Indus Towers Limited
INDUSTOWER · General/Diversified · NSE
₹413
Current Market Price
Fair Value (DCF)
₹334
Discount to FV
-19.2%
Updated 25m ago
YieldIQ Score
50/100
Piotroski F-Score
5/9
Economic Moat
Wide
Confidence
67%
ROE
18.0%
Debt/Equity
0.53
WACC
9.8%
Market Cap
₹1.09 Lakh Cr
Quality & Valuation
Neutral model outputs — no recommendations.
ROCE
30.7%
Return on capital employed
EV / EBITDA
7.1×
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
0.51×
Revenue per ₹ of assets
Revenue CAGR (3Y)
3.3%
3-year revenue growth
Revenue CAGR (5Y)
2.6%
5-year revenue growth
DCF Scenario Analysis
vs CMP ₹413.25
Bear case
Margin of Safety —
Implied upside -117.1%
Base case
Margin of Safety -31.3%
Implied upside -23.8%
Bull case
Margin of Safety +22.8%
Implied upside +29.6%
Ratio Trends
INDUSTOWER · last 8 annual periods
ROE
18.0%
ROCE
30.7%
Operating Margin
—
Debt / Equity
0.53×
PE
15.4×
EV / EBITDA
7.1×
Historical Financials
INDUSTOWER · Annual, last 5 years· amounts in ₹Cr unless noted
| Metric | 2022 NSE_XBRL | 2023 NSE_XBRL | 2024 NSE_XBRL | 2025 yfinance | 2026 yfinance | CAGR |
|---|---|---|---|---|---|---|
| Revenue | ₹27.7K Cr | ₹28.4K Cr | ₹28.6K Cr | ₹30.1K Cr | ₹32.5K Cr | +4.1% |
| EBITDA | ₹15.4K Cr | ₹9870 Cr | ₹16.1K Cr | ₹21.4K Cr | ₹18.6K Cr | +4.9% |
| EBIT | ₹9928 Cr | ₹4213 Cr | ₹8858 Cr | — | — | -2.8% |
| PAT | ₹6373 Cr | ₹2040 Cr | ₹6036 Cr | ₹9932 Cr | ₹7145 Cr | +2.9% |
| EPS (diluted) | ₹23.65 | ₹7.57 | ₹22.40 | — | — | -1.3% |
| CFO | ₹9121 Cr | ₹7905 Cr | ₹11.6K Cr | ₹19.6K Cr | ₹15.7K Cr | +14.5% |
| CapEx | ₹-3285 Cr | ₹-3623 Cr | ₹-8953 Cr | ₹-6784 Cr | ₹-8626 Cr | — |
| FCF | ₹5836 Cr | ₹4282 Cr | ₹2629 Cr | ₹12.9K Cr | ₹7058 Cr | +4.9% |
| Total Assets | ₹48.0K Cr | ₹46.6K Cr | ₹55.9K Cr | ₹63.2K Cr | ₹71.3K Cr | +10.4% |
| Total Debt | ₹19.7K Cr | ₹19.2K Cr | ₹20.5K Cr | ₹21.2K Cr | ₹21.1K Cr | +1.7% |
| Shareholders' Equity | ₹22.2K Cr | ₹21.1K Cr | ₹27.0K Cr | ₹32.5K Cr | ₹39.6K Cr | +15.7% |
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 Vodafone Idea Limited | -29.5%-22.8% upside | 50 | Above Fair Value | -96.6% | 2.7× |
 BHARTIHEXA Bharti Hexacom Limited | -246.0%-71.1% upside | 40 | Data Limited | 24.2% | — |
 TATACOMM Tata Communications Limited | -43.1%-30.1% upside | 43 | Above Fair Value | 29.1% | — |
 BHARTIARTL Bharti Airtel Limited | -130.4%-56.6% upside | 40 | High Risk | 17.9% | 40.7× |
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 converted using the per-ticker face value (defaults to ₹10).
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.