GTL Ltd - Stock Valuation and Financial Performance

BSE: 500160 | NSE: GTL | Telecommunication - Service Provider | Small Cap

GTL Share Price

10.61 0.20 1.92%
as on 25-Apr'24 13:06

DeciZen - make an informed investing decision on GTL

Overall Rating
M-Cap below 500cr. High Risk from low Liquidity Bole Toh

1. Quality

2. Valuation

Overvalued

3. Price Trend

GTL stock performance -

mw4me loader
P/E Ratio (SA):
1.79
Market Cap:
163.8 Cr.
52-wk low:
5
52-wk high:
19.7

Is GTL Ltd an attractive stock to invest in?

1. Is GTL Ltd a good quality company?

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

2. Is GTL Ltd undervalued or overvalued?

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

3. Is GTL Ltd a good buy now?

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

10 Year X-Ray of GTL:

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 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 % -2.6%-12.4%278.6%8%17.6%1.2%1.1%-1.7%-26.7%-3.9%-
Value Creation
Index
-1.2NANANANANANA-1.1-2.9-1.3-

Growth Parameters

Growth Parameters Colour Code Guide

Sales 2,2652,0691,2421,221995219215221194186183
Sales YoY Gr.--8.6%-40%-1.7%-18.5%-78%-1.7%2.6%-12.4%-3.7%-
Adj EPS -31.6-45.7-77-40.9-55.2-5.6-5.33.427.335.8
YoY Gr.-NANANANANANANA703.8%-89.1%-
BVPS (₹) 11.3-39.6-194.2-234.3-401.3-416.8-431.5-427.3-399.8-396.2-391.5
Adj Net
Profit
-497-719-1,211-643-868-87.8-83.653.54304791
Cash Flow from Ops. 45232410810112891.110263.528.718.1-
Debt/CF from Ops. 77.21.11.31.11.71.780160.1252-

CAGR

CAGR Colour Code Guide

9 Years 5 Years 3 Years 1 Years
Sales -24.2%-28.5%-4.7%-3.7%
Adj EPS NANANA-89.1%
BVPS-248.5%NANANA
Share Price -4.5% 19.5% 24.7% 93.3%

Key Financial Parameters

Performance Ratio Colour Code Guide

Mar'14Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23TTM
Return on
Equity %
-46.8-168.38019.117.41.41.3-0.8-6.6-0.8-1.5
Op. Profit
Mgn %
5.3-7-4.1-6.1-8.8-8.7-4.125.920.33630.6
Net Profit
Mgn %
-22-34.7-97.5-52.7-87.2-40.1-38.824.2222.125.249.8
Debt to
Equity
3.887.7-0-0-0-0-0-0.8-0.7-0.7-
Working Cap
Days
521398462309192767390185321214
Cash Conv.
Cycle
9024-12-2-9-92-95-42-1412-5,758

Recent Performance Summary

No data to display

Return on Equity is Poor

Sales growth has been subdued in last 3 years -4.70%

Net Profit has been subdued in last 3 years 0.00%

Sales growth is not so good in last 4 quarters at -1.74%

Latest Financials - GTL Ltd.

Standalone Consolidated
TTM EPS (₹) 5.8 50.4
TTM Sales (₹ Cr.) 183 198
BVPS (₹.) -391.5 0
Reserves (₹ Cr.) -6,315 -7,141
P/BV -0.03 0.00
PE 1.79 0.21
From the Market
52 Week Low / High (₹) 5.01 / 19.70
All Time Low / High (₹) 0.99 / 3550.00
Market Cap (₹ Cr.) 164
Equity (₹ Cr.) 157.3
Face Value (₹) 10
Industry PE 86.8

Management X-Ray of GTL:

Shareholding Pattern

Promoter's Holding & Share Pledging

Pledged *99.0697.8697.8697.8697.8697.8697.8697.8697.8697.86
* Pledged shares as % of Promoter's holding (%)

Event Update

Login/Register to view analysis.

Analyst's Notes

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
Sales2,2652,0691,2421,221995219215221194186
Operating Expenses 2,1452,2151,2931,2951,085462434164189205
Manufacturing Costs3444321552
Material Costs1,8911,87695689278010971574825
Employee Cost 1581731331401517273706665
Other Costs 921621992601502802893270113
Operating Profit 120-145-51-74-90-243-219575-19
Operating Profit Margin (%) 5.3%-7.0%-4.1%-6.1%-9.0%-111.0%-101.0%25.9%2.4%-10.1%
Other Income 869140341020123556
Interest 540468560547191719212326
Depreciation 11112699471755544
Exceptional Items 0-153-1,7440-2,512000450100
Profit Before Tax -445-801-2,413-635-2,628-245-2316743257
Tax 2500-5000000
Profit After Tax -470-801-2,413-630-2,628-245-2316743257
PAT Margin (%) -20.7%-38.7%-194.0%-51.6%-264.0%-111.0%-107.0%30.4%223.2%30.7%
Adjusted EPS (₹)-29.9-50.9-153.0-40.0-167.0-15.6-14.74.327.53.6
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 82827-3,055-3,685-6,312-6,557-6,788-6,721-6,289-6,232
Share Capital 807807157157157157157157157157
Reserves 21-781-3,212-3,842-6,469-6,714-6,945-6,878-6,446-6,389
Minority Interest0000000000
Debt2,3121,8581141271411571745,0764,5984,556
Long Term Debt2,0651,597114127141157174194215239
Short Term Debt247261000004,8824,3834,317
Trade Payables142314124118385821111111
Others Liabilities 3,3953,8026,3446,7596,6256,6526,8571,8311,8981,923
Total Liabilities 6,6766,0003,5283,320492310265197219258

Fixed Assets

Gross Block1,0531,034242241243247251249251233
Accumulated Depreciation67179499146163168172176180182
Net Fixed Assets38124014496807979737151
CWIP 23100000000
Investments 3,6683,6162,2312,126340184515100
Inventories9606000000
Trade Receivables46622413810010002033
Cash Equivalents 16273801012088781113
Others Assets1,9671,84193589051394765117161
Total Assets 6,6766,0003,5283,320492310265197219258

Cash Flow

(All Figures are in Crores.)
PARTICULARSMar'14Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23
Cash Flow From Operating Activity 45232410810112891102632918
PBT -445-801-2,414-636-2,628-245-23167-18-43
Adjustment 6097702,4857772,663262225-798112
Changes in Working Capital 29021543-3483741137-59-52
Tax Paid -341-6-790-5-481
Cash Flow From Investing Activity 7917247000-1463119
Capex -32-20-1-2-20-1-2-1118
Net Investments -753424000004630
Others 186429211111
Cash Flow From Financing Activity -482-413-120-79-209-102-103-64-492-134
Net Proceeds from Shares 0000000000
Net Proceeds from Borrowing 0014-16-126-103-21-141-525-135
Interest Paid -283-237-6-2-1-1-1-10-1
Dividend Paid 0000000000
Others -199-175-128-61-811-8277342
Net Cash Flow 50-711328-80-11-1-103
PARTICULARSMar'14Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23
Ratios
ROE (%)-113.960N/AN/AN/AN/AN/AN/AN/AN/A
ROCE (%)2.08-10.53N/AN/AN/AN/AN/AN/AN/AN/A
Asset Turnover Ratio0.320.330.260.360.520.550.750.960.930.78
PAT to CFO Conversion(x)N/AN/AN/AN/AN/AN/AN/A0.940.070.32
Working Capital Days
Receivable Days104615336191001952
Inventory Days25102000000
Payable Days454483483516020310385159

GTL Ltd Stock News

GTL Ltd FAQs

Company share prices are keep on changing according to the market conditions. The closing price of GTL on 25-Apr-2024 13:06 is ₹10.61.
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 25-Apr-2024 13:06 the market cap of GTL stood at ₹163.8.
The latest P/E ratio of GTL as of 25-Apr-2024 13:06 is 1.79.
The latest P/B ratio of GTL as of 25-Apr-2024 13:06 is -0.03.
The 52-week high of GTL is ₹19.70 and the 52-week low is ₹5.01.
The TTM revenue is Trailing Twelve Months sales. The TTM revenue/sales of GTL is ₹183.2 ( Cr.) .

About GTL Ltd

GTL is a leading Network Services company, offering services and solutions to address the Network Life Cycle requirements of Telecom Operators, Technology providers (OEM’s) and Tower Companies.

Business area of the company

It is a Network Services Company, offering services and solutions to address the Network Life Cycle requirements of Telecom Operators and Tower Companies. Currently it has GTL Infrastructure Limited (GIL), an IP 1 License Category Tower Company as its Customer.

The company’s network services portfolio includes:

Network Operations and Maintenance

  • GTL provides network operations and maintenance services that deliver assured Network uptime and availability to its customer. These services include:
  • Corrective and preventive maintenance of the network
  • Capex sizing and planning services
  • Remote monitoring and trouble ticketing
  • Technical support and process management

Energy Management

Telecom Networks require uninterrupted access to power for seamless operation. Management of Energy (Power and Fuel) plays an important role to ensure reliable network operations at optimum costs. The company’s Energy Management Solutions provide high availability of power to telecom sites efficiently. They are delivered through:

  • Technical audit for optimum power consumption
  • Monitoring utilization of sources of energy and plugging leakage thereof
  • Driving modernization with energy efficient equipment
  • Integrating non-traditional or alternate sources of energy with reduced CO2 footprint.

Milestones

  • 1985 - 1987: A partnership firm - GTL Telecom established.
  • 1985 - 1987: A Private Limited Company, GTL Tele-Systems Pvt. Ltd. incorporated.
  • 1988 - 1989: Introduces products like single line push button phones, servicing of telecom products, distribution of Apple Computers and Desktop Publishing Systems.
  • 1988 - 1989: Sets up a new customer services division- GTL Care.
  • 1990: GTL plans a nationwide distribution network. Sets up 3 offices.
  • 1991: First major international tie-up with Murata, Japan.
  • 1991: GTL commences Networking and Engineering Services division.
  • 1992: GTL goes public with an Initial Public Offer (IPO) issue of Rs 1.80 crore which was oversubscribed by 53.17 times.
  • 1992: Makes application to Department of Telecommunications (DoT) for providing data related services.
  • 1993: GTL adds interactive Response system, Instant Voice Access System, Message Switching and starts turnkey execution of projects for Voice and Data Networks and projects on wireless networks.
  • 1993: GTL sets up a group company, GTL Electronic Commerce Services Ltd. (GECS) to provide Value Added Services and obtains Licence from DoT for data related services.
  • 1994: GTL adds to its networking portfolio Fibre Optics and V-SAT networks for transmission of voice, data and multimedia communication.
  • 1994: GTL raises Rs 5.97 crore through a Rights issue of secured FCDs & Rs 11.58 crores through a Public issue, which was oversubscribed by 42 times. Promoters subscribe to 49.22% of the issue.
  • 1995: GTL completes commissioning of the largest private nationwide data network in India covering nine cities at a cost of over Rs 100 crore.
  • 1995: Turnover crosses the Rs 200 crore mark and Services network expands to 26 locations in India.
  • 1996: First Indian Telecom / Software Company to successfully issue Foreign Currency Convertible Bonds aggregating to SFr 60 million (approx. $50 million) in Swiss financial market.
  • 1996: GTL commences Data network services such as Enhanced Fax, Electronic Messaging and E-Commerce through EDI technology (GECS).
  • 1997: GTL enters into a JV with Broadsystem Multimedia, Australia, to start a Call Management Company in India.
  • 1998: Corporate Governance initiatives begin. A separate Corporate Governance Task Force formed.
  • 1998: GTL revamps its corporate strategy, migrating to largely services oriented businesses.
  • 1998: Starts planned exit of select product businesses.
  • 1999: Company Secretariat & Investor Service Centre Human Resource Management and GTL Care Division-obtain ISO 9002 certification.
  • 1999: Company sets up an Oracle Competence centre.
  • 1999: Sets up Nortel CISCO Labs.
  • 2000: New B2B service applications developed - GTL E-enterprise - an Enterprise Resources Planning (ERP) package for small and medium enterprises.
  • 2000: GTL moves out of its Subscriber End Terminal Division.
  • 2001: GTL merges group company - GECS and acquires two software Companies, Fine Infotech Limited (FIL) and Thermax Systems & Software Limited (TSSL).
  • 2001: Fully commissions 1,000 seat Call centre spread over 1,20,000 sq. ft. area in Navi Mumbai.
  • 2001: Sets up 51% subsidiary, GTL E-Secure Ltd., focused on Security Solutions for enterprises.
  • 2001: Company name changed to 'GTL Limited'. GTL ranked amongst ‘Best 200 Small firms’ by Forbes Magazine.
  • 2002: GTL enhances international presence with over 100 employees and 11 offices.
  • 2002: Assessed at SEI-CMM Level 4 for Enterprise Solutions - Software Development.
  • 2002: GTL’s Call Centre division ranked third in the ITES sector by NASSCOM.
  • 2003: GTL wins Golden Peacock National Quality.
  • 2003: IGTL's subsidiary, IGTL Saudi Arabia Limited, to execute the Saudi Telecom Project.
  • 2003: 16 critical processes of the company have been undertaken as projects under Six Sigma Initiatives.
  • 2005: “Nortel N power Partner of the Year 2005” Award from Nortel Networks.
  • 2005: “Most Significant Competition Breakthrough 2005” Award from Nortel Networks.
  • 2005: “Best Process Compliance Year 2005” Award from Nortel Networks.
  • 2006: Acquisition of UK Based Genesis Consultancy.
  • 2006: Listing of GTL Infrastructure Limited, a spin off from GTL as part of the restructuring process.
  • 2006: Opens office in Thailand.
  • 2006: Bags first project in Africa.
  • 2006: Bags BSR Award for Corporate Governance - Business for Social Responsibility.
  • 2006: President’s award to Mr. Charudutta Jadhav, a visually impaired GTL employee.
  • 2006: APAC Partner of the Year 2006” Award for Oracle E-Business Suite Special Edition.
  • 2006: The Best On time Renewal Partner in the Year 2006 Award from Oracle Support Services.
  • 2007: GTL hives off Enterprise Networks and Managed Services business to Orange Business Services, an arm of France Telecom.
  • 2007: GTL wins the prestigious Golden Peacock Global Award for Corporate Governance.
  • 2007: GTL enters into a strategic alliance with Ericsson UK, to offer Managed Network Infrastructure Services to customers in UK and Ireland.
  • 2007: GTL International, a 100% international subsidiary of GTL, acquires SCS, a Network Deployment Company in USA.
  • 2007: GTL successfully completes the buyback of shares.
  • 2007: GTL International, a 100% international subsidiary of GTL, acquires ADA Cellworks, the leading Network Planning and Optimization player in Asia Pac.
  • 2008: GTL Wins Golden Peacock National Training Award 2008.
  • 2008: GTL receives the prestigious Greentech Environment Excellence Silver Award 2008.
  • 2008: GTL forms Strategic Alliance with Vanu Inc to Conduct Shared Active Infrastructure Field Trials in India.
  • 2008: GTL wins Outstanding Contributor to Corporate Responsibility Award from Nokia-Siemens.
  • 2008: GTL becomes No. 1 Telecom Turnkey Company of the year in V&D 100 Survey.
  • 2009: GTL features amongst top 10 companies in the S&P ESG Index 2009.
  • 2009: GTL wins the 'Performance Excellence' Trophy from IMC Ramkrishna Bajaj National Quality Award.
  • 2009: GTL entered into a “Global Supplier Co-operation Agreement” with Huawei for worldwide co-operation in Network Services.
  • 2009: GTL extends its capabilities to serve power utilities, bags Rs 324 crore order from Maharashtra State Electricity Distribution Co Ltd (MSEDCL).
Read More Read Less
You have 0 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.