Indus Towers Ltd
NSE:INDUSTOWER
Indus Towers Ltd
NSE:INDUSTOWER
Price:
408.1
INR
2.71%
Market Closed
Market Cap:
1.1T
INR
Income Statement
Earnings Waterfall
Indus Towers Ltd
Indus Towers Ltd
|
Revenue
|
295.9B
INR
|
|
Cost of Revenue
|
-112.9B
INR
|
|
Gross Profit
|
183B
INR
|
|
Operating Expenses
|
-41.7B
INR
|
|
Operating Income
|
141.2B
INR
|
|
Other Expenses
|
-41.2B
INR
|
|
Net Income
|
100.1B
INR
|
Income Statement
Indus Towers Ltd
Indus Towers Ltd
Currency: INR
Millions
TTM
| Dec-2014 | Mar-2015 | Jun-2015 | Sep-2015 | Dec-2015 | Mar-2016 | Jun-2016 | Sep-2016 | Dec-2016 | Mar-2017 | Jun-2017 | Sep-2017 | Dec-2017 | Mar-2018 | Jun-2018 | Sep-2018 | Dec-2018 | Mar-2019 | Jun-2019 | Sep-2019 | Dec-2019 | Mar-2020 | Jun-2020 | Sep-2020 | Dec-2020 | Mar-2021 | Jun-2021 | Sep-2021 | Dec-2021 | Mar-2022 | Jun-2022 | Sep-2022 | Dec-2022 | Mar-2023 | Jun-2023 | Sep-2023 | Dec-2023 | Mar-2024 | Jun-2024 | Sep-2024 | Dec-2024 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | ||||||||||||||||||||||||||||||||||||||||||
| Revenue |
115 115
N/A
|
116 683
+1%
|
101 973
-13%
|
86 398
-15%
|
70 869
-18%
|
55 583
-22%
|
56 397
+1%
|
57 634
+2%
|
58 975
+2%
|
60 847
+3%
|
62 250
+2%
|
63 874
+3%
|
65 537
+3%
|
66 212
+1%
|
67 248
+2%
|
67 863
+1%
|
68 232
+1%
|
68 262
+0%
|
68 546
+0%
|
68 027
-1%
|
67 367
-1%
|
67 430
+0%
|
66 530
-1%
|
67 511
+1%
|
91 446
+35%
|
139 543
+53%
|
191 159
+37%
|
242 260
+27%
|
270 927
+12%
|
277 172
+2%
|
278 175
+0%
|
289 076
+4%
|
287 452
-1%
|
283 818
-1%
|
285 604
+1%
|
277 263
-3%
|
281 603
+2%
|
286 006
+2%
|
289 077
+1%
|
292 405
+1%
|
295 889
+1%
|
|
| Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(42 036)
|
(41 950)
|
(36 396)
|
(30 442)
|
(24 915)
|
(19 901)
|
(19 928)
|
(20 138)
|
(20 499)
|
(21 143)
|
(21 354)
|
(21 807)
|
(22 360)
|
(22 817)
|
(24 003)
|
(24 828)
|
(25 180)
|
(25 258)
|
(24 593)
|
(24 069)
|
(23 806)
|
(23 672)
|
(23 710)
|
(24 320)
|
(33 657)
|
(51 536)
|
(72 190)
|
(92 072)
|
(102 395)
|
(102 658)
|
(103 110)
|
(103 776)
|
(104 320)
|
(105 908)
|
(107 257)
|
(108 634)
|
(110 370)
|
(111 499)
|
(112 241)
|
(112 612)
|
(112 909)
|
|
| Gross Profit |
73 079
N/A
|
74 733
+2%
|
65 577
-12%
|
55 956
-15%
|
45 954
-18%
|
35 682
-22%
|
36 469
+2%
|
37 496
+3%
|
38 476
+3%
|
39 704
+3%
|
40 896
+3%
|
42 067
+3%
|
43 177
+3%
|
43 395
+1%
|
43 245
0%
|
43 035
0%
|
43 052
+0%
|
43 004
0%
|
43 953
+2%
|
43 958
+0%
|
43 561
-1%
|
43 758
+0%
|
42 820
-2%
|
43 191
+1%
|
57 789
+34%
|
88 007
+52%
|
118 969
+35%
|
150 188
+26%
|
168 532
+12%
|
174 514
+4%
|
175 065
+0%
|
185 300
+6%
|
183 132
-1%
|
177 910
-3%
|
178 347
+0%
|
168 629
-5%
|
171 233
+2%
|
174 507
+2%
|
176 836
+1%
|
179 793
+2%
|
182 980
+2%
|
|
| Operating Income | ||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(46 273)
|
(46 539)
|
(40 709)
|
(34 736)
|
(28 604)
|
(22 349)
|
(22 616)
|
(22 713)
|
(22 866)
|
(23 110)
|
(23 167)
|
(23 452)
|
(23 635)
|
(23 625)
|
(23 453)
|
(23 142)
|
(22 639)
|
(22 541)
|
(22 279)
|
(21 356)
|
(20 963)
|
(20 995)
|
(20 814)
|
(21 089)
|
(30 110)
|
(44 698)
|
(59 033)
|
(73 204)
|
(78 947)
|
(78 759)
|
(92 053)
|
(110 315)
|
(133 841)
|
(134 463)
|
(123 072)
|
(109 440)
|
(90 210)
|
(89 540)
|
(83 487)
|
(72 566)
|
(41 740)
|
|
| Selling, General & Administrative |
(23 081)
|
(24 625)
|
(19 419)
|
(16 204)
|
(12 877)
|
(10 551)
|
(9 660)
|
(9 844)
|
(10 033)
|
(11 260)
|
(10 318)
|
(10 541)
|
(10 748)
|
(11 681)
|
(10 734)
|
(10 620)
|
(10 278)
|
(11 672)
|
(9 553)
|
(8 392)
|
(7 442)
|
(7 900)
|
(6 121)
|
(6 228)
|
(9 199)
|
(15 749)
|
(16 769)
|
(20 581)
|
(21 527)
|
(24 800)
|
(22 126)
|
(22 070)
|
(22 313)
|
(80 435)
|
(22 846)
|
(24 676)
|
(25 655)
|
(27 795)
|
(21 933)
|
(10 371)
|
20 306
|
|
| Depreciation & Amortization |
(21 392)
|
(21 847)
|
(19 411)
|
(16 862)
|
(14 349)
|
(11 550)
|
(11 327)
|
(11 333)
|
(11 214)
|
(11 657)
|
(11 728)
|
(11 850)
|
(11 844)
|
(11 801)
|
(11 619)
|
(11 317)
|
(11 035)
|
(10 658)
|
(11 017)
|
(11 448)
|
(12 000)
|
(13 217)
|
(12 970)
|
(12 988)
|
(19 805)
|
(29 913)
|
(40 249)
|
(50 501)
|
(53 986)
|
(54 222)
|
(54 560)
|
(54 500)
|
(54 904)
|
(54 410)
|
(54 395)
|
(56 313)
|
(58 366)
|
(61 600)
|
(63 695)
|
(64 464)
|
(64 409)
|
|
| Other Operating Expenses |
(1 800)
|
(67)
|
(1 879)
|
(1 670)
|
(1 378)
|
(248)
|
(1 629)
|
(1 536)
|
(1 619)
|
(193)
|
(1 121)
|
(1 061)
|
(1 043)
|
(143)
|
(1 100)
|
(1 205)
|
(1 326)
|
(211)
|
(1 709)
|
(1 516)
|
(1 521)
|
122
|
(1 723)
|
(1 873)
|
(1 106)
|
964
|
(2 015)
|
(2 122)
|
(3 434)
|
263
|
(15 367)
|
(33 745)
|
(56 624)
|
382
|
(45 831)
|
(28 451)
|
(6 189)
|
(145)
|
2 141
|
2 269
|
2 363
|
|
| Operating Income |
26 806
N/A
|
28 194
+5%
|
24 868
-12%
|
21 220
-15%
|
17 350
-18%
|
13 333
-23%
|
13 853
+4%
|
14 783
+7%
|
15 610
+6%
|
16 594
+6%
|
17 729
+7%
|
18 615
+5%
|
19 542
+5%
|
19 770
+1%
|
19 792
+0%
|
19 893
+1%
|
20 413
+3%
|
20 463
+0%
|
21 674
+6%
|
22 602
+4%
|
22 598
0%
|
22 763
+1%
|
22 006
-3%
|
22 102
+0%
|
27 679
+25%
|
43 309
+56%
|
59 936
+38%
|
76 984
+28%
|
89 585
+16%
|
95 755
+7%
|
83 012
-13%
|
74 985
-10%
|
49 291
-34%
|
43 447
-12%
|
55 275
+27%
|
59 189
+7%
|
81 023
+37%
|
84 967
+5%
|
93 349
+10%
|
107 227
+15%
|
141 240
+32%
|
|
| Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
(3 098)
|
(807)
|
394
|
6 211
|
9 994
|
15 684
|
17 325
|
18 191
|
19 620
|
18 926
|
18 081
|
16 075
|
14 654
|
15 540
|
14 448
|
13 910
|
14 172
|
14 729
|
13 190
|
14 709
|
14 993
|
14 770
|
13 724
|
11 414
|
8 196
|
3 436
|
(4 360)
|
(10 619)
|
(14 843)
|
(13 242)
|
(14 925)
|
(15 184)
|
(14 931)
|
(13 411)
|
(14 335)
|
(12 875)
|
(9 442)
|
(5 739)
|
(7 920)
|
(9 631)
|
(12 070)
|
|
| Non-Reccuring Items |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(260)
|
(260)
|
(260)
|
(260)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(4 928)
|
(4 928)
|
(4 928)
|
(4 928)
|
0
|
0
|
0
|
0
|
0
|
|
| Gain/Loss on Disposition of Assets |
0
|
1 863
|
0
|
0
|
0
|
651
|
0
|
0
|
0
|
581
|
0
|
0
|
0
|
626
|
0
|
0
|
0
|
530
|
0
|
0
|
0
|
384
|
0
|
0
|
0
|
823
|
0
|
0
|
0
|
2 551
|
0
|
0
|
0
|
2 614
|
0
|
0
|
0
|
2 793
|
0
|
0
|
0
|
|
| Total Other Income |
4 998
|
1 265
|
4 467
|
3 515
|
2 690
|
123
|
897
|
909
|
704
|
(304)
|
791
|
755
|
777
|
(384)
|
1 180
|
1 231
|
1 294
|
(195)
|
1 179
|
1 177
|
1 087
|
(42)
|
924
|
946
|
1 582
|
1
|
2 373
|
3 078
|
3 208
|
(757)
|
3 881
|
3 583
|
3 542
|
(129)
|
3 253
|
3 596
|
3 687
|
(797)
|
3 610
|
3 777
|
3 626
|
|
| Pre-Tax Income |
28 706
N/A
|
30 515
+6%
|
29 729
-3%
|
30 946
+4%
|
30 034
-3%
|
29 791
-1%
|
32 075
+8%
|
33 883
+6%
|
35 934
+6%
|
35 797
0%
|
36 601
+2%
|
35 445
-3%
|
34 973
-1%
|
35 292
+1%
|
35 160
0%
|
34 774
-1%
|
35 619
+2%
|
35 527
0%
|
36 043
+1%
|
38 488
+7%
|
38 678
+0%
|
37 875
-2%
|
36 654
-3%
|
34 462
-6%
|
37 457
+9%
|
47 569
+27%
|
57 949
+22%
|
69 443
+20%
|
77 950
+12%
|
84 307
+8%
|
71 968
-15%
|
63 384
-12%
|
32 974
-48%
|
27 593
-16%
|
39 265
+42%
|
44 982
+15%
|
75 268
+67%
|
81 224
+8%
|
89 039
+10%
|
101 373
+14%
|
132 796
+31%
|
|
| Net Income | ||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
(9 633)
|
(10 591)
|
(10 009)
|
(9 962)
|
(9 169)
|
(7 317)
|
(6 463)
|
(6 449)
|
(7 246)
|
(8 327)
|
(10 054)
|
(10 252)
|
(10 130)
|
(10 355)
|
(10 482)
|
(10 482)
|
(10 697)
|
(10 589)
|
(8 615)
|
(7 423)
|
(6 110)
|
(4 888)
|
(5 501)
|
(5 618)
|
(6 809)
|
(9 779)
|
(13 042)
|
(16 277)
|
(18 867)
|
(20 576)
|
(17 617)
|
(15 900)
|
(8 280)
|
(7 193)
|
(10 159)
|
(11 647)
|
(19 446)
|
(20 862)
|
(22 897)
|
(25 943)
|
(32 739)
|
|
| Income from Continuing Operations |
19 073
|
19 924
|
19 720
|
20 984
|
20 865
|
22 474
|
25 612
|
27 434
|
28 688
|
27 470
|
26 547
|
25 193
|
24 843
|
24 937
|
24 678
|
24 292
|
24 922
|
24 938
|
27 428
|
31 065
|
32 568
|
32 987
|
31 153
|
28 844
|
30 648
|
37 790
|
44 907
|
53 166
|
59 083
|
63 731
|
54 351
|
47 484
|
24 694
|
20 400
|
29 106
|
33 335
|
55 822
|
60 362
|
66 142
|
75 430
|
100 057
|
|
| Net Income (Common) |
19 073
N/A
|
19 924
+4%
|
19 720
-1%
|
20 984
+6%
|
20 865
-1%
|
22 474
+8%
|
25 612
+14%
|
27 434
+7%
|
28 688
+5%
|
27 470
-4%
|
26 547
-3%
|
25 193
-5%
|
24 843
-1%
|
24 937
+0%
|
24 678
-1%
|
24 292
-2%
|
24 922
+3%
|
24 938
+0%
|
27 428
+10%
|
31 065
+13%
|
32 568
+5%
|
32 987
+1%
|
31 153
-6%
|
28 844
-7%
|
30 648
+6%
|
37 790
+23%
|
44 907
+19%
|
53 166
+18%
|
59 083
+11%
|
63 731
+8%
|
54 351
-15%
|
47 484
-13%
|
24 694
-48%
|
20 400
-17%
|
29 106
+43%
|
33 335
+15%
|
55 822
+67%
|
60 362
+8%
|
66 142
+10%
|
75 430
+14%
|
100 057
+33%
|
|
| EPS (Diluted) |
10.07
N/A
|
10.53
+5%
|
10.42
-1%
|
11.08
+6%
|
11.01
-1%
|
11.85
+8%
|
13.51
+14%
|
14.67
+9%
|
15.5
+6%
|
14.72
-5%
|
14.35
-3%
|
13.47
-6%
|
13.44
0%
|
13.49
+0%
|
13.35
-1%
|
13.14
-2%
|
13.48
+3%
|
13.49
+0%
|
14.84
+10%
|
16.81
+13%
|
17.62
+5%
|
17.84
+1%
|
16.84
-6%
|
15.59
-7%
|
15.46
-1%
|
17.52
+13%
|
16.65
-5%
|
19.74
+19%
|
21.95
+11%
|
23.65
+8%
|
20.17
-15%
|
17.64
-13%
|
9.16
-48%
|
7.57
-17%
|
10.79
+43%
|
12.35
+14%
|
20.72
+68%
|
22.4
+8%
|
24.54
+10%
|
28.15
+15%
|
37.91
+35%
|
|
Switch to:
Switch to:
See Also
Discover More
You don't have any saved screeners yet
