Login
Products
Login
Home
Alerts
Search
Watchlist
Products

GTL Infrastructure Ltd

GTLINFRA
NSE
1.23
0.00%
Last Updated:
29 Apr '26, 4:00 PM
Company Overview
Alert
Watchlist
Note

GTL Infrastructure Ltd

GTLINFRA
NSE
1.23
0.00%
29 Apr '26, 4:00 PM
Company Overview
Add Alert
Add to Watchlist
Edit Note
6M
Price
Charts
Documents

Quick Ratios

Edit Ratios
Mkt Cap
Market Capitalization
1,576Cr
Close
Close Price
1.23
Industry
Industry
Telecom Services
PE
Price To Earnings
PS
Price To Sales
1.14
Revenue
Revenue
1,379Cr
Rev Gr TTM
Revenue Growth TTM
3.03%
PAT Gr TTM
PAT Growth TTM
-22.09%
Peer Comparison
How does GTLINFRA stack up?
Compare up to 10 companies side by side across valuation, profitability, and growth.
GTLINFRA
VS

Quarterly Results

Consolidated
Standalone
Numbers
Percentage
QuarterMar 2023Jun 2023Sep 2023Dec 2023Mar 2024Jun 2024Sep 2024Dec 2024Mar 2025Jun 2025Sep 2025Dec 2025
Revenue
RevenueCr
378353351338331332336338337335356351
Growth YoY
Revenue Growth YoY%
3.2-2.1-2.5-6.2-12.4-5.8-4.10.31.80.76.03.6
Expenses
ExpensesCr
242216236263291258271248291255243256
Operating Profit
Operating ProfitCr
1361361157540746591468011395
OPM
OPM%
35.938.732.722.112.222.319.426.813.623.931.827.0
Other Income
Other IncomeCr
-5713944-12510335198
Interest Expense
Interest ExpenseCr
20119620619321022022924123825326526
Depreciation
DepreciationCr
1208282803361606360646057
PBT
PBTCr
-756-103-170-195-215-202-214-210-249-232-19320
Tax
TaxCr
000000000000
PAT
PATCr
-756-103-170-195-215-202-214-210-249-232-19320
Growth YoY
PAT Growth YoY%
11.463.346.758.071.6-97.1-26.3-8.0-15.9-15.09.6109.3
NPM
NPM%
-200.0-29.1-48.3-57.7-64.8-60.8-63.6-62.1-73.8-69.5-54.35.6
EPS
EPS
-0.6-0.1-0.1-0.1-0.2-0.1-0.2-0.2-0.2-0.2-0.10.0

Profit & Loss

Consolidated
Standalone
Numbers
Percentage
Financial YearMar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025TTM
Revenue
RevenueCr
6009139522,3331,5001,4171,4101,4631,4581,3721,3441,379
Growth
Revenue Growth%
3.652.24.3145.1-35.7-5.5-0.53.8-0.3-5.9-2.02.6
Expenses
ExpensesCr
4037095711,6191,3171,1551,1401,0511,4301,0061,0681,045
Operating Profit
Operating ProfitCr
19720438171418426226941228366276333
OPM
OPM%
32.922.440.030.612.218.519.128.11.926.720.524.2
Other Income
Other IncomeCr
-63-8915-1,238-565-829-330-649-559362236
Interest Expense
Interest ExpenseCr
393469459570534662663734782805929782
Depreciation
DepreciationCr
256252239800624634547503504278244242
PBT
PBTCr
-515-605-302-1,893-1,539-1,864-1,271-1,475-1,817-681-875-655
Tax
TaxCr
000000000000
PAT
PATCr
-515-605-302-1,893-1,539-1,864-1,271-1,475-1,817-681-875-655
Growth
PAT Growth%
6.6-17.650.1-526.618.7-21.131.8-16.1-23.262.5-28.425.1
NPM
NPM%
-85.8-66.3-31.7-81.1-102.6-131.5-90.2-100.8-124.6-49.7-65.1-47.5
EPS
EPS
-2.2-2.6-1.9-1.6-1.2-1.5-1.0-1.1-1.4-0.5-0.7-0.5

Balance Sheet

Consolidated
Standalone
Numbers
Percentage
Financial YearMar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025Sep 2025
Equity Capital
Equity CapitalCr
2,3252,3362,46012,12512,31912,31912,49712,62312,67112,80712,80912,809
Reserves
ReservesCr
-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
3125762,2987255,6716,9677,1007,6428,2188,7439,5759,804
Non Current Liabilities
Non Current LiabilitiesCr
5,1494,8443,2044,817224657633658593549503478
Total Liabilities
Total LiabilitiesCr
5,9075,6115,4448,7527,5667,4306,4475,5554,2714,2064,1173,896
Current Assets
Current AssetsCr
4003502696276408257998068539641,1551,007
Non Current Assets
Non Current AssetsCr
5,5075,2615,1768,1256,9266,6055,6484,7493,4183,2422,9622,889
Total Assets
Total AssetsCr
5,9075,6115,4448,7527,5667,4306,4475,5554,2714,2064,1173,896

Cash Flow

Consolidated
Standalone
Financial YearMar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025
Operating Cash Flow
Operating Cash FlowCr
521449543705264436419503495194635
Investing Cash Flow
Investing Cash FlowCr
-29-19-139-228102-64-40-64-34-1237
Financing Cash Flow
Financing Cash FlowCr
-505-419-413-408-438-220-161-387-453-267-255
Net Cash Flow
Net Cash FlowCr
-1312-868-73152218528-85417
Free Cash Flow
Free Cash FlowCr
513400367732281460431525450177610
CFO To PAT
CFO To PAT%
-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%
264.6220.1142.798.6143.6166.3155.6122.31,788.053.1230.4

Ratios

Consolidated
Standalone
Financial YearMar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025
Valuation Ratios
Valuation Ratios
Market Cap
Market CapitalizationCr
4604951,4223,1401,1582719621,8569002,0491,793
Price To Earnings
Price To Earnings
0.00.00.00.00.00.00.00.00.00.00.0
Price To Sales
Price To Sales
0.80.50.61.40.80.20.71.30.61.51.3
Price To Book
Price To Book
1.02.6-3.41.20.9-0.4-0.6-0.6-0.2-0.4-0.3
EV To EBITDA
EV To EBITDA
26.625.311.710.65.01.74.715.2169.315.117.0
Profitability Ratios
Profitability Ratios
GPM
GPM%
100.0100.0100.0100.0100.0100.0100.0100.0100.0100.0100.0
OPM
OPM%
32.922.440.030.612.218.519.128.11.926.720.5
NPM
NPM%
-85.8-66.3-31.7-81.1-102.6-131.5-90.2-100.8-124.6-49.7-65.1
ROCE
ROCE%
-2.3-2.95.4-18.4-80.2-1,714.762.9-40.4203.8-8.6-2.1
ROE
ROE%
-115.4947.0160.5-72.8-122.9304.974.548.537.912.814.1
ROA
ROA%
-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.