Indus Towers Limited
INDUSTOWER · General/Diversified · NSE
₹415
Current Market Price
Fair Value (DCF)
₹621
Margin of Safety
+49.6%
Updated just now
YieldIQ Score
42/100
Piotroski F-Score
5/9
Economic Moat
Moderate
Confidence
34%
ROE
30.6%
Debt/Equity
0.00
WACC
9.8%
Market Cap
₹1.10 Lakh Cr
Quality & Valuation
Neutral model outputs — no recommendations.
ROCE
28.1%
Return on capital employed
EV / EBITDA
6.1×
Enterprise multiple
Debt / EBITDA
1.0×
Leverage vs earnings
Interest Coverage
8.2×
EBIT covers interest
Current Ratio
1.32×
Short-term liquidity
Asset Turnover
0.50×
Revenue per ₹ of assets
Revenue CAGR (3Y)
—
3-year revenue growth
Revenue CAGR (5Y)
17.7%
5-year revenue growth
DCF Scenario Analysis
vs CMP ₹415.25
Bear case
₹403.75
MoS -2.8%
Base case
₹621.22
MoS +33.2%
Bull case
₹1,113.42
MoS +62.7%
Ratio Trends
INDUSTOWER · last 7 annual periods
ROE
30.6%
ROCE
40.0%
Operating Margin
—
Debt / Equity
0.65×
PE
27.0×
EV / EBITDA
4.0×
Historical Financials
INDUSTOWER · Annual, last 5 years· amounts in ₹Cr unless noted
| Metric | 2021 | 2022 | 2023 | 2024 | 2025 | CAGR |
|---|---|---|---|---|---|---|
| Revenue | ₹14.0K Cr | ₹27.7K Cr | ₹6753 Cr | ₹7193 Cr | ₹30.1K Cr | +21.2% |
| EBITDA | — | ₹15.4K Cr | ₹9870 Cr | ₹16.1K Cr | ₹21.5K Cr | +8.7% |
| EBIT | ₹4528 Cr | ₹9921 Cr | ₹2229 Cr | ₹2616 Cr | — | -12.8% |
| PAT | ₹3779 Cr | ₹6367 Cr | ₹1399 Cr | ₹1853 Cr | ₹9932 Cr | +27.3% |
| EPS (diluted) | ₹17.52 | ₹23.63 | ₹5.19 | ₹6.88 | — | -20.8% |
| CFO | ₹7481 Cr | ₹9112 Cr | ₹7905 Cr | ₹11.6K Cr | ₹19.6K Cr | +27.3% |
| CapEx | — | — | — | — | ₹-6784 Cr | — |
| FCF | — | — | — | — | ₹12.9K Cr | +0.0% |
| Total Assets | — | ₹48.0K Cr | ₹46.6K Cr | ₹55.9K Cr | ₹63.2K Cr | +7.1% |
| Total Debt | — | — | ₹2279 Cr | ₹2807 Cr | ₹21.2K Cr | +74.6% |
| Shareholders' Equity | — | — | ₹21.1K Cr | ₹27.0K Cr | ₹32.5K Cr | +11.4% |
CAGR computed across the visible window. Signs reverse if start value is zero or negative.
Peer Comparison
INDUSTOWER vs 4 closest peers by market-cap band
| Peer | MoS | Score | Verdict | ROE | PE |
|---|---|---|---|---|---|
| IDEA IDEA | — | — | Pending | 38.9% | — |
| BHARTIHEXA BHARTIHEXA | — | — | Pending | 25.2% | — |
| TATACOMM TATACOMM | — | — | Pending | 60.7% | — |
| BHARTIARTL BHARTIARTL | — | — | Pending | 21.9% | — |
Click a ticker to view its fair-value analysis.
Dividend History
12 ex-dividend events on file. Source: NSE corporate-actions feed.
Total paid (5Y)
₹11.00/sh
Last payout
2022-05-13
₹11.00
Peak payout
₹17.82
Trailing yield
—
Amounts parsed from NSE subject lines; percent-of-face-value declarations are not converted and shown as missing.
Reverse DCF
Market-implied growth
What FCF growth is priced in →
Risk Analysis
Volatility & drawdown
Risk profile of INDUSTOWER →
DuPont
ROE decomposition
Why ROE is what it is →
Technicals
RSI, MACD, MAs
Reference indicators →
News & Filings
Recent activity
BSE filings + news for INDUSTOWER →
Compare
Head-to-head with peers
Compare INDUSTOWER side by side →
Run Full Interactive Analysis
Interactive DCF sliders, sensitivity heatmap, peer comparison, and more.
Analyse INDUSTOWERNow →Model estimates using publicly available data. Not investment advice. YieldIQ is not registered with SEBI as an investment adviser or research analyst. Past performance does not guarantee future results.