Generic selectors
Exact matches only
Search in title
Search in content
Post Type Selectors
post
Last Updated on: 27 July, 2024
Author: Getaka|Social: Getaka Financial Services X (Earlier Twitter) Profile Getaka Financial Services LinkedIn Logo

Fundamental Analysis of GTL Ltd

About the Company - GTL Ltd

GTL Ltd. is a Public Limited Listed company incorporated on 23/12/1987 and has its registered office in the State of Maharashtra, India. Company’s Corporate Identification Number(CIN) is L40300MH1987PLC045657 and registration number is 045657. Currently Company is involved in the business activities of Wireless telecommunications activities. Company’s Total Operating Revenue is Rs. 193.51 Cr. and Equity Capital is Rs. 157.30 Cr. for the Year ended 31/03/2022.
INDUSTRYADDRESSCONTACT
Telecom ServicesGlobal Vision, Electronic Sadan-II, New Mumbai Maharashtra 400710gtlshares@gtllimited.com
http://www.gtllimited.com
Management
NamePosition Held
Mr. D S GunasinghChairman & Ind.Director
Mr. Sunil S ValavalkarWhole Time Director
Mrs. Siddhi M ThakurIndependent Director
Mr. Navin J KripalaniIndependent Director
Dr. Mahesh M BoraseDirector
Ms. Sanjana S PawarIndependent Director

Basic Stock Data of GTL Ltd

Last Updated: July 26, 2024, 10:38 pm

Market Cap 221 Cr.
Current Price 14.1
High / Low19.7/6.75
Stock P/E5.88
Book Value 383
Dividend Yield0.00 %
ROCE%
ROE%
Face Value 10.0
PEG Ratio0.07

Data Source: screener.in

GTL Ltd Quarterly Results

MonthDec 2020Mar 2021Jun 2021Sep 2021Dec 2021Mar 2022Jun 2022Sep 2022Dec 2022Mar 2023Jun 2023Sep 2023Dec 2023
Sales69.1651.6848.0948.6949.7147.0247.2046.3245.8946.9946.1146.6643.46
Expenses48.3140.3062.2835.3536.2856.3973.4168.4839.5331.5435.5141.3133.77
Operating Profit20.8511.38-14.1913.3413.43-9.37-26.21-22.166.3615.4510.605.359.69
OPM %30.15%22.02%-29.51%27.40%27.02%-19.93%-55.53%-47.84%13.86%32.88%22.99%11.47%22.30%
Other Income10.0310.800.623.07450.971.28101.073.020.738.912.3068.682.60
Interest5.265.215.525.735.765.836.106.456.526.596.847.107.28
Depreciation0.991.591.111.101.101.141.211.001.011.081.201.011.19
Profit before tax24.6315.38-20.209.58457.54-15.0667.55-26.59-0.4416.694.8665.923.82
Tax %0.00%0.00%0.00%0.00%0.00%0.00%0.00%0.00%0.00%0.00%0.00%0.00%0.00%
Net Profit24.6315.38-20.209.59457.55-15.0667.55-26.59-0.4416.694.8665.923.82
EPS in Rs1.570.98-1.280.6129.09-0.964.29-1.69-0.031.060.314.190.24

Last Updated: July 10, 2024, 5:36 pm

GTL Ltd Quarterly Chart

GTL Ltd Profit & Loss

Last Updated: July 10, 2024, 5:36 pm

MonthMar 2012Mar 2013Mar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023TTM
Sales1,5002,1601,2501,3541,2401,221995219215221194186186
Expenses1,4162,0231,1181,7911,0521,2951,085462434163187205148
Operating Profit84137132-437188-74-90-243-219587-1938
OPM %6%6%11%-32%15%-6%-9%-111%-102%26%3%-10%20%
Other Income504273224-1,94434-2,50220123545210681
Interest43154153946556054719171921232627
Depreciation89157110124984717555444
Profit before tax-385-519-445-801-2,413-635-2,628-245-231674325787
Tax %-4%-0%-6%0%2%1%0%-0%0%0%0%0%
Net Profit-401-519-470-801-2,374-630-2,628-245-231674325787
EPS in Rs-41.20-33.09-29.87-50.94-150.91-40.04-167.05-15.56-14.664.2727.463.645.53
Dividend Payout %0%0%0%0%0%0%0%0%0%0%0%0%

GTL Ltd Profit & Loss Yearly Chart

GTL Ltd Growth

Compounded Sales Growth
10 Years:-17%
5 Years:-2%
3 Years:-3%
TTM:8%
Compounded Profit Growth
10 Years:8%
5 Years:17%
3 Years:-18%
TTM:187%
Stock Price CAGR
10 Years:-4%
5 Years:41%
3 Years:-17%
1 Year:107%
Return on Equity
10 Years:%
5 Years:%
3 Years:%
Last Year:%

Last Updated: July 25, 2024, 5:10 am

GTL Ltd Balance Sheet

Last Updated: July 10, 2024, 5:36 pm

MonthMar 2012Mar 2013Mar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Sep 2023
Equity Capital97157157157157157157157157157157157157
Reserves79949020-781-3,212-3,842-6,469-6,714-6,945-6,878-6,446-6,389-6,318
Preference Capital065065065000141157174194215239
Borrowings4,0843,8803,1472,3261141270006,3685,8785,8286,001
Other Liabilities2,4902,7363,3514,2986,4686,8776,8046,8677,052549630662434
Total Liabilities7,4707,2636,6766,0003,5283,320492310265197219258274
Fixed Assets5534703812401409983797976745133
CWIP8819231000000000
Investments2,6142,6403,6683,6162,2342,1233371845151000
Other Assets4,2154,1342,6042,1441,1531,097724713570144207240
Total Assets7,4707,2636,6766,0003,5283,320492310265197219258274

GTL Ltd Reserves and Borrowings Chart

GTL Ltd Cash Flow

MonthMar 2013Mar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024
Cash from Operating Activity 8345232410810112891102632918175
Cash from Investing Activity -37917247000-1463119180
Cash from Financing Activity -55-482-413-120-79-209-102-103-64-492-134-353
Net Cash Flow2550-711328-80-11-1-1-032

GTL Ltd Financial Efficiency Indicators

MonthMar 2012Mar 2013Mar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023
Debtor Days20914013660413000003765
Inventory Days94351500000
Days Payable165565838
Cash Conversion Cycle138140-394-763413000003765
Working Capital Days255-151-749-850-1,752-1,920-2,424-11,116-11,570-484-529-447
ROCE %0%2%-10%

GTL Ltd Financial Efficiency Indicators Chart

GTL Ltd Share Holding Pattern

MonthJun 2021Sep 2021Dec 2021Mar 2022Jun 2022Sep 2022Dec 2022Mar 2023Jun 2023Sep 2023Dec 2023Mar 2024
Promoters32.41%32.41%32.41%14.29%14.29%14.29%14.29%14.29%14.29%14.29%14.29%14.29%
FIIs0.35%0.38%0.37%1.69%0.95%0.95%0.95%0.38%0.38%0.38%0.38%0.43%
DIIs21.35%21.34%18.10%19.10%14.60%11.51%11.29%11.29%11.29%11.29%10.26%10.26%
Public45.89%45.87%49.12%64.92%70.16%73.23%73.46%74.04%74.03%74.02%75.06%75.01%
No. of Shareholders73,03579,69088,2511,12,9411,22,3541,24,7041,23,5391,23,5291,22,5031,27,9611,29,2311,42,156

GTL Ltd Shareholding Pattern Chart

No. of GTL Ltd Shareholders

This stock is not held by any mutual fund

GTL Ltd ROCE Trend

GTL Ltd EPS Trend

GTL Ltd Key Financial Ratios

MonthMar 21Mar 20Mar 19Mar 18Mar 17
FaceValue10.0010.0010.0010.0010.00
Basic EPS (Rs.)2.91-1.91-26.39-28.89-63.18
Diluted EPS (Rs.)2.91-1.91-26.39-28.89-63.18
Cash EPS (Rs.)3.21-1.62-26.10-54.85-42.28
Book Value[Excl.RevalReserv]/Share (Rs.)-508.68-512.95-506.90-443.95-415.79
Book Value[Incl.RevalReserv]/Share (Rs.)-508.68-512.95-506.90-443.95-415.79
Revenue From Operations / Share (Rs.)14.0513.6913.9363.2977.63
PBDIT / Share (Rs.)5.88-13.14-14.21-4.074.26
PBIT / Share (Rs.)5.59-13.42-14.50-5.181.25
PBT / Share (Rs.)4.27-14.65-15.56-52.62-33.53
Net Profit / Share (Rs.)2.91-1.91-26.39-55.96-45.30
NP After MI And SOA / Share (Rs.)2.91-1.91-26.39-28.89-63.18
PBDIT Margin (%)41.88-95.92-102.03-6.425.49
PBIT Margin (%)39.78-98.02-104.10-8.181.60
PBT Margin (%)30.43-107.01-111.71-83.15-43.19
Net Profit Margin (%)20.71-13.94-189.51-88.42-58.35
NP After MI And SOA Margin (%)20.71-13.94-189.51-45.65-81.39
Return on Networth / Equity (%)-0.570.000.000.000.00
Return on Capital Employeed (%)-1.212.883.141.29-0.33
Return On Assets (%)23.19-11.34-133.85-45.51-62.47
Asset Turnover Ratio (%)0.950.740.330.950.42
Current Ratio (X)0.010.010.010.010.07
Quick Ratio (X)0.010.010.010.010.07
Interest Coverage Ratio (X)4.48-10.66-13.41-3.450.12
Interest Coverage Ratio (Post Tax) (X)4.25-10.89-13.68-4.380.04
Enterprise Value (Cr.)267.54103.83222.94300.17294.48
EV / Net Operating Revenue (X)1.210.481.020.300.24
EV / EBITDA (X)2.89-0.50-0.99-4.694.39
MarketCap / Net Operating Revenue (X)0.370.070.330.170.22
Price / BV (X)-0.010.00-0.01-0.02-0.04
Price / Net Operating Revenue (X)0.370.070.330.170.22
EarningsYield0.55-1.77-5.63-2.54-3.69

GTL Ltd Profitability Ratios (%)

GTL Ltd Liquidity Ratios

GTL Ltd Liquidity Ratios (%)

GTL Ltd Interest Coverage Ratios (%)

GTL Ltd Valuation Ratios

Fair Value

Fair Value: 344.56

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.

Undervalued: 2,343.70% compared to the current price 14.1

Default values used*: Deafault value of 15% for ROE is used

Intrinsic Value: 634.59

Calculation basis:

  • Fair 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 fair value of the stock by analyzing its fundamental indicators along with EPS growth.

Undervalued: 4,400.64% compared to the current price 14.1

Default values used*: Deafault value of 15% for ROE is used

Last 5 Year EPS CAGR: 84.17%

*Investments are subject to market risks

Strength and Weakness of GTL Ltd Stock

StrengthWeakness
  1. The stock has a low average Working Capital Days of -248.42, which is a positive sign.
  2. The stock has a low average Cash Conversion Cycle of -58.83, which is a positive sign.
  1. The stock has a low average ROCE of -0.67%, which may not be favorable.
  2. The company has higher borrowings (3,041.92) compared to reserves (-4,445.42), which may suggest financial risk.
  3. The company has not shown consistent growth in sales (171.00) and profit (-201.69).

FAQ

What is the latest fair value of GTL Ltd?

The latest fair value of GTL Ltd is ₹344.56.

What is the Market Cap of GTL Ltd?

The Market Cap of GTL Ltd is 221 Cr..

What is the current Stock Price of GTL Ltd as on 26 July 2024?

The current stock price of GTL Ltd as on 26 July 2024 is 14.1.

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

In FY 2024, the High / Low of GTL Ltd stocks is 19.7/6.75.

What is the Stock P/E of GTL Ltd?

The Stock P/E of GTL Ltd is 5.88.

What is the Book Value of GTL Ltd?

The Book Value of GTL Ltd is 383.

What is the Dividend Yield of GTL Ltd?

The Dividend Yield of GTL Ltd is 0.00 %.

What is the ROCE of GTL Ltd?

The ROCE of GTL Ltd is %.

What is the ROE of GTL Ltd?

The ROE of GTL Ltd is %.

What is the Face Value of GTL Ltd?

The Face Value of GTL 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 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