Generic selectors
Exact matches only
Search in title
Search in content
Post Type Selectors
post
Last Updated on: 17 November, 2024
Author: Getaka|Social: Getaka Financial Services X (Earlier Twitter) Profile Getaka Financial Services LinkedIn Logo
Stock Ticker - BSE: 532775 | NSE: GTLINFRA

GTL Infrastructure Ltd: Intrinsic Value and Fundamental Analysis

Share Price and Basic Stock Data

Last Updated: November 15, 2024, 3:15 pm

Market Cap 2,574 Cr.
Current Price 2.01
High / Low4.35/1.00
Stock P/E
Book Value 4.30
Dividend Yield0.00 %
ROCE%
ROE%
Face Value 10.0
PEG Ratio0.00

Stock P/E, Current Price, and Intrinsic Value Over Time

View Share Price Target for GTL Infrastructure Ltd

Competitors of GTL Infrastructure Ltd

Stock NameMarket CapCurrent PriceHigh / LowStock P/EBook ValueDividend YieldROCEROEFace Value
Indus Towers Ltd 85,632 Cr. 318461/17611.4 1050.00 %22.1 %24.2 % 10.0
Avantel Ltd 3,526 Cr. 145224/86.057.2 8.450.14 %47.5 %39.2 % 2.00
ADC India Communications Ltd 799 Cr. 1,7362,310/81027.5 1580.29 %45.2 %33.7 % 10.0
Shyam Telecom Ltd 37.9 Cr. 33.635.0/7.50 24.00.00 %%% 10.0
Prabhat Technologies (India) Ltd 107 Cr. 100114/85.0 1.500.00 %1.70 %4.26 % 10.0
Industry Average14,251.00 Cr423.2048.0846.500.07%21.43%21.15%8.70

All Competitor Stocks of GTL Infrastructure Ltd

Quarterly Result

MonthJun 2021Sep 2021Dec 2021Mar 2022Jun 2022Sep 2022Dec 2022Mar 2023Jun 2023Sep 2023Dec 2023Mar 2024Jun 2024
Sales362364371366360360360378353351338331332
Expenses276267339249324358505242216236263291258
Operating Profit859732118361-145136136115754074
OPM %24%27%9%32%10%0%-40%36%39%33%22%12%22%
Other Income332-657254-5713944-125
Interest179180107187190196195201196206193210220
Depreciation1261261251271281291271208282803361
Profit before tax-217-207-197-853-280-318-464-756-102-170-195-215-202
Tax %0%0%0%0%0%0%0%0%0%0%0%0%0%
Net Profit-217-207-197-853-280-318-464-756-102-170-195-215-202
EPS in Rs-0.17-0.16-0.16-0.68-0.22-0.25-0.37-0.60-0.08-0.13-0.15-0.17-0.16

Last Updated: Unknown

Quarterly Chart

Profit & Loss - Annual Report

Last Updated: Unknown

MonthMar 2013Mar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024TTM
Sales5666496009132,2832,3331,5001,4171,4101,4631,4581,3721,352
Expenses2684003987091,2801,5991,3131,1459831,0291,0971,0061,048
Operating Profit2992492022041,003735187272427434361366304
OPM %53%38%34%22%44%31%12%19%30%30%25%27%22%
Other Income-148-33-68-89-635-1,258-570-839-488-671-893351
Interest3513783934691,024570533662663734782805830
Depreciation486389256252743800624634547503504278256
Profit before tax-687-550-515-605-1,399-1,893-1,539-1,864-1,271-1,475-1,817-681-781
Tax %0%0%0%0%0%0%0%0%0%0%0%0%
Net Profit-687-551-515-605-1,399-1,893-1,539-1,864-1,271-1,475-1,817-681-781
EPS in Rs-2.98-2.39-2.21-2.59-5.69-1.56-1.25-1.51-1.02-1.17-1.43-0.53-0.61
Dividend Payout %0%0%0%0%0%0%0%0%0%0%0%0%

Profit & Loss Yearly Chart

YoY Net Profit Growth

Year2013-20142014-20152015-20162016-20172017-20182018-20192019-20202020-20212021-20222022-20232023-2024
YoY Net Profit Growth (%)19.80%6.53%-17.48%-131.24%-35.31%18.70%-21.12%31.81%-16.05%-23.19%62.52%
Change in YoY Net Profit Growth (%)0.00%-13.26%-24.01%-113.76%95.93%54.01%-39.82%52.93%-47.86%-7.14%85.71%

GTL Infrastructure Ltd has shown an inconsistent trend in YoY Net Profit Growth (%) in the last 11 years from 2013-2014 to 2023-2024.

Growth

Compounded Sales Growth
10 Years:8%
5 Years:-2%
3 Years:-1%
TTM:-7%
Compounded Profit Growth
10 Years:-5%
5 Years:6%
3 Years:3%
TTM:10%
Stock Price CAGR
10 Years:-3%
5 Years:35%
3 Years:12%
1 Year:83%
Return on Equity
10 Years:%
5 Years:%
3 Years:%
Last Year:%

Last Updated: Unknown

Balance Sheet

Last Updated: November 14, 2024, 11:38 pm

MonthMar 2013Mar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Sep 2024
Equity Capital2,3072,3072,3252,3362,46012,12512,31912,31912,49712,62312,67112,80712,807
Reserves-663-1,320-1,879-2,146-2,750-8,915-10,649-12,512-13,784-15,369-17,212-17,894-18,310
Borrowings4,9304,9934,9554,93510,1024,9564,9135,6295,0854,8724,2813,9013,817
Other Liabilities4166365064851,0645869831,9952,6493,4284,5315,3925,868
Total Liabilities6,9906,6165,9075,61110,8768,7527,5667,4306,4475,5554,2714,2064,182
Fixed Assets3,7993,5433,4023,2619,9247,9456,7956,4665,5154,5563,2203,0072,923
CWIP21689544684423631280000
Investments1,8931,8721,8841,9076014011606365697425
Other Assets1,0811,1125673988096257248738429339821,1251,234
Total Assets6,9906,6165,9075,61110,8768,7527,5667,4306,4475,5554,2714,2064,182

Reserves and Borrowings Chart

Cash Flow

MonthMar 2013Mar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024
Cash from Operating Activity +1693225214491,239705264436419503495194
Cash from Investing Activity +-13943-29-19-329-228102-64-40-64-34-12
Cash from Financing Activity +-26-346-505-419-927-408-438-220-161-387-453-267
Net Cash Flow419-1312-1668-73152218528-85

Free Cash Flow

MonthMar 2013Mar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024
Free Cash Flow295.00245.00198.00200.00-9.00731.00183.00267.00422.00430.00357.00363.00

Free Cash Flow = Income Generated from Operational Activities - Borrowings - Capital Work in Progress (CWIP)

Consistent positive free cash flow is crucial for businesses as it indicates their ability to generate cash from their core operations. It provides financial flexibility, allowing companies to invest in growth opportunities, pay dividends to shareholders, reduce debt, and weather economic downturns more effectively.

Free Cash Flow Chart

Financial Efficiency Indicators

MonthMar 2013Mar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024
Debtor Days373737342312262027223384
Inventory Days
Days Payable
Cash Conversion Cycle373737342312262027223384
Working Capital Days236119-7-114-433-60-1,284-1,687-1,705-769-1,041-1,285
ROCE %-3%-2%-1%-1%4%1%-6%-6%-2%-2%-12%

Financial Efficiency Indicators Chart

Share Holding Pattern

MonthSep 2021Dec 2021Mar 2022Jun 2022Sep 2022Dec 2022Mar 2023Jun 2023Sep 2023Dec 2023Mar 2024Jun 2024
Promoters3.33%3.33%3.33%3.33%3.33%3.32%3.32%3.28%3.28%3.28%3.28%3.28%
FIIs1.90%1.90%1.38%0.12%0.14%0.14%0.14%0.13%0.12%0.10%0.12%0.17%
DIIs59.72%51.72%49.94%46.33%46.34%45.98%45.94%45.47%45.17%44.42%43.25%42.18%
Public35.05%43.05%45.35%50.22%50.20%50.56%50.60%51.13%51.42%52.19%53.35%54.37%
No. of Shareholders3,86,2795,76,86710,92,70811,30,38511,47,97911,32,99011,30,99911,32,47311,69,83712,33,97814,60,52817,72,090

Shareholding Pattern Chart

No. of Shareholders

This stock is not held by any mutual fund

ROCE Trend

EPS Trend

Key Financial Ratios

MonthMar 24Mar 23Mar 22Mar 21Mar 20
FaceValue10.0010.0010.0010.0010.00
Basic EPS (Rs.)-0.52-1.41-1.14-0.99-1.46
Diluted EPS (Rs.)-0.52-1.41-1.14-0.99-1.46
Cash EPS (Rs.)-0.31-1.04-0.76-0.57-0.99
Book Value[Excl.RevalReserv]/Share (Rs.)-4.17-3.78-2.41-1.36-0.49
Book Value[Incl.RevalReserv]/Share (Rs.)-4.17-3.78-2.41-1.36-0.49
Revenue From Operations / Share (Rs.)1.071.151.161.131.15
PBDIT / Share (Rs.)0.320.040.330.240.22
PBIT / Share (Rs.)0.10-0.35-0.06-0.19-0.28
PBT / Share (Rs.)-0.53-1.43-1.17-1.02-1.51
Net Profit / Share (Rs.)-0.53-1.43-1.17-1.02-1.51
PBDIT Margin (%)30.403.7829.1121.8719.94
PBIT Margin (%)10.14-30.76-5.28-16.93-24.83
PBT Margin (%)-49.66-124.62-100.81-90.14-131.51
Net Profit Margin (%)-49.66-124.62-100.81-90.14-131.51
Return on Capital Employeed (%)-3.0611.363.7036.52-75.93
Return On Assets (%)-16.19-42.54-26.54-19.71-25.08
Total Debt / Equity (X)-0.62-0.76-1.330.000.00
Asset Turnover Ratio (%)0.320.290.240.200.18
Current Ratio (X)0.110.100.100.110.11
Quick Ratio (X)0.100.100.100.110.11
Interest Coverage Ratio (X)0.510.070.580.460.42
Interest Coverage Ratio (Post Tax) (X)0.17-0.57-0.10-0.36-0.53
Enterprise Value (Cr.)4975.734072.835395.51523.22-241.29
EV / Net Operating Revenue (X)3.632.793.690.37-0.17
EV / EBITDA (X)11.9373.8812.671.70-0.85
MarketCap / Net Operating Revenue (X)1.490.611.270.680.19
Price / BV (X)-0.38-0.18-0.61-0.56-0.44
Price / Net Operating Revenue (X)1.490.611.270.680.19
EarningsYield-0.33-2.02-0.79-1.32-6.87

Profitability Ratios (%)

Liquidity Ratios

Liquidity Ratios (%)

Interest Coverage Ratios (%)

Valuation Ratios

Fair Value

Fair Value of GTL Infrastructure Ltd as of November 17, 2024 is: 9.87

Calculation basis:

  • Fair value = P/E Ratio * (Return on Equity / 100) * Book Value * (1 + Dividend Yield / 100)
  • P/E Ratio (Price-to-Earnings Ratio): Represents the price of the stock relative to its earnings per share. A higher P/E ratio indicates that investors are willing to pay a higher price for the stock.
  • Return on Equity (ROE): Measures a company's profitability relative to its shareholder equity. It showcases the company's ability to generate profits using the investment made by its shareholders, offering valuable insight into its operational efficiency and financial performance.
  • Book Value: Represents the net asset value of the company per share. It is calculated as the total assets minus intangible assets and liabilities, divided by the number of outstanding shares.
  • Dividend Yield: The ratio of the annual dividend per share to the current market price per share. It offers valuable insights into the profitability of an investment through dividends.

This formula allows us to gauge the fair value of the stock by analyzing its fundamental indicators.

As of November 17, 2024, GTL Infrastructure Ltd is Undervalued by 391.04% compared to the current share price 2.01

Default values used*: Default value of 15 for Stock P/E is used, Default value of 15% for ROE is used

Intrinsic Value of GTL Infrastructure Ltd as of November 17, 2024 is: 10.57

Calculation basis:

  • Intrinsic value = P/E Ratio * (Return on Equity / 100) * Book Value * (1 + Dividend Yield / 100) * (1 + EPS CAGR for Last 5 Years)
  • P/E Ratio (Price-to-Earnings Ratio): Represents the price of the stock relative to its earnings per share. A higher P/E ratio indicates that investors are willing to pay a higher price for the stock.
  • Return on Equity (ROE): Measures a company's profitability relative to its shareholder equity. It showcases the company's ability to generate profits using the investment made by its shareholders, offering valuable insight into its operational efficiency and financial performance.
  • Book Value: Represents the net asset value of the company per share. It is calculated as the total assets minus intangible assets and liabilities, divided by the number of outstanding shares.
  • Dividend Yield: The ratio of the annual dividend per share to the current market price per share. It offers valuable insights into the profitability of an investment through dividends.
  • EPS CAGR (Compound Annual Growth Rate): Represents the geometric mean growth rate of earnings per share over the last 5 years. It provides insight into the historical growth trajectory of the company's earnings.

This formula allows us to gauge the intrinsic value of the stock by analyzing its fundamental indicators along with EPS growth.

As of November 17, 2024, GTL Infrastructure Ltd is Undervalued by 425.87% compared to the current share price 2.01

Default values used*: Default value of 15 for Stock P/E is used, Default value of 15% for ROE is used

Last 5 Year EPS CAGR: 7.11%

*Investments are subject to market risks

Strength and Weakness

StrengthWeakness
  1. The stock has a low average Working Capital Days of -86.08, which is a positive sign.
  1. The stock has a low average ROCE of -2.50%, which may not be favorable.
  2. The stock has a high average Cash Conversion Cycle of 32.67, which may not be favorable.
  3. The company has higher borrowings (5,182.23) compared to reserves (-9,492.54), which may suggest financial risk.
  4. The company has not shown consistent growth in sales (210.69) and profit (-294.31).

Stock Analysis

  • Considering all of the following key financial indicators, prospective investors are encouraged to conduct thorough research and seek professional guidance before considering any investment in GTL Infrastructure Ltd:
    1. Net Profit Margin: -49.66%
      • Net Profit Margin: This metric indicates the percentage of profit a company makes from its total revenue. A higher net profit margin is generally desirable as it reflects better profitability.
    2. ROCE: -3.06% (Industry Average ROCE: 21.43%)
      • ROCE (Return on Capital Employed): ROCE measures a company's profitability and the efficiency with which its capital is employed. A higher ROCE indicates efficient use of capital.
    3. ROE%: 0% (Industry Average ROE: 21.15%)
      • ROE (Return on Equity): ROE measures a company's profitability relative to shareholders' equity. A higher ROE indicates efficient use of shareholders' funds.
    4. Interest Coverage Ratio (Post Tax): 0.17
      • Interest Coverage Ratio: The interest coverage ratio measures a company's ability to cover its interest payments on outstanding debt. A ratio greater than 2 is generally considered healthy as it indicates the company can meet its interest obligations comfortably.
    5. Quick Ratio: 0.1
      • Quick Ratio: The quick ratio assesses a company's ability to cover its short-term liabilities with its most liquid assets. A ratio higher than 1 suggests the company can meet its short-term obligations without relying heavily on inventory.
    6. Stock P/E: 0 (Industry average Stock P/E: 48.08)
      • Stock P/E (Price-to-Earnings) Ratio: The P/E ratio compares a company's current share price to its earnings per share. A lower P/E ratio relative to industry peers or historical values may indicate that the stock is undervalued.
    7. Total Debt / Equity: -0.62
      • Total Debt / Equity: This ratio measures a company's financial leverage by comparing its total debt to its total equity. A lower ratio indicates lower financial risk and greater financial stability.
    The current analysis is available for review. It's important to conduct thorough research and consider consulting with financial professionals before making any investment decisions.
    Stock Rating:

About the Company - Qualitative Analysis

GTL Infrastructure Ltd. is a Public Limited Listed company incorporated on 04/02/2004 and has its registered office in the State of Maharashtra, India. Company’s Corporate Identification Number(CIN) is L74210MH2004PLC144367 and registration number is 144367. Currently Company is involved in the business activities of Other telecommunications activities. Company’s Total Operating Revenue is Rs. 1462.73 Cr. and Equity Capital is Rs. 12623.33 Cr. for the Year ended 31/03/2022.
INDUSTRYADDRESSCONTACT
Telecom EquipmentGlobal Vision, 3rd Floor, Electronic Sadan - II, New Mumbai Maharashtra 400710gilshares@gtlinfra.com
http://www.gtlinfra.com
Management
NamePosition Held
Mr. Manoj G TirodkarChairman
Mr. N BalasubramanianVice Chairman & Independent Director
Mr. Vikas K AroraWhole Time Director
Mr. Charudatta K NaikDirector
Ms. Sunali ChaudhryDirector
Ms. Dina S HatekarIndependent Director
Dr. Anand P PatkarIndependent Director
Mr. Dhananjay P BarveAddnl. & Ind.Director
Mr. Vinod B AgarwalaIndependent Director
Mr. Ramesh B BhosaleAddnl. & Ind.Director

FAQ

What is the latest intrinsic value of GTL Infrastructure Ltd?

The latest intrinsic value of GTL Infrastructure Ltd as on 16 November 2024 is ₹9.87, which is 391.04% higher than the current market price of ₹2.01.

What is the Market Cap of GTL Infrastructure Ltd?

The Market Cap of GTL Infrastructure Ltd is 2,574 Cr..

What is the current Stock Price of GTL Infrastructure Ltd as on 16 November 2024?

The current stock price of GTL Infrastructure Ltd as on 16 November 2024 is ₹2.01.

What is the High / Low of GTL Infrastructure Ltd stocks in FY 2024?

In FY 2024, the High / Low of GTL Infrastructure Ltd stocks is 4.35/1.00.

What is the Stock P/E of GTL Infrastructure Ltd?

The Stock P/E of GTL Infrastructure Ltd is .

What is the Book Value of GTL Infrastructure Ltd?

The Book Value of GTL Infrastructure Ltd is 4.30.

What is the Dividend Yield of GTL Infrastructure Ltd?

The Dividend Yield of GTL Infrastructure Ltd is 0.00 %.

What is the ROCE of GTL Infrastructure Ltd?

The ROCE of GTL Infrastructure Ltd is %.

What is the ROE of GTL Infrastructure Ltd?

The ROE of GTL Infrastructure Ltd is %.

What is the Face Value of GTL Infrastructure Ltd?

The Face Value of GTL Infrastructure Ltd is 10.0.

About the Author

Author Avatar
Getaka

Getaka, CFA, a financial analyst with 15 years of experience in the industry. Getaka holds an MBA degree and the Chartered Financial Analyst designation, demonstrating his profound understanding of financial analysis and investment management. Throughout his career, he has conducted numerous financial analyses and due diligence processes for companies in the industry, and has a strong track record of identifying key trends and opportunities. He leverages his expertise to deliver a thorough financial analysis of a company, encompassing its financial performance, key ratios, future prospects, and risks. Getaka is committed to providing accurate, reliable, and trustworthy information to help readers make informed decisions about their finances and investments.

Disclaimer: This article is for informational purposes only and should not be construed as financial advice. The author is not a SEBI registered financial advisor and does not have any vested interest in GTL Infrastructure Ltd. Investors are advised to conduct their own due diligence and consult with a financial professional before making any investment decisions. The information provided in this article is based on publicly available data and the author's analysis, but it may not be comprehensive or up-to-date. The author and getaka.co.in are not responsible for any errors or omissions in the content. This article is not intended to promote any particular investment strategy or recommendation, and readers should consult with their own financial advisors before making any investment decisions. Data Source: NSE