilities

Shareholders Fund 987446191-5,0703,2111,671-193-1,287-2,746-4,541
Share Capital 2,3072,3252,3362,46012,12512,31912,31912,49712,62312,671
Reserves -1,320-1,879-2,146-7,530-8,915-10,649-12,512-13,784-15,369-17,212
Minority Interest0000000000
Debt4,9174,8264,7167,7494,596003,1382,5761,991
Long Term Debt4,9174,8264,7167,7494,59600000
Short Term Debt00000003,1382,5761,991
Trade Payables49301966202016203043
Others Liabilities 6646056858,1319265,8757,6074,5765,6946,777
Total Liabilities 6,6165,9075,61110,8768,7527,5667,4306,4475,5554,271

Fixed Assets

Gross Block5,0435,0193,50211,39211,51411,35611,85511,37211,39610,098
Accumulated Depreciation1,3951,6172411,4682,1292,5772,9973,0943,8313,495
Net Fixed Assets3,6483,4023,2619,9249,3848,7788,8598,2777,5656,603
CWIP 895446844236312800
Investments 1,8721,8841,907601401160636569
Inventories1101433454
Trade Receivables666085143741087910586131
Cash Equivalents 503749123143234512439490498
Others Assets890470263542-1,034-1,604-2,114-2,469-2,656-3,033
Total Assets 6,6165,9075,61110,8768,7527,5667,4306,4475,5554,271

Cash Flow

(All Figures are in Crores.)
PARTICULARSMar'14Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23
Cash Flow From Operating Activity 3225214491,239705264436419503497
PBT -550-515-605-1,399-1,893-1,539-1,864-1,271-1,475-1,817
Adjustment 8618439892,4922,8461,7852,2201,6851,9252,318
Changes in Working Capital 27-778152-2932353410334
Tax Paid -1550-13-744-5260-50-38
Cash Flow From Investing Activity 43-29-19-329-228102-64-40-64-37
Capex -33-8-49-368-171-34-30-42-66-44
Net Investments 24-345713-68133-43000
Others 5213-26261139228
Cash Flow From Financing Activity -346-505-419-927-408-438-220-161-387-453
Net Proceeds from Shares 0000000000
Net Proceeds from Borrowing -52-60-98-59-4-750-356-280-335
Interest Paid -294-446-321-883-452-1990-100
Dividend Paid 0000000000
Others 0001548-164-220196-107-118
Net Cash Flow 19-1312-1669-73152218528
PARTICULARSMar'14Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23
Ratios
ROE (%)-42.09-71.85-190.06N/A0-63.08N/AN/AN/AN/A
ROCE (%)-2.75-2.15-2.59N/A-14.72-13.64N/AN/AN/AN/A
Asset Turnover Ratio0.10.110.160.280.240.180.190.20.240.3
PAT to CFO Conversion(x)N/AN/AN/AN/AN/AN/AN/AN/AN/AN/A
Working Capital Days
Receivable Days34342918172224242427
Inventory Days1000011111
Payable Days0000000000

GTL Infrastructure Ltd Stock News

GTL Infrastructure Ltd FAQs

Company share prices are keep on changing according to the market conditions. The closing price of GTL Infrastructure on 28-Mar-2024 16:01 is ₹1.60.
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 28-Mar-2024 16:01 the market cap of GTL Infrastructure stood at ₹2,049.1.
The latest P/E ratio of GTL Infrastructure as of 28-Mar-2024 16:01 is 0.00.
The latest P/B ratio of GTL Infrastructure as of 28-Mar-2024 16:01 is -0.42.
The 52-week high of GTL Infrastructure is ₹2.64 and the 52-week low is ₹0.64.
The TTM revenue is Trailing Twelve Months sales. The TTM revenue/sales of GTL Infrastructure is ₹1,419 ( Cr.) .

About GTL Infrastructure Ltd

Incorporated in 2004, GTL Infrastructure is the pioneer in Shared Telecom Infrastructure in India. It offers ready to use passive infrastructure to wireless telecom operators.

The company, a part of the Global group, is registered with the Department of Telecommunications (DoT) as an Infrastructure Provider in Category I (IP-I). The company builds, owns, operates and maintains passive network infrastructure on a shared basis in order to cater to the rapidly growing infrastructure needs of cellular telecom operators.

It is in the midst of rolling out a Pan India network of 23,700 towers by 2010/11, and is offering the infrastructure to the leading service providers in India. The publicly listed company has emerged as the largest independent tower company in India.

By outsourcing their infrastructure requirements to GTL infra, operators are able to save on capex and opex. Passive infrastructure sharing will also allow operators to defer their tower-related capex investments into opex lease rental payments over an extended period of time.

Availability of ready infrastructure from GTL Infra enables the operators to reduce their time to market.

By outsourcing their infrastructure requirements to GTL Infra, operators are able to focus on their core activities of providing quality service, brand building and customer relationship.

GTL Infra serves as a single window one-stop-shop provider of infrastructure and services to telecom operators by undertaking the full range of responsibilities in building and maintaining the sites. Its expertise lies in providing robust passive infrastructure solutions to telecom service providers thus adding value to their service by optimizing cost structure and enhancing reach.

Services:

The company offers world-class passive telecom infrastructure and adds maximum value to the service providers. As the true pioneer in the field, it has deep knowledge of the operators’ needs, aspirations and dynamics of the market. It provides two kinds of solutions:

  • Passive Infrastructure Solutions
  • In-Building Solutions

Subsidiary:

The company acquired Network Infrastructure assets of GTL consisting of network operating centre and associated equipment and applications for a cash consideration of Rs 214.59 crore in 2006-07.

Milestone:

  • 2004 - GTL Infrastructure was incorporated on February 4th, 2004 under the Companies Act, 1956 as GTL Engineering and Managed Network Services. The name of the company was thereafter changed to GTL Infrastructure on February 1st, 2005.
  • 2006 - On November 9th 2006, GTL Infrastructure (GTL Infra) got listed on the Bombay Stock Exchange (BSE) and National Stock Exchange (NSE) at a market cap of Rs 1,397 crore, becoming the first company in Asia Pacific to get listed in the Shared Telecom Infrastructure space.
  • 2007 - In October 2007, the company raised its equity share capital from Rs 336.40 crore to Rs 672.80 crore through the issue of 1:1 rights to its existing shareholders. These rights were issued at par.
  • FCCB Issue - The company successfully closed on Unsecured Zero Coupon FCCB issue of Rs. 1,000 crore combined with a green shoe option of Rs 200 crore at yield to maturity (Y-T-M) of 6.9%. The issue received extraordinary response from about 90 global investors with offerings worth more than Rs 4000 crore
  • Warrants Issue - The promoters and investors of GTL Infrastructure (GTL Infra), committed fresh investments to the tune of Rs 1,100 crore by investment into warrants.

Awards:

  • GTL Infrastructure wins Prestigious ‘Innovative Infrastructure Company Of the Year’ organized by CNBC TV18 and Essar Steel, as a part of the initiative ‘The Infrastructure Excellence Awards 2009’
  • Voted as the ‘Best Shared Infrastructure Provider’ in a survey conducted by the Tele.Net magazine, a leading Telecom Industry magazine in India.
  • Receives the top independent infrastructure provider of India  award from Voice and Data for the year 2007. 

Future Plan:

GTL Infrastructure which currently has 7,364 towers in 19 circles is aiming to erect 23,700 towers across India across all 22 telecom circles.

Read More Read Less
You have 2 views remaining as a Guest User. To get DeciZen Rating of 3,500+ Stocks based on their Quality, Valuation and Price Trend Login Now
© 2024 The Alchemists Ark Pvt. Ltd. All rights reserved. MoneyWorks4Me ® is a registered trademark of The Alchemists Ark Pvt.Ltd.