Telecom-Infrastructure · Founded 2004 · www.gtlinfra.com · BSE 532775 · NSE GTL INFRAST · ISIN INE221H01019
No Notes Added Yet
Business
GTL Infrastructure Ltd. (GTL Infra) is an independent telecom tower company in India. Its core business involves owning, operating, and managing passive telecom infrastructure assets, primarily cell towers, for wireless telecom operators. The company leases out space on its towers, along with associated infrastructure (shelters, power, air-conditioning, security), to multiple operators on a co-location basis. GTL Infra generates revenue through long-term contracts from rental and operational charges for these passive infrastructure services.
Revenue Mix
GTL Infra primarily operates in a single business segment: providing passive telecom infrastructure services. Its revenue is derived almost entirely from rental income and operational fees charged to telecom operators for co-locating their active equipment on GTL Infra's towers. The company does not publicly break down revenue by different types of infrastructure, as the vast majority falls under tower sharing services.
Industry
The Indian telecom tower industry is characterized by significant scale and capital intensity, dominated by a few large independent tower companies (e.g., Indus Towers, ATC Telecom Infrastructure Pvt. Ltd.) and telecom operator-owned towers. GTL Infra is a smaller player in this consolidated market, facing intense competition from larger, more financially robust rivals. Its positioning is as an independent tower provider aiming to capitalize on infrastructure sharing demands from telecom operators.
MOAT
GTL Infra's competitive advantage is weak. While the telecom tower business generally benefits from high capital expenditure requirements, regulatory hurdles for new site acquisition, and a form of network effect (more towers make the network more attractive), GTL Infra's specific financial challenges and smaller scale relative to its peers diminish these advantages. It lacks the significant scale and financial muscle of larger competitors, which are crucial in a capital-intensive industry. Switching costs for operators can be moderate, but alternatives exist, especially from larger providers.
Growth Drivers
Increasing Data Consumption: India's rapidly growing smartphone penetration and data usage drive demand for enhanced network coverage and capacity, requiring more towers and equipment upgrades.
5G Rollout: The ongoing and future rollout of 5G services by telecom operators necessitates dense network infrastructure, including new tower sites and upgrades to existing ones, to achieve higher speeds and lower latency.
Rural Penetration: Government initiatives and operator efforts to expand telecom services into unserved and underserved rural areas create demand for new tower installations.
Infrastructure Sharing: Telecom operators' focus on cost optimization and efficient capital allocation drives continued adoption of passive infrastructure sharing models.
Risks
High Debt & Financial Restructuring: GTL Infra has faced significant financial distress, characterized by high debt levels and ongoing efforts for debt resolution and restructuring, which pose substantial liquidity and solvency risks.
Intense Competition: The company faces fierce competition from larger, well-capitalized independent tower companies and telecom operators' in-house tower divisions, making it challenging to secure new business and retain existing clients.
Reliance on Key Operators: Revenue concentration risk exists due to its reliance on a few major telecom operators for co-location services. Changes in operator strategies or financial health can significantly impact GTL Infra.
Technological Obsolescence & Capex Needs: Rapid technological advancements (e.g., 5G small cells, fiber backhaul) require continuous capital investment in infrastructure upgrades, which can be challenging given the company's financial constraints.
Regulatory & Policy Changes: The Indian telecom sector is subject to evolving regulations and policies that can impact operational costs, revenue streams, and investment requirements.
Management & Ownership
GTL Infrastructure is promoted by the GTL Group, with Mr. Manoj Tirodkar as the Chairman. Due to several rounds of corporate debt restructuring and equity conversions, promoter holding in GTL Infra has significantly diluted over time. Ownership is now dispersed, with various lenders and financial institutions holding substantial stakes as a result of debt-to-equity conversions. The company's long history of financial challenges has led to scrutiny regarding management's ability to navigate and resolve these issues effectively.
Outlook
GTL Infrastructure operates in an industry with strong underlying demand drivers, primarily driven by India's digital growth, increasing data consumption, and 5G expansion. These factors present a long-term opportunity for passive infrastructure providers. However, the company faces formidable challenges, particularly its substantial debt burden and the need for a successful and sustainable financial resolution. Its ability to invest in necessary infrastructure upgrades and expansions, vital for capitalizing on market growth, remains constrained. The outlook hinges critically on the success of its debt restructuring efforts and its capacity to compete effectively against larger, financially stronger players in a capital-intensive and competitive market.
Price goes above X
Price falls below X
PE goes above X
PE falls below X
| #(Fig in Cr.) | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Net Sales | 338 | 331 | 332 | 336 | 338 | 337 | 335 | 356 | 351 | 330 |
| Other Income | 4 | 3 | 6 | 10 | 3 | 3 | 5 | 19 | 8 | 15 |
| Total Income | 342 | 335 | 338 | 346 | 342 | 341 | 340 | 375 | 359 | 345 |
| Total Expenditure | 263 | 291 | 259 | 271 | 248 | 291 | 255 | 243 | 256 | 281 |
| Operating Profit | 79 | 44 | 79 | 75 | 94 | 49 | 85 | 132 | 103 | 65 |
| Interest | 193 | 210 | 220 | 229 | 241 | 238 | 253 | 265 | 26 | 22 |
| Depreciation | 80 | 33 | 61 | 60 | 63 | 60 | 64 | 60 | 57 | 55 |
| Exceptional Income / Expenses | 0 | -15 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1198 |
| Profit Before Tax | -195 | -215 | -202 | -214 | -210 | -249 | -232 | -193 | 20 | 1186 |
| Provision for Tax | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Profit After Tax | -195 | -215 | -202 | -214 | -210 | -249 | -232 | -193 | 20 | 1186 |
| Adjustments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Profit After Adjustments | -195 | -215 | -202 | -214 | -210 | -249 | -232 | -193 | 20 | 1186 |
| Adjusted Earnings Per Share | -0.2 | -0.2 | -0.2 | -0.2 | -0.2 | -0.2 | -0.2 | -0.2 | 0 | 0.9 |
| #(Fig in Cr.) | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | TTM |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net Sales | 600 | 913 | 2283 | 2333 | 1500 | 1417 | 1410 | 1463 | 1458 | 1372 | 1344 | 1372 |
| Other Income | 336 | 67 | 574 | 233 | 39 | 27 | 157 | 48 | 65 | 178 | 55 | 47 |
| Total Income | 936 | 980 | 2857 | 2567 | 1540 | 1444 | 1566 | 1511 | 1523 | 1550 | 1399 | 1419 |
| Total Expenditure | 715 | 758 | 1839 | 1670 | 1345 | 1161 | 1258 | 1085 | 1467 | 1133 | 1101 | 1035 |
| Operating Profit | 220 | 222 | 1018 | 897 | 195 | 283 | 308 | 426 | 55 | 417 | 297 | 385 |
| Interest | 393 | 469 | 1024 | 570 | 533 | 662 | 663 | 734 | 782 | 805 | 929 | 566 |
| Depreciation | 256 | 252 | 743 | 800 | 624 | 634 | 547 | 503 | 504 | 278 | 244 | 236 |
| Exceptional Income / Expenses | -87 | -107 | -650 | -1420 | -577 | -849 | -369 | -663 | -587 | -15 | 0 | 1198 |
| Profit Before Tax | -515 | -605 | -1399 | -1893 | -1539 | -1864 | -1271 | -1475 | -1817 | -681 | -875 | 781 |
| Provision for Tax | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Profit After Tax | -515 | -605 | -1399 | -1893 | -1539 | -1864 | -1271 | -1475 | -1817 | -681 | -875 | 781 |
| Adjustments | 0 | -0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Profit After Adjustments | -515 | -606 | -1399 | -1893 | -1539 | -1864 | -1271 | -1475 | -1817 | -681 | -875 | 781 |
| Adjusted Earnings Per Share | -2.2 | -2.6 | -5.7 | -1.6 | -1.2 | -1.5 | -1 | -1.2 | -1.4 | -0.5 | -0.7 | 0.5 |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Sales CAGR | -2% | -3% | -1% | 8% |
| Operating Profit CAGR | -29% | -11% | 1% | 3% |
| PAT CAGR | 0% | 0% | 0% | 0% |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Share Price CAGR | -28% | 21% | 3% | -2% |
| ROE Average | 0% | 0% | 0% | -52% |
| ROCE Average | 0% | -167% | -110% | -55% |
| #(Fig in Cr.) | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Shareholder's Funds | 446 | 191 | -290 | 3211 | 1671 | -193 | -1287 | -2746 | -4541 | -5087 | -5961 |
| Minority's Interest | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Borrowings | 4826 | 4716 | 7749 | 4596 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Non-Current Liabilities | 323 | 128 | 237 | 221 | 224 | 657 | 633 | 658 | 593 | 549 | 503 |
| Total Current Liabilities | 312 | 576 | 3181 | 725 | 5671 | 6967 | 7100 | 7642 | 8218 | 8743 | 9575 |
| Total Liabilities | 5907 | 5611 | 10876 | 8752 | 7566 | 7430 | 6447 | 5555 | 4271 | 4206 | 4117 |
| Fixed Assets | 3402 | 3261 | 9924 | 7945 | 6762 | 6433 | 5483 | 4525 | 3190 | 2978 | 2816 |
| Other Non-Current Assets | 2105 | 2000 | 295 | 180 | 164 | 172 | 185 | 224 | 228 | 264 | 146 |
| Total Current Assets | 400 | 350 | 657 | 627 | 640 | 825 | 779 | 806 | 853 | 964 | 1155 |
| Total Assets | 5907 | 5611 | 10876 | 8752 | 7566 | 7430 | 6447 | 5555 | 4271 | 4206 | 4117 |
| #(Fig in Cr.) | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Opening Cash & Cash Equivalents | 48 | 35 | 87 | 71 | 139 | 66 | 219 | 437 | 489 | 496 | 412 |
| Cash Flow from Operating Activities | 521 | 449 | 1239 | 705 | 264 | 436 | 419 | 503 | 495 | 194 | 635 |
| Cash Flow from Investing Activities | -29 | -19 | -329 | -228 | 102 | -64 | -40 | -64 | -34 | -12 | 37 |
| Cash Flow from Financing Activities | -505 | -419 | -927 | -408 | -438 | -220 | -161 | -387 | -453 | -267 | -255 |
| Net Cash Inflow / Outflow | -13 | 12 | -16 | 69 | -73 | 152 | 218 | 52 | 8 | -85 | 417 |
| Closing Cash & Cash Equivalent | 35 | 46 | 71 | 139 | 66 | 219 | 437 | 489 | 496 | 412 | 829 |
| # | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Earnings Per Share (Rs) | -2.21 | -2.59 | -5.69 | -1.56 | -1.25 | -1.51 | -1.02 | -1.17 | -1.43 | -0.53 | -0.68 |
| CEPS(Rs) | -1.11 | -1.51 | -2.67 | -0.9 | -0.74 | -1 | -0.58 | -0.77 | -1.04 | -0.32 | -0.49 |
| DPS(Rs) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Book NAV/Share(Rs) | 1.92 | 0.82 | -20.61 | 2.65 | 1.36 | -0.16 | -1.03 | -2.18 | -3.58 | -3.97 | -4.65 |
| Core EBITDA Margin(%) | -17.16 | 16.93 | 19.45 | 28.43 | 10.35 | 18.04 | 10.76 | 25.85 | -0.66 | 17.4 | 18.06 |
| EBIT Margin(%) | -18.15 | -14.95 | -16.41 | -56.71 | -67.06 | -84.78 | -43.11 | -50.64 | -70.99 | 9.02 | 3.97 |
| Pre Tax Margin(%) | -76.49 | -66.32 | -61.27 | -81.13 | -102.61 | -131.52 | -90.15 | -100.82 | -124.63 | -49.66 | -65.11 |
| PAT Margin (%) | -76.49 | -66.32 | -61.27 | -81.13 | -102.61 | -131.52 | -90.15 | -100.82 | -124.63 | -49.66 | -65.11 |
| Cash Profit Margin (%) | -38.45 | -38.75 | -28.73 | -46.84 | -61.05 | -86.74 | -51.33 | -66.42 | -90.09 | -29.4 | -46.95 |
| ROA(%) | -8.22 | -10.51 | -16.97 | -19.29 | -18.87 | -24.85 | -18.31 | -24.58 | -36.98 | -16.08 | -21.03 |
| ROE(%) | -71.85 | -190.06 | 0 | 0 | -63.08 | -252.31 | 0 | 0 | 0 | 0 | 0 |
| ROCE(%) | -2.15 | -2.59 | -5.02 | -14.72 | -13.64 | -21.19 | -15.56 | -34.12 | -499.72 | 0 | 0 |
| Receivable days | 34.3 | 29.13 | 18.26 | 16.96 | 22.06 | 24.08 | 23.93 | 23.94 | 27.19 | 59.48 | 54.09 |
| Inventory Days | 0.34 | 0.21 | 0.08 | 0.33 | 0.83 | 0.74 | 0.81 | 1.04 | 1.15 | 1.13 | 1.09 |
| Payable days | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| PER(x) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Price/Book(x) | 1.03 | 2.59 | -0.28 | 0.98 | 0.69 | -1.4 | -0.75 | -0.68 | -0.2 | -0.4 | -0.3 |
| Dividend Yield(%) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| EV/Net Sales(x) | 8.97 | 5.9 | 4.99 | 3.41 | 3.89 | 3.32 | 3.45 | 3.69 | 2.79 | 3.63 | 3.09 |
| EV/Core EBITDA(x) | 24.4 | 24.27 | 11.2 | 8.87 | 29.99 | 16.65 | 15.79 | 12.67 | 73.88 | 11.93 | 13.98 |
| Net Sales Growth(%) | 3.62 | 52.22 | 150.1 | 2.21 | -35.71 | -5.55 | -0.51 | 3.76 | -0.33 | -5.89 | -2.04 |
| EBIT Growth(%) | 29.25 | -11.74 | -174.62 | -253.15 | 23.98 | -19.42 | 49.42 | -21.91 | -39.71 | 111.95 | -56.87 |
| PAT Growth(%) | 6.63 | -17.62 | -131.03 | -35.34 | 18.68 | -21.06 | 31.81 | -16.05 | -23.21 | 62.5 | -28.44 |
| EPS Growth(%) | 7.36 | -17.05 | -119.42 | 72.54 | 19.96 | -21.05 | 32.78 | -14.88 | -22.74 | 62.9 | -28.42 |
| Debt/Equity(x) | 11.1 | 25.86 | -1.99 | 1.54 | 2.94 | -25.59 | -3.38 | -1.47 | -0.81 | -0.66 | -0.54 |
| Current Ratio(x) | 1.28 | 0.61 | 0.21 | 0.87 | 0.11 | 0.12 | 0.11 | 0.11 | 0.1 | 0.11 | 0.12 |
| Quick Ratio(x) | 1.28 | 0.61 | 0.21 | 0.86 | 0.11 | 0.12 | 0.11 | 0.1 | 0.1 | 0.11 | 0.12 |
| Interest Cover(x) | -0.31 | -0.29 | -0.37 | -2.32 | -1.89 | -1.81 | -0.92 | -1.01 | -1.32 | 0.15 | 0.06 |
| Total Debt/Mcap(x) | 10.76 | 9.96 | 7.1 | 1.58 | 4.24 | 18.25 | 4.52 | 2.17 | 4.08 | 1.63 | 1.78 |
| # | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 3.28 | 3.28 | 3.28 | 3.28 | 3.28 | 3.28 | 3.28 | 3.28 | 3.28 | 3.28 |
| FII | 0.1 | 0.12 | 0.17 | 0.12 | 0.01 | 0.05 | 0.13 | 0.01 | 0.04 | 0.07 |
| DII | 44.42 | 43.25 | 42.18 | 37 | 36.14 | 35.2 | 33.78 | 32.87 | 32.19 | 31.29 |
| Public | 52.2 | 53.34 | 54.37 | 59.6 | 60.58 | 61.47 | 62.81 | 63.83 | 64.5 | 65.37 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 |
| # | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 42.01 | 42.01 | 42.01 | 42.01 | 42.01 | 42.01 | 42.01 | 42.01 | 42.01 | 42.01 |
| FII | 1.32 | 1.56 | 2.16 | 1.52 | 0.08 | 0.61 | 1.71 | 0.18 | 0.47 | 0.84 |
| DII | 568.89 | 553.95 | 540.21 | 473.89 | 462.89 | 450.87 | 432.7 | 421.09 | 412.26 | 400.78 |
| Public | 668.48 | 683.18 | 696.32 | 763.28 | 775.92 | 787.41 | 804.49 | 817.62 | 826.16 | 837.28 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 1280.7 | 1280.7 | 1280.7 | 1280.7 | 1280.91 | 1280.91 | 1280.91 | 1280.91 | 1280.91 | 1280.91 |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Sales CAGR | -2% | -3% | -1% | +8% |
| Operating Profit CAGR | -29% | -11% | +1% | +3% |
| PAT CAGR | — | — | — | — |
| Share Price CAGR | -28% | +21% | +3% | -2% |
| ROE Average | 0% | 0% | 0% | -52% |
| ROCE Average | 0% | -167% | -110% | -55% |
| # | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 3.28 | 3.28 | 3.28 | 3.28 | 3.28 | 3.28 | 3.28 | 3.28 | 3.28 | 3.28 |
| FII | 0.1 | 0.12 | 0.17 | 0.12 | 0.01 | 0.05 | 0.13 | 0.01 | 0.04 | 0.07 |
| DII | 44.42 | 43.25 | 42.18 | 37 | 36.14 | 35.2 | 33.78 | 32.87 | 32.19 | 31.29 |
| Public | 96.72 | 96.72 | 96.72 | 96.72 | 96.72 | 96.72 | 96.72 | 96.72 | 96.72 | 96.72 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 |
| # | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 42.01 | 42.01 | 42.01 | 42.01 | 42.01 | 42.01 | 42.01 | 42.01 | 42.01 | 42.01 |
| FII | 1.32 | 1.56 | 2.16 | 1.52 | 0.08 | 0.61 | 1.71 | 0.18 | 0.47 | 0.84 |
| DII | 568.89 | 553.95 | 540.21 | 473.89 | 462.89 | 450.87 | 432.7 | 421.09 | 412.26 | 400.78 |
| Public | 1238.69 | 1238.69 | 1238.69 | 1238.69 | 1238.9 | 1238.9 | 1238.9 | 1238.9 | 1238.9 | 1238.9 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 1280.7 | 1280.7 | 1280.7 | 1280.7 | 1280.91 | 1280.91 | 1280.91 | 1280.91 | 1280.91 | 1280.91 |
* The pros and cons are machine generated.
Our experts help you choose the right stocks based on performance, risk, and growth potential.
Looking to buy unlisted shares or need guidance on the investment process? Our expert Private Equity Advisors are here to assist you with accurate information, real-time pricing, and seamless execution.
Want to sell unlisted shares, liquidate your ESOPs, or understand the step-by-step process of liquidation? Connect with our Buying Team for smooth coordination, quick evaluations, and end-to-end support.
Planning to build or grow your portfolio? For Mutual Fund investments, PMS solutions, tailored portfolio creation, and overall wealth management, our dedicated Wealth Team is ready to guide you.