Quick Ratios
Quarterly Results
Profit & Loss
Balance Sheet
Cash Flow
Ratios
Mkt Cap
Market Capitalization
₹1,576Cr
Rev Gr TTM
Revenue Growth TTM
3.03%
Peer Comparison
Compare up to 10 companies side by side across valuation, profitability, and growth.

GTLINFRA
VS
| Quarter | Mar 2023 | Jun 2023 | Sep 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Mar 2025 | Jun 2025 | Sep 2025 |
|---|
|
Growth YoY Revenue Growth YoY% | 3.2 | -2.1 | -2.5 | -6.2 | -12.4 | -5.8 | -4.1 | 0.3 | 1.8 | 0.7 | 6.0 | 3.6 |
| 242 | 216 | 236 | 263 | 291 | 258 | 271 | 248 | 291 | 255 | 243 | 256 |
Operating Profit Operating ProfitCr |
| 35.9 | 38.7 | 32.7 | 22.1 | 12.2 | 22.3 | 19.4 | 26.8 | 13.6 | 23.9 | 31.8 | 27.0 |
Other Income Other IncomeCr | -571 | 39 | 4 | 4 | -12 | 5 | 10 | 3 | 3 | 5 | 19 | 8 |
Interest Expense Interest ExpenseCr | 201 | 196 | 206 | 193 | 210 | 220 | 229 | 241 | 238 | 253 | 265 | 26 |
Depreciation DepreciationCr | 120 | 82 | 82 | 80 | 33 | 61 | 60 | 63 | 60 | 64 | 60 | 57 |
| -756 | -103 | -170 | -195 | -215 | -202 | -214 | -210 | -249 | -232 | -193 | 20 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
|
Growth YoY PAT Growth YoY% | 11.4 | 63.3 | 46.7 | 58.0 | 71.6 | -97.1 | -26.3 | -8.0 | -15.9 | -15.0 | 9.6 | 109.3 |
| -200.0 | -29.1 | -48.3 | -57.7 | -64.8 | -60.8 | -63.6 | -62.1 | -73.8 | -69.5 | -54.3 | 5.6 |
| -0.6 | -0.1 | -0.1 | -0.1 | -0.2 | -0.1 | -0.2 | -0.2 | -0.2 | -0.2 | -0.1 | 0.0 |
| Financial Year | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | TTM |
|---|
|
| 3.6 | 52.2 | 4.3 | 145.1 | -35.7 | -5.5 | -0.5 | 3.8 | -0.3 | -5.9 | -2.0 | 2.6 |
| 403 | 709 | 571 | 1,619 | 1,317 | 1,155 | 1,140 | 1,051 | 1,430 | 1,006 | 1,068 | 1,045 |
Operating Profit Operating ProfitCr |
| 32.9 | 22.4 | 40.0 | 30.6 | 12.2 | 18.5 | 19.1 | 28.1 | 1.9 | 26.7 | 20.5 | 24.2 |
Other Income Other IncomeCr | -63 | -89 | 15 | -1,238 | -565 | -829 | -330 | -649 | -559 | 36 | 22 | 36 |
Interest Expense Interest ExpenseCr | 393 | 469 | 459 | 570 | 534 | 662 | 663 | 734 | 782 | 805 | 929 | 782 |
Depreciation DepreciationCr | 256 | 252 | 239 | 800 | 624 | 634 | 547 | 503 | 504 | 278 | 244 | 242 |
| -515 | -605 | -302 | -1,893 | -1,539 | -1,864 | -1,271 | -1,475 | -1,817 | -681 | -875 | -655 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
|
| 6.6 | -17.6 | 50.1 | -526.6 | 18.7 | -21.1 | 31.8 | -16.1 | -23.2 | 62.5 | -28.4 | 25.1 |
| -85.8 | -66.3 | -31.7 | -81.1 | -102.6 | -131.5 | -90.2 | -100.8 | -124.6 | -49.7 | -65.1 | -47.5 |
| -2.2 | -2.6 | -1.9 | -1.6 | -1.2 | -1.5 | -1.0 | -1.1 | -1.4 | -0.5 | -0.7 | -0.5 |
| Financial Year | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Sep 2025 |
|---|
Equity Capital Equity CapitalCr | 2,325 | 2,336 | 2,460 | 12,125 | 12,319 | 12,319 | 12,497 | 12,623 | 12,671 | 12,807 | 12,809 | 12,809 |
| -1,879 | -2,400 | -2,648 | -9,527 | -11,067 | -12,930 | -14,202 | -15,663 | -17,460 | -18,141 | -19,017 | -19,196 |
Current Liabilities Current LiabilitiesCr | 312 | 576 | 2,298 | 725 | 5,671 | 6,967 | 7,100 | 7,642 | 8,218 | 8,743 | 9,575 | 9,804 |
Non Current Liabilities Non Current LiabilitiesCr | 5,149 | 4,844 | 3,204 | 4,817 | 224 | 657 | 633 | 658 | 593 | 549 | 503 | 478 |
Total Liabilities Total LiabilitiesCr |
Current Assets Current AssetsCr | 400 | 350 | 269 | 627 | 640 | 825 | 799 | 806 | 853 | 964 | 1,155 | 1,007 |
Non Current Assets Non Current AssetsCr | 5,507 | 5,261 | 5,176 | 8,125 | 6,926 | 6,605 | 5,648 | 4,749 | 3,418 | 3,242 | 2,962 | 2,889 |
Total Assets Total AssetsCr |
| Financial Year | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|
Operating Cash Flow Operating Cash FlowCr | 521 | 449 | 543 | 705 | 264 | 436 | 419 | 503 | 495 | 194 | 635 |
Investing Cash Flow Investing Cash FlowCr | -29 | -19 | -139 | -228 | 102 | -64 | -40 | -64 | -34 | -12 | 37 |
Financing Cash Flow Financing Cash FlowCr | -505 | -419 | -413 | -408 | -438 | -220 | -161 | -387 | -453 | -267 | -255 |
|
Free Cash Flow Free Cash FlowCr | 513 | 400 | 367 | 732 | 281 | 460 | 431 | 525 | 450 | 177 | 610 |
| -101.3 | -74.2 | -179.9 | -37.2 | -17.1 | -23.4 | -33.0 | -34.1 | -27.2 | -28.5 | -72.6 |
CFO To EBITDA CFO To EBITDA% | 264.6 | 220.1 | 142.7 | 98.6 | 143.6 | 166.3 | 155.6 | 122.3 | 1,788.0 | 53.1 | 230.4 |
| Financial Year | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|
Valuation Ratios Valuation Ratios |
Market Cap Market CapitalizationCr | 460 | 495 | 1,422 | 3,140 | 1,158 | 271 | 962 | 1,856 | 900 | 2,049 | 1,793 |
Price To Earnings Price To Earnings | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
Price To Sales Price To Sales | 0.8 | 0.5 | 0.6 | 1.4 | 0.8 | 0.2 | 0.7 | 1.3 | 0.6 | 1.5 | 1.3 |
Price To Book Price To Book | 1.0 | 2.6 | -3.4 | 1.2 | 0.9 | -0.4 | -0.6 | -0.6 | -0.2 | -0.4 | -0.3 |
| 26.6 | 25.3 | 11.7 | 10.6 | 5.0 | 1.7 | 4.7 | 15.2 | 169.3 | 15.1 | 17.0 |
Profitability Ratios Profitability Ratios |
| 100.0 | 100.0 | 100.0 | 100.0 | 100.0 | 100.0 | 100.0 | 100.0 | 100.0 | 100.0 | 100.0 |
| 32.9 | 22.4 | 40.0 | 30.6 | 12.2 | 18.5 | 19.1 | 28.1 | 1.9 | 26.7 | 20.5 |
| -85.8 | -66.3 | -31.7 | -81.1 | -102.6 | -131.5 | -90.2 | -100.8 | -124.6 | -49.7 | -65.1 |
| -2.3 | -2.9 | 5.4 | -18.4 | -80.2 | -1,714.7 | 62.9 | -40.4 | 203.8 | -8.6 | -2.1 |
| -115.4 | 947.0 | 160.5 | -72.8 | -122.9 | 304.9 | 74.5 | 48.5 | 37.9 | 12.8 | 14.1 |
| -8.7 | -10.8 | -5.5 | -21.6 | -20.4 | -25.1 | -19.7 | -26.6 | -42.5 | -16.2 | -21.3 |
Operational Ratios Operational Ratios |
Solvency Ratios Solvency Ratios |
Liquidity Ratios Liquidity Ratios |
**GTL Infrastructure Limited** is a pioneer in the Indian independent telecom tower industry, operating as an **IP-1 registered** entity. The company’s business model is built on the "Shared Passive Infrastructure" concept, enabling Telecommunications Service Providers (**Telcos**) to transition from a capital-intensive (**CAPEX**) model to an asset-light operating expenditure (**OPEX**) model. GTL Infra provides the essential physical platforms required to host active network components for **2G, 3G, 4G, 5G, IoT**, and enterprise data systems across all **22 Telecom Circles** in India.
---
### Asset Portfolio and Operational Performance
GTL Infra maintains a significant nationwide footprint, though the portfolio has undergone consolidation due to market shifts and unauthorized dismantling.
| Metric | Value (As of March 31, 2025) | Value (As of March 31, 2024) |
| :--- | :--- | :--- |
| **Total Towers Owned** | **21,582** | **21,944** |
| **Occupied Towers** | **10,381** | **10,491** |
| **Radiating Tenants** | **22,262** | **22,018** |
| **Tenancy Ratio (on occupied towers)** | **2.1** | **2.1** |
| **Network Uptime** | **>99.8%** | **>99.8%** |
| **Green Sites (Low Diesel)** | **3,555** | **2,547** |
**Key Operational Highlights:**
* **Revenue Streams:** Primary income is derived from **Infrastructure Provisioning Fees (IPF)** and **Energy (EB) & Other Reimbursements**.
* **Customer Base:** The portfolio serves India’s Tier-1 operators, including **Reliance Jio, Bharti Airtel, Vodafone Idea (VIL),** and **BSNL**.
* **Asset Protection:** To mitigate the risk of unauthorized dismantling by landlords and theft, the company deployed a **Tower Vigilance Team (TVT)** covering over **50%** of unoccupied sites, achieving a **35%** reduction in material theft.
* **Energy Efficiency:** **99%** of occupied sites are connected to the Electricity Board (**EB**). The company utilizes **Free Cooling Units (FCU)** and **High Temperature Cyclic (HTC)** batteries to minimize diesel reliance.
---
### Strategic Growth Drivers: 5G, BSNL, and Edge Computing
The company is pivoting its infrastructure to support the next generation of digital connectivity, focusing on high-growth technology segments.
* **5G Densification & Loading:** The ongoing rollout by **Airtel** and **Jio** provides incremental loading opportunities on existing towers. Furthermore, **Vodafone Idea’s** planned **₹50,000–₹55,000 crore** investment aims to deploy **20,000 5G sites**, representing a significant tenancy pipeline.
* **The BSNL Opportunity:** BSNL is in the process of deploying **100,000 4G towers** by 2025. GTL Infra is aggressively targeting co-location opportunities as BSNL seeks to capture a **25% market share**.
* **Edge Computing & IoT:** The company is integrating computing power closer to end-users via **5G base stations** and **micro data centers**. This supports ultra-low latency applications (**as low as 2ms**) for **Autonomous Vehicles, Smart Manufacturing,** and **AR/VR**.
* **Rural Expansion:** With rural teledensity at only **59%** (compared to **134%** in urban areas), GTL Infra is positioned to capture a portion of the projected **58,000 new towers** required for rural network penetration.
---
### Financial Restructuring and Debt Resolution
GTL Infra is currently navigating a complex financial recovery phase, characterized by **Strategic Debt Restructuring (SDR)** and bilateral settlements.
* **Debt Assignment:** As of March 31, 2025, **79.34%** of the **₹3,226.3 crore** Indian Rupee Debt has been assigned to **Edelweiss Asset Reconstruction Company (EARC)**.
* **Canara Bank Settlement:** A major milestone was achieved in **September 2025**, when the company completed all payments under a **One-time Settlement (OTS)** with Canara Bank, resulting in a **No Dues Certificate** and withdrawal of all legal proceedings.
* **Bilateral Negotiations:** Management is actively pursuing **OTS** or restructuring with remaining lenders to right-size the debt capital based on a **Techno-Economic Viability (TEV)** study.
* **Contractual Claims:** The company is legally pursuing **₹15,468.5 crore** in claims against operators (primarily **Aircel**) that exited tenancies prematurely during their lock-in periods.
**Capital Structure & Liabilities (as of March 31, 2025):**
| Liability Component | Amount (INR Mn) |
| :--- | :---: |
| **Rupee Term Loans** | **27,597.5** |
| **Foreign Currency Convertible Bonds (FCCBs)** | **37,471.0** |
| **Foreign Currency Loans** | **10,281.0** |
| **Total Borrowings** | **75,349.5** |
---
### Energy Management and ESG Integration
Sustainability is a core component of the company’s operational strategy to reduce **OPEX** and carbon footprint.
* **Green Site Conversion:** The company is systematically converting sites to "Green" status (consuming **<100 liters** of diesel per quarter).
* **Technology Adoption:**
* **Li-Ion Batteries:** Currently in **Proof of Concept (PoC)** trials to replace traditional Lead-acid batteries.
* **Genset Controller Units (GCU):** **1,969** units installed to optimize energy consumption.
* **Sustainable Supply Chain:** Approximately **95%** of CAPEX is assessed for sustainability, with a preference for **ESG-compliant** vendors and localized sourcing.
---
### Critical Risk Factors and Material Uncertainties
Investors should note that the company’s ability to continue as a **Going Concern** is subject to several material uncertainties.
* **Liquidity and Default:** The company has defaulted on repayments totaling **₹6,930.45 crore**. Due to covenant non-compliance, **Non-Current borrowings** have been reclassified as **Current Financial Liabilities**.
* **Insolvency Litigation:** While the **NCLT** previously ruled the company a viable going concern, the **NCLAT** remanded a petition from Canara Bank back to the NCLT for a fresh hearing in October 2024; the matter remains sub-judice.
* **Asset Attrition:** The company has lost over **68,000 tenancies** since 2012 due to industry consolidation. Over **14,000 towers** remain unoccupied, incurring maintenance costs without generating revenue.
* **Regulatory Investigations:**
* The **CBI** is investigating the debt assignment to EARC (FIR filed August 2023).
* The **Serious Fraud Investigation Office (SFIO)** initiated a probe into the company’s affairs in June 2024.
* **Market Pressures:** The shift to an oligopolistic market (three private players) has reduced bargaining power, leading to a **3-5%** decline in rental realizations.
---
### Future Investment Requirements (FY 2025-26)
To maintain network integrity and capture 5G demand, the company has identified the following CAPEX priorities, contingent on lender approvals:
| Investment Category | Estimated Amount (₹ Million) | Strategic Objective |
| :--- | :--- | :--- |
| **Network Upgradation** | **₹750** | 5G capacity building and revenue protection |
| **Replacement Capex** | **₹2,315** | Replacing end-of-life equipment |
| **Operational Priority** | **₹750** | General upgrades and service level maintenance |
Through the **Maintenance Takeover (MTO)** model, GTL Infra has secured **7-year stable revenue** terms with key customers who now incur energy-related CAPEX directly, providing a buffer against volatile fuel costs and ensuring long-term operational stability.