Generic selectors
Exact matches only
Search in title
Search in content
Post Type Selectors
post
Last Updated: April 2, 2026, 3:00 am
Author: Getaka|Social: XLinkedIn
Stock Ticker - BSE: 532775 | NSE: GTLINFRA

GTL Infrastructure Ltd: Intrinsic Value & Share Price Analysis

Fair Value

₹9.16Undervalued by 789.32%vs CMP ₹1.03

P/E (15.0) × ROE (15.0%) × BV (₹4.99) × DY (2.00%)

Defaults: P/E=15, ROE=15%

₹4.94Undervalued by 379.61%vs CMP ₹1.03
MoS: +79.1% (Strong)Confidence: 23/100 (Low)Models: 1 Under, 1 Fair, 1 Over
ModelCategoryValueWeightSignal
PE-ROEEarnings₹10.1544%Under (+885.4%)
EV/EBITDAEnterprise₹0.6129%Over (-40.8%)
Revenue MultipleRevenue₹1.0526%Fair (+1.9%)
Consensus (3 models)₹4.94100%Undervalued
Key Drivers: Wide model spread (₹1–₹10) — high uncertainty.

PE-ROE · Graham · EPV · DCF · NAV · EV/EBITDA · DDM · Earnings Yield · ROCE Capital · Revenue Multiple | CoE: 12% · Terminal: 4% · EPS CAGR: 10.8% · Defaults: P/E=15, ROE=15%

*Investments are subject to market risks

Investment Snapshot

42
GTL Infrastructure Ltd scores 42/100 (Weak)
Based on 5 dimensions: health, institutional flow, earnings quality, momentum, and peer comparison
Stock Health26/100 · Weak
ROCE 0.0% WeakROE 0.0% WeakD/E 0.00 Low debtInterest Coverage 0.0x RiskyProfitable 0/5 years Inconsistent
Smart Money40/100 · Moderate
FII holding stable No changeDII holding down 3.02% MF sellingPromoter holding at 3.3% Stable
Earnings Quality50/100 · Moderate
OPM contracting (28% → 24%) DecliningWorking capital: -2,519 days (improving) Efficient
Quarterly Momentum60/100 · Moderate
Revenue (4Q): 2% YoY FlatOPM: 32.0% (up 13.0% YoY) Margin expansion
Industry Rank40/100 · Moderate
3Y sales CAGR: -3% Shrinking

Weights: Health 30% · Earnings Quality 25% · Momentum 20% · Industry Rank 15% · Smart Money 10%. Scores are computed from reported financials and recalculated daily. Not investment advice.

Share Price and Basic Stock Data

Last Updated: April 2, 2026, 3:00 am

Market Cap 1,319 Cr.
Current Price 1.03
Intrinsic Value₹4.94
High / Low 2.17/0.96
Stock P/E
Book Value 4.99
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

Stock Name ⇩Market Cap ⇩Current Price ⇩High / Low ⇩Stock P/E ⇩Book Value ⇩Dividend Yield ⇩ROCE ⇩ROE ⇩Face Value ⇩
GTL Infrastructure Ltd 1,319 Cr. 1.03 2.17/0.96 4.990.00 %%% 10.0
NELCO Ltd 1,266 Cr. 555 1,162/5002,435 56.30.18 %14.4 %7.63 % 10.0
ADC India Communications Ltd 560 Cr. 1,216 2,090/96330.5 1672.47 %46.6 %34.7 % 10.0
Umiya Buildcon Ltd 140 Cr. 74.7 111/56.815.0 60.50.00 %9.59 %8.27 % 5.00
Prabhat Technologies (India) Ltd 107 Cr. 100 /13.5 7.290.00 %1.11 %8.44 % 10.0
Industry Average15,704.10 Cr262.86365.1551.050.25%16.26%15.66%8.17

All Competitor Stocks of GTL Infrastructure Ltd

Quarterly Result

MetricSep 2022Dec 2022Mar 2023Jun 2023Sep 2023Dec 2023Mar 2024Jun 2024Sep 2024Dec 2024Mar 2025Jun 2025Sep 2025
Sales 360360378353351338331332336338337335356
Expenses 358505242216236263291258271248291255243
Operating Profit 1-14513613611575407465914680113
OPM % 0%-40%36%39%33%22%12%22%19%27%14%24%32%
Other Income 54-5713944-1251033519
Interest 196195201196206193210220229241238253265
Depreciation 12912712082828033616063606460
Profit before tax -318-464-756-102-170-195-215-202-214-210-249-232-193
Tax % 0%0%0%0%0%0%0%0%0%0%0%0%0%
Net Profit -318-464-756-102-170-195-215-202-214-210-249-232-193
EPS in Rs -0.25-0.37-0.60-0.08-0.13-0.15-0.17-0.16-0.17-0.16-0.19-0.18-0.15

Last Updated: January 1, 2026, 1:46 pm

Quarterly Chart

Profit & Loss - Annual Report

Last Updated: February 24, 2026, 7:16 am

MetricMar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025TTM
Sales 6496009132,2832,3331,5001,4171,4101,4631,4581,3721,3441,379
Expenses 4003987091,2801,5991,3131,1459831,0291,0971,0061,0611,045
Operating Profit 2492022041,003735187272427434361366283333
OPM % 38%34%22%44%31%12%19%30%30%25%27%21%24%
Other Income -33-68-89-635-1,258-570-839-488-671-893351436
Interest 3783934691,024570533662663734782805929782
Depreciation 389256252743800624634547503504278244242
Profit before tax -550-515-605-1,399-1,893-1,539-1,864-1,271-1,475-1,817-681-875-655
Tax % 0%0%0%0%0%0%0%0%0%0%0%0%
Net Profit -551-515-605-1,399-1,893-1,539-1,864-1,271-1,475-1,817-681-875-655
EPS in Rs -2.39-2.21-2.59-5.69-1.56-1.25-1.51-1.02-1.17-1.43-0.53-0.68-0.50
Dividend Payout % 0%0%0%0%0%0%0%0%0%0%0%0%

Profit & Loss Yearly Chart

YoY Net Profit Growth

Year2014-20152015-20162016-20172017-20182018-20192019-20202020-20212021-20222022-20232023-20242024-2025
YoY Net Profit Growth (%)6.53%-17.48%-131.24%-35.31%18.70%-21.12%31.81%-16.05%-23.19%62.52%-28.49%
Change in YoY Net Profit Growth (%)0.00%-24.01%-113.76%95.93%54.01%-39.82%52.93%-47.86%-7.14%85.71%-91.01%

GTL Infrastructure Ltd has shown an inconsistent trend in YoY Net Profit Growth (%) in the last 11 years from 2014-2015 to 2024-2025.

Growth

Compounded Sales Growth
10 Years:8%
5 Years:-1%
3 Years:-3%
TTM:0%
Compounded Profit Growth
10 Years:%
5 Years:3%
3 Years:-4%
TTM:-18%
Stock Price CAGR
10 Years:-4%
5 Years:15%
3 Years:0%
1 Year:-42%
Return on Equity
10 Years:%
5 Years:%
3 Years:%
Last Year:%

Last Updated: September 5, 2025, 5:25 am

Balance Sheet

Last Updated: December 4, 2025, 1:19 am

MonthMar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025Sep 2025
Equity Capital 2,3072,3252,3362,46012,12512,31912,31912,49712,62312,67112,80712,80912,809
Reserves -1,320-1,879-2,146-2,750-8,915-10,649-12,512-13,784-15,369-17,212-17,894-18,770-19,196
Borrowings 4,9934,9554,93510,1024,9564,9135,6295,0854,8724,2813,9013,7153,429
Other Liabilities 6365064851,0645869831,9952,6493,4284,5315,3926,3636,854
Total Liabilities 6,6165,9075,61110,8768,7527,5667,4306,4475,5554,2714,2064,1173,896
Fixed Assets 3,5433,4023,2619,9247,9456,7956,4665,5154,5563,2203,0072,8452,775
CWIP 895446844236312800000
Investments 1,8721,8841,907601401160636569742627
Other Assets 1,1125673988096257248738429339821,1251,2461,094
Total Assets 6,6165,9075,61110,8768,7527,5667,4306,4475,5554,2714,2064,1173,896

Reserves and Borrowings Chart

Cash Flow

MonthMar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025
Cash from Operating Activity + 3225214491,239705264436419503495194635
Cash from Investing Activity + 43-29-19-329-228102-64-40-64-34-1237
Cash from Financing Activity + -346-505-419-927-408-438-220-161-387-453-267-255
Net Cash Flow 19-1312-1668-73152218528-85417
Free Cash Flow 289513400871534230406377438450177610
CFO/OP 135%233%226%124%90%143%150%98%128%147%62%205%

Free Cash Flow

MonthMar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025
Free Cash Flow245.00198.00200.00-9.00731.00183.00267.00422.00430.00357.00363.00280.00

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 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025
Debtor Days 373734231226202722338422
Inventory Days
Days Payable
Cash Conversion Cycle 373734231226202722338422
Working Capital Days 119-7-114-433-60-1,284-1,730-1,762-1,845-1,986-2,199-2,519
ROCE %-2%-1%-1%4%1%-6%-6%-2%-2%-12%

Financial Efficiency Indicators Chart

Share Holding Pattern

MonthMar 2023Jun 2023Sep 2023Dec 2023Mar 2024Jun 2024Sep 2024Dec 2024Mar 2025Jun 2025Sep 2025Dec 2025
Promoters 3.32%3.28%3.28%3.28%3.28%3.28%3.28%3.28%3.28%3.28%3.28%3.28%
FIIs 0.14%0.13%0.12%0.10%0.12%0.17%0.12%0.01%0.05%0.14%0.01%0.04%
DIIs 45.94%45.47%45.17%44.42%43.25%42.18%37.00%36.14%35.20%33.78%32.87%32.18%
Public 50.60%51.13%51.42%52.19%53.35%54.37%59.60%60.59%61.49%62.80%63.83%64.49%
No. of Shareholders 11,30,99911,32,47311,69,83712,33,97814,60,52817,72,09027,01,61727,82,32427,95,17228,72,66628,16,88727,52,530

Shareholding Pattern Chart

No. of Shareholders

GTL Infrastructure Ltd: Intrinsic Value & Share Price Analysis - Shareholder trend analysis

This stock is not held by any mutual fund.

ROCE Trend

EPS Trend

Key Financial Ratios

MonthMar 25Mar 24Mar 23Mar 22Mar 21
FaceValue 10.0010.0010.0010.0010.00
Basic EPS (Rs.) -0.67-0.52-1.41-1.14-0.99
Diluted EPS (Rs.) -0.67-0.52-1.41-1.14-0.99
Cash EPS (Rs.) -0.49-0.31-1.04-0.76-0.57
Book Value[Excl.RevalReserv]/Share (Rs.) -4.85-4.17-3.78-2.41-1.36
Book Value[Incl.RevalReserv]/Share (Rs.) -4.85-4.17-3.78-2.41-1.36
Revenue From Operations / Share (Rs.) 1.051.071.151.161.13
PBDIT / Share (Rs.) 0.230.320.040.330.24
PBIT / Share (Rs.) 0.040.10-0.35-0.06-0.19
PBT / Share (Rs.) -0.68-0.53-1.43-1.17-1.02
Net Profit / Share (Rs.) -0.68-0.53-1.43-1.17-1.02
PBDIT Margin (%) 22.1230.403.7829.1121.87
PBIT Margin (%) 3.9710.14-30.76-5.28-16.93
PBT Margin (%) -65.11-49.66-124.62-100.81-90.14
Net Profit Margin (%) -65.11-49.66-124.62-100.81-90.14
Return on Capital Employeed (%) -0.97-3.0611.363.7036.52
Return On Assets (%) -21.25-16.19-42.54-26.54-19.71
Total Debt / Equity (X) -0.51-0.62-0.76-1.330.00
Asset Turnover Ratio (%) 0.320.320.290.240.20
Current Ratio (X) 0.120.110.100.100.11
Quick Ratio (X) 0.120.100.100.100.11
Inventory Turnover Ratio (X) 334.350.000.000.000.00
Interest Coverage Ratio (X) 0.320.510.070.580.46
Interest Coverage Ratio (Post Tax) (X) 0.050.17-0.57-0.10-0.36
Enterprise Value (Cr.) 4156.774975.734072.835395.51523.22
EV / Net Operating Revenue (X) 3.093.632.793.690.37
EV / EBITDA (X) 13.9811.9373.8812.671.70
MarketCap / Net Operating Revenue (X) 1.331.490.611.270.68
Price / BV (X) -0.28-0.38-0.18-0.61-0.56
Price / Net Operating Revenue (X) 1.331.490.611.270.68
EarningsYield -0.48-0.33-2.02-0.79-1.32

Profitability Ratios (%)

Liquidity Ratios

Liquidity Ratios (%)

Interest Coverage Ratios (%)

Valuation Ratios

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. 1344.07 Cr. and Equity Capital is Rs. 12809.11 Cr. for the Year ended 31/03/2025.
INDUSTRYADDRESSCONTACT
Telecom Equipment7th Floor, Building No. A, Plot No. EL-207, MIDC, Navi Mumbai Maharashtra 400710Contact not found
Management
NamePosition Held
Mr. Charudatta K NaikChairperson
Mr. Vikas K AroraWhole Time Director
Mrs. Sunali ChaudhryDirector
Mr. Jeevan U RaiDirector
Mr. Ramesh B BhosaleIndependent Director
Mr. Dhananjay P BarveIndependent Director
Ms. Dina S HatekarIndependent Director

FAQ

What is the intrinsic value of GTL Infrastructure Ltd and is it undervalued?

As of 14 April 2026, GTL Infrastructure Ltd's intrinsic value is ₹4.94, which is 379.61% higher than the current market price of ₹1.03, suggesting the stock is undervalued. This is calculated using the PE ratio method factoring in ROE (%), book value (₹4.99), dividend yield (0.00 %), and 5-year EPS CAGR.

What is the current share price and 52-week range of GTL Infrastructure Ltd?

GTL Infrastructure Ltd is trading at ₹1.03 as of 14 April 2026, with a FY2026-2027 high of ₹2.17 and low of ₹0.96. The stock is currently near its 52-week low. Market cap stands at ₹1,319 Cr..

How does GTL Infrastructure Ltd's P/E ratio compare to its industry?

GTL Infrastructure Ltd has a P/E ratio of , which is below the industry average of 365.15. This is broadly in line with or below the industry average.

Is GTL Infrastructure Ltd financially healthy?

Key indicators for GTL Infrastructure Ltd: ROCE of % is on the lower side compared to the industry average of 16.26%; ROE of % is below ideal levels (industry average: 15.66%). Dividend yield is 0.00 %.

Is GTL Infrastructure Ltd profitable and how is the profit trend?

GTL Infrastructure Ltd reported a net profit of ₹-875 Cr in Mar 2025 on revenue of ₹1,344 Cr. Compared to ₹-1,475 Cr in Mar 2022, the net profit shows a mixed trend.

Does GTL Infrastructure Ltd pay dividends?

GTL Infrastructure Ltd has a dividend yield of 0.00 % at the current price of ₹1.03. The company is currently not paying meaningful dividends.

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
Explore Industry-wise Stock Analysis Reports