| Quarter | Sep 2023 | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 7,133 | 7,199 | 7,193 | 7,383 | 7,465 | 7,547 | 7,727 | 8,058 | 8,188 | 8,146 | 8,101 | 8,431 | |
Growth YoY Revenue Growth YoY% | -10.5 | 6.4 | 6.5 | 4.3 | 4.7 | 4.8 | 7.4 | 9.1 | 9.7 | 7.9 | 4.8 | 4.6 |
| 3,711 | 3,615 | 3,122 | 2,879 | 2,602 | 589 | 3,332 | 3,668 | 3,616 | 3,678 | 3,677 | 3,953 | |
| 3,422 | 3,584 | 4,072 | 4,504 | 4,864 | 6,958 | 4,395 | 4,390 | 4,572 | 4,468 | 4,424 | 4,478 | |
OPM OPM% | 48.0 | 49.8 | 56.6 | 61.0 | 65.2 | 92.2 | 56.9 | 54.5 | 55.8 | 54.9 | 54.6 | 53.1 |
| 97 | 99 | 109 | 56 | 114 | 84 | 92 | 85 | 83 | 154 | 155 | 121 | |
Interest Expense Interest ExpenseCr | 246 | 11 | 127 | 408 | 418 | 255 | 431 | 437 | 376 | 404 | 376 | 358 |
Depreciation DepreciationCr | 1,526 | 1,596 | 1,565 | 1,561 | 1,580 | 1,569 | 1,693 | 1,704 | 1,801 | 1,798 | 1,838 | 1,894 |
PBT PBTCr | 1,747 | 2,077 | 2,489 | 2,592 | 2,980 | 5,219 | 2,363 | 2,334 | 2,478 | 2,420 | 2,365 | 2,347 |
| 452 | 536 | 636 | 666 | 757 | 1,216 | 584 | 597 | 639 | 644 | 572 | 602 | |
| 1,295 | 1,541 | 1,853 | 1,926 | 2,224 | 4,003 | 1,779 | 1,737 | 1,839 | 1,776 | 1,793 | 1,746 | |
Growth YoY PAT Growth YoY% | 48.5 | 317.5 | 32.5 | 42.9 | 71.7 | 159.9 | -4.0 | -9.8 | -17.3 | -55.6 | 0.8 | 0.5 |
NPM NPM% | 18.1 | 21.4 | 25.8 | 26.1 | 29.8 | 53.0 | 23.0 | 21.6 | 22.5 | 21.8 | 22.1 | 20.7 |
| 4.8 | 5.7 | 6.9 | 7.2 | 8.3 | 15.2 | 6.8 | 6.6 | 7.0 | 6.7 | 6.8 | 6.6 |
| Quarter | Sep 2023 | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 7,133 | 7,199 | 7,193 | 7,383 | 7,465 | 7,547 | 7,727 | 8,058 | 8,188 | 8,146 | 8,101 | 8,431 | |
Growth YoY Revenue Growth YoY% | -10.5 | 6.4 | 6.5 | 4.3 | 4.7 | 4.8 | 7.4 | 9.1 | 9.7 | 7.9 | 4.8 | 4.6 |
| 3,711 | 3,615 | 3,122 | 2,879 | 2,602 | 589 | 3,332 | 3,668 | 3,616 | 3,678 | 3,677 | 3,953 | |
| 3,422 | 3,584 | 4,072 | 4,504 | 4,864 | 6,958 | 4,395 | 4,390 | 4,572 | 4,468 | 4,424 | 4,478 | |
OPM OPM% | 48.0 | 49.8 | 56.6 | 61.0 | 65.2 | 92.2 | 56.9 | 54.5 | 55.8 | 54.9 | 54.6 | 53.1 |
| 97 | 99 | 109 | 56 | 114 | 84 | 92 | 85 | 83 | 154 | 155 | 121 | |
Interest Expense Interest ExpenseCr | 246 | 11 | 127 | 408 | 418 | 255 | 431 | 437 | 376 | 404 | 376 | 358 |
Depreciation DepreciationCr | 1,526 | 1,596 | 1,565 | 1,561 | 1,580 | 1,569 | 1,693 | 1,704 | 1,801 | 1,798 | 1,838 | 1,894 |
PBT PBTCr | 1,747 | 2,077 | 2,489 | 2,592 | 2,980 | 5,219 | 2,363 | 2,334 | 2,478 | 2,420 | 2,365 | 2,347 |
| 452 | 536 | 636 | 666 | 757 | 1,216 | 584 | 597 | 639 | 644 | 572 | 602 | |
| 1,295 | 1,541 | 1,853 | 1,926 | 2,224 | 4,003 | 1,779 | 1,737 | 1,839 | 1,776 | 1,793 | 1,746 | |
Growth YoY PAT Growth YoY% | 48.5 | 317.5 | 32.5 | 42.9 | 71.7 | 159.9 | -4.0 | -9.8 | -17.3 | -55.6 | 0.8 | 0.5 |
NPM NPM% | 18.1 | 21.4 | 25.8 | 26.1 | 29.8 | 53.0 | 23.0 | 21.6 | 22.5 | 21.8 | 22.1 | 20.7 |
| 4.8 | 5.7 | 6.9 | 7.2 | 8.3 | 15.2 | 6.8 | 6.6 | 7.0 | 6.7 | 6.8 | 6.6 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | TTM |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue RevenueCr | 5,558 | 6,085 | 6,621 | 6,826 | 6,743 | 13,954 | 27,717 | 28,382 | 28,601 | 30,123 | 32,493 | 32,867 |
Growth Revenue Growth% | -52.4 | 9.5 | 8.8 | 3.1 | -1.2 | 106.9 | 98.6 | 2.4 | 0.8 | 5.3 | 7.9 | 6.7 |
| 3,070 | 3,260 | 3,464 | 3,714 | 3,185 | 6,775 | 12,817 | 18,713 | 14,044 | 9,473 | 14,680 | 14,925 | |
| 2,488 | 2,825 | 3,157 | 3,112 | 3,558 | 7,179 | 14,901 | 9,669 | 14,557 | 20,650 | 17,813 | 17,942 | |
OPM OPM% | 44.8 | 46.4 | 47.7 | 45.6 | 52.8 | 51.5 | 53.8 | 34.1 | 50.9 | 68.5 | 54.8 | 54.6 |
| 1,679 | 1,960 | 1,599 | 1,559 | 1,846 | 1,262 | 459 | 85 | 1,490 | 764 | 818 | 513 | |
Interest Expense Interest ExpenseCr | 33 | 39 | 47 | 53 | 335 | 836 | 1,603 | 1,670 | 1,864 | 1,858 | 1,893 | 1,513 |
Depreciation DepreciationCr | 1,155 | 1,166 | 1,180 | 1,066 | 1,282 | 2,848 | 5,325 | 5,324 | 6,060 | 6,402 | 7,141 | 7,330 |
PBT PBTCr | 2,979 | 3,580 | 3,529 | 3,553 | 3,788 | 4,757 | 8,431 | 2,759 | 8,122 | 13,154 | 9,598 | 9,611 |
| 732 | 833 | 1,036 | 1,059 | 489 | 978 | 2,058 | 719 | 2,086 | 3,222 | 2,453 | 2,458 | |
PAT PATCr | 2,247 | 2,747 | 2,494 | 2,494 | 3,299 | 3,779 | 6,373 | 2,040 | 6,036 | 9,932 | 7,145 | 7,154 |
Growth PAT Growth% | 12.8 | 22.2 | -9.2 | 0.0 | 32.3 | 14.6 | 68.7 | -68.0 | 195.9 | 64.5 | -28.1 | -26.6 |
NPM NPM% | 40.4 | 45.1 | 37.7 | 36.5 | 48.9 | 27.1 | 23.0 | 7.2 | 21.1 | 33.0 | 22.0 | 21.8 |
| 11.9 | 14.7 | 13.5 | 13.5 | 17.8 | 17.5 | 23.6 | 7.6 | 22.4 | 37.3 | 27.1 | 27.1 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | TTM |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue RevenueCr | 5,558 | 6,085 | 6,621 | 6,826 | 6,743 | 13,954 | 27,717 | 28,382 | 28,601 | 30,123 | 32,493 | 32,867 |
Growth Revenue Growth% | -52.4 | 9.5 | 8.8 | 3.1 | -1.2 | 106.9 | 98.6 | 2.4 | 0.8 | 5.3 | 7.9 | 6.7 |
| 3,070 | 3,260 | 3,464 | 3,714 | 3,185 | 6,775 | 12,817 | 18,713 | 14,044 | 9,473 | 14,680 | 14,925 | |
| 2,488 | 2,825 | 3,157 | 3,112 | 3,558 | 7,179 | 14,901 | 9,669 | 14,557 | 20,650 | 17,813 | 17,942 | |
OPM OPM% | 44.8 | 46.4 | 47.7 | 45.6 | 52.8 | 51.5 | 53.8 | 34.1 | 50.9 | 68.5 | 54.8 | 54.6 |
| 1,679 | 1,960 | 1,599 | 1,559 | 1,846 | 1,262 | 459 | 85 | 1,490 | 764 | 818 | 513 | |
Interest Expense Interest ExpenseCr | 33 | 39 | 47 | 53 | 335 | 836 | 1,603 | 1,670 | 1,864 | 1,858 | 1,893 | 1,513 |
Depreciation DepreciationCr | 1,155 | 1,166 | 1,180 | 1,066 | 1,282 | 2,848 | 5,325 | 5,324 | 6,060 | 6,402 | 7,141 | 7,330 |
PBT PBTCr | 2,979 | 3,580 | 3,529 | 3,553 | 3,788 | 4,757 | 8,431 | 2,759 | 8,122 | 13,154 | 9,598 | 9,611 |
| 732 | 833 | 1,036 | 1,059 | 489 | 978 | 2,058 | 719 | 2,086 | 3,222 | 2,453 | 2,458 | |
PAT PATCr | 2,247 | 2,747 | 2,494 | 2,494 | 3,299 | 3,779 | 6,373 | 2,040 | 6,036 | 9,932 | 7,145 | 7,154 |
Growth PAT Growth% | 12.8 | 22.2 | -9.2 | 0.0 | 32.3 | 14.6 | 68.7 | -68.0 | 195.9 | 64.5 | -28.1 | -26.6 |
NPM NPM% | 40.4 | 45.1 | 37.7 | 36.5 | 48.9 | 27.1 | 23.0 | 7.2 | 21.1 | 33.0 | 22.0 | 21.8 |
| 11.9 | 14.7 | 13.5 | 13.5 | 17.8 | 17.5 | 23.6 | 7.6 | 22.4 | 37.3 | 27.1 | 27.1 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
Equity Capital Equity CapitalCr | 1,897 | 1,850 | 1,850 | 1,850 | 1,850 | 2,695 | 2,695 | 2,695 | 2,695 | 2,638 | 2,638 |
Reserves ReservesCr | 16,401 | 13,650 | 15,115 | 12,682 | 11,693 | 13,182 | 19,456 | 18,415 | 24,344 | 29,897 | 37,050 |
| 1,417 | 4,574 | 1,816 | 1,775 | 3,826 | 13,951 | 8,827 | 8,163 | 10,157 | 9,787 | 9,003 | |
| 1,045 | 868 | 899 | 824 | 2,385 | 15,116 | 16,990 | 17,300 | 18,672 | 20,885 | 22,668 | |
| 20,703 | 20,941 | 19,680 | 17,131 | 19,754 | 44,944 | 47,968 | 46,572 | 55,868 | 63,170 | 71,316 | |
| 5,545 | 4,876 | 7,612 | 4,280 | 4,951 | 9,630 | 12,311 | 8,708 | 10,490 | 12,930 | 15,518 | |
| 15,158 | 16,065 | 12,068 | 12,851 | 14,803 | 35,314 | 35,656 | 37,865 | 45,378 | 50,240 | 55,798 | |
| 20,703 | 20,941 | 19,680 | 17,131 | 19,754 | 44,944 | 47,968 | 46,572 | 55,868 | 63,170 | 71,316 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
Equity Capital Equity CapitalCr | 1,897 | 1,850 | 1,850 | 1,850 | 1,850 | 2,695 | 2,695 | 2,695 | 2,695 | 2,638 | 2,638 |
Reserves ReservesCr | 16,401 | 13,650 | 15,115 | 12,682 | 11,693 | 13,182 | 19,456 | 18,415 | 24,344 | 29,897 | 37,050 |
| 1,417 | 4,574 | 1,816 | 1,775 | 3,826 | 13,951 | 8,827 | 8,163 | 10,157 | 9,787 | 9,003 | |
| 1,045 | 868 | 899 | 824 | 2,385 | 15,116 | 16,990 | 17,300 | 18,672 | 20,885 | 22,668 | |
| 20,703 | 20,941 | 19,680 | 17,131 | 19,754 | 44,944 | 47,968 | 46,572 | 55,868 | 63,170 | 71,316 | |
| 5,545 | 4,876 | 7,612 | 4,280 | 4,951 | 9,630 | 12,311 | 8,708 | 10,490 | 12,930 | 15,518 | |
| 15,158 | 16,065 | 12,068 | 12,851 | 14,803 | 35,314 | 35,656 | 37,865 | 45,378 | 50,240 | 55,798 | |
| 20,703 | 20,941 | 19,680 | 17,131 | 19,754 | 44,944 | 47,968 | 46,572 | 55,868 | 63,170 | 71,316 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 1,912 | 2,866 | 3,469 | 3,159 | 2,315 | 7,481 | 9,121 | 7,905 | 11,582 | 19,645 | 15,684 | |
| 1,548 | -237 | -1,855 | 1,600 | -1,012 | 1,798 | -2,174 | -1,730 | -7,546 | -10,911 | -10,198 | |
| -1,453 | -2,671 | -3,555 | -4,795 | -1,185 | -9,377 | -5,982 | -7,133 | -3,995 | -8,648 | -5,588 | |
Net Cash Flow Net Cash FlowCr | 2,007 | -42 | -1,941 | -36 | 118 | -98 | 966 | -958 | 41 | 87 | -102 |
Free Cash Flow Free Cash FlowCr | 1,113 | 1,960 | 2,521 | 2,329 | 1,586 | 5,529 | 6,252 | 4,737 | 3,136 | 13,388 | 7,786 |
CFO To PAT CFO To PAT% | 85.0 | 104.3 | 139.1 | 126.7 | 70.2 | 198.0 | 143.1 | 387.5 | 191.9 | 197.8 | 219.5 |
CFO To EBITDA CFO To EBITDA% | 76.8 | 101.5 | 109.9 | 101.5 | 65.1 | 104.2 | 61.2 | 81.8 | 79.6 | 95.1 | 88.0 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 1,912 | 2,866 | 3,469 | 3,159 | 2,315 | 7,481 | 9,121 | 7,905 | 11,582 | 19,645 | 15,684 | |
| 1,548 | -237 | -1,855 | 1,600 | -1,012 | 1,798 | -2,174 | -1,730 | -7,546 | -10,911 | -10,198 | |
| -1,453 | -2,671 | -3,555 | -4,795 | -1,185 | -9,377 | -5,982 | -7,133 | -3,995 | -8,648 | -5,588 | |
Net Cash Flow Net Cash FlowCr | 2,007 | -42 | -1,941 | -36 | 118 | -98 | 966 | -958 | 41 | 87 | -102 |
Free Cash Flow Free Cash FlowCr | 1,113 | 1,960 | 2,521 | 2,329 | 1,586 | 5,529 | 6,252 | 4,737 | 3,136 | 13,388 | 7,786 |
CFO To PAT CFO To PAT% | 85.0 | 104.3 | 139.1 | 126.7 | 70.2 | 198.0 | 143.1 | 387.5 | 191.9 | 197.8 | 219.5 |
CFO To EBITDA CFO To EBITDA% | 76.8 | 101.5 | 109.9 | 101.5 | 65.1 | 104.2 | 61.2 | 81.8 | 79.6 | 95.1 | 88.0 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Market Cap Market CapitalizationCr | 72,491 | 60,196 | 62,193 | 57,976 | 29,612 | 66,107 | 59,828 | 38,565 | 78,463 | 88,141 | 1,10,262 | 1,00,804 |
Price To Earnings Price To Earnings | 36.3 | 21.9 | 24.9 | 23.3 | 9.0 | 17.5 | 9.4 | 18.9 | 13.0 | 8.9 | 15.4 | 14.1 |
Price To Sales Price To Sales | 13.0 | 9.9 | 9.4 | 8.5 | 4.4 | 4.7 | 2.2 | 1.4 | 2.7 | 2.9 | 3.4 | 3.1 |
Price To Book Price To Book | 4.0 | 3.9 | 3.7 | 4.0 | 2.2 | 4.2 | 2.7 | 1.8 | 2.9 | 2.7 | 2.8 | 2.5 |
EV To EBITDA EV To EBITDA | 27.9 | 20.6 | 19.7 | 18.6 | 9.6 | 12.0 | 5.1 | 5.8 | 6.8 | 5.2 | 7.3 | 6.6 |
GPM GPM% | 57.1 | 58.5 | 59.4 | 57.7 | 61.2 | 57.9 | 58.1 | 57.9 | 56.1 | 57.2 | 58.5 | 58.5 |
OPM OPM% | 44.8 | 46.4 | 47.7 | 45.6 | 52.8 | 51.5 | 53.8 | 34.1 | 50.9 | 68.5 | 54.8 | 54.6 |
NPM NPM% | 40.4 | 45.1 | 37.7 | 36.5 | 48.9 | 27.1 | 23.0 | 7.2 | 21.1 | 33.0 | 22.0 | 21.8 |
ROCE ROCE% | 16.5 | 22.9 | 21.1 | 24.8 | 22.7 | 15.4 | 25.3 | 11.4 | 21.0 | 28.0 | 18.9 | 18.9 |
ROE ROE% | 12.3 | 17.7 | 14.7 | 17.2 | 24.4 | 23.8 | 28.8 | 9.7 | 22.3 | 30.5 | 18.0 | 18.0 |
ROA ROA% | 10.9 | 13.1 | 12.7 | 14.6 | 16.7 | 8.4 | 13.3 | 4.4 | 10.8 | 15.7 | 10.0 | 10.0 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Market Cap Market CapitalizationCr | 72,491 | 60,196 | 62,193 | 57,976 | 29,612 | 66,107 | 59,828 | 38,565 | 78,463 | 88,141 | 1,10,262 | 1,00,804 |
Price To Earnings Price To Earnings | 36.3 | 21.9 | 24.9 | 23.3 | 9.0 | 17.5 | 9.4 | 18.9 | 13.0 | 8.9 | 15.4 | 14.1 |
Price To Sales Price To Sales | 13.0 | 9.9 | 9.4 | 8.5 | 4.4 | 4.7 | 2.2 | 1.4 | 2.7 | 2.9 | 3.4 | 3.1 |
Price To Book Price To Book | 4.0 | 3.9 | 3.7 | 4.0 | 2.2 | 4.2 | 2.7 | 1.8 | 2.9 | 2.7 | 2.8 | 2.5 |
EV To EBITDA EV To EBITDA | 27.9 | 20.6 | 19.7 | 18.6 | 9.6 | 12.0 | 5.1 | 5.8 | 6.8 | 5.2 | 7.3 | 6.6 |
GPM GPM% | 57.1 | 58.5 | 59.4 | 57.7 | 61.2 | 57.9 | 58.1 | 57.9 | 56.1 | 57.2 | 58.5 | 58.5 |
OPM OPM% | 44.8 | 46.4 | 47.7 | 45.6 | 52.8 | 51.5 | 53.8 | 34.1 | 50.9 | 68.5 | 54.8 | 54.6 |
NPM NPM% | 40.4 | 45.1 | 37.7 | 36.5 | 48.9 | 27.1 | 23.0 | 7.2 | 21.1 | 33.0 | 22.0 | 21.8 |
ROCE ROCE% | 16.5 | 22.9 | 21.1 | 24.8 | 22.7 | 15.4 | 25.3 | 11.4 | 21.0 | 28.0 | 18.9 | 18.9 |
ROE ROE% | 12.3 | 17.7 | 14.7 | 17.2 | 24.4 | 23.8 | 28.8 | 9.7 | 22.3 | 30.5 | 18.0 | 18.0 |
ROA ROA% | 10.9 | 13.1 | 12.7 | 14.6 | 16.7 | 8.4 | 13.3 | 4.4 | 10.8 | 15.7 | 10.0 | 10.0 |
Documents — Indus Towers Ltd
Concall Transcript Summaries — Indus Towers Ltd