Indus Towers Ltd
NSE:INDUSTOWER

Watchlist Manager
Indus Towers Ltd Logo
Indus Towers Ltd
NSE:INDUSTOWER
Watchlist
Price: 400.45 INR 0.88% Market Closed
Market Cap: 1.1T INR
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

0
Revenue
+0%
3Y
+9%
5Y
+347%
10Y
+158%
0
Operating Income
+0%
3Y
+49%
5Y
+526%
10Y
+405%
0
Net Income
+0%
3Y
+56%
5Y
+201%
10Y
+398%

Earnings Waterfall
Indus Towers Ltd

Revenue
301.2B INR
Cost of Revenue
-114.5B INR
Gross Profit
186.7B INR
Operating Expenses
-44.3B INR
Operating Income
142.5B INR
Other Expenses
-43.2B INR
Net Income
99.3B INR

Income Statement
Indus Towers Ltd

Rotate your device to view
Income Statement
Currency: INR
Millions
Ones
Thousands
Millions
Billions
TTM
Quarterly
Annual
TTM
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 Mar-2025
Revenue
Interest Expense
2 946
0
0
0
0
0
0
0
20
0
0
0
25
0
0
0
62
0
0
0
2 794
0
0
0
7 401
0
0
0
14 383
0
0
0
15 064
0
0
0
16 374
0
0
0
0
Revenue
116 683
N/A
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%
301 228
+2%
Gross Profit
Cost of Revenue
(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)
(114 488)
Gross Profit
74 733
N/A
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%
186 740
+2%
Operating Income
Operating Expenses
(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)
(44 261)
Selling, General & Administrative
(22 528)
(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
(24 771)
Depreciation & Amortization
(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)
(64 899)
Other Operating Expenses
(2 164)
(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
45 409
Operating Income
28 194
N/A
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%
142 479
+1%
Pre-Tax Income
Interest Income Expense
(2 946)
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)
(14 400)
Non-Reccuring Items
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
0
Gain/Loss on Disposition of Assets
0
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
0
Total Other Income
5 267
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
3 458
Pre-Tax Income
30 515
N/A
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%
131 537
-1%
Net Income
Tax Provision
(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)
(32 220)
Income from Continuing Operations
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
99 317
Net Income (Common)
19 924
N/A
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%
99 317
-1%
EPS (Diluted)
10.49
N/A
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%
37.31
-2%

See Also

Summary
INDUSTOWER intrinsic value, competitors valuation, and company profile.
DCF Valuation
INDUSTOWER stock valuation using Discount Cash Flow valuation method.
Relative Valuation
INDUSTOWER stock valuation using valuation multiples.
Wall Street Estimates
INDUSTOWER price targets and financial estimates made by Wall st analysts.
Profitability Analysis
Detailed analysis of the company's profitability.
Solvency Analysis
Analysis of the financial position and solvency of the company.
Financials
Income Statement, Balance Sheet, Cash Flow Statement.
Discount Rate
INDUSTOWER stock discount rate: cost of equity and WACC.
Summary
DCF Valuation
Relative Valuation
Wall Street Estimates
Profitability Analysis
Solvency Analysis
Financials
Discount Rate
Discover More
ALPHA SPREAD
Follow us
Join more than 255,200+ value investors using Alpha Spread
Create a free account
or see our plans & pricing

Company

About Us Careers Pricing Affiliate Program Terms of Service Privacy Policy

Help

What is Intrinsic Value? Help Center Contact Us

Tools

Stock Screener Intrinsic Value Calculator DCF Value Calculator Discount Rate Calculator

Stocks

Most Undervalued Stocks Wide Economic Moat Stocks High Profitability Stocks High Solvency Stocks Most Popular Stocks

© 2025 Alpha Spread Limited. All Rights Reserved.

www.alphaspread.com is not operated by a broker, a dealer, or a registered investment adviser. Under no circumstances does any information posted on www.alphaspread.com represent a recommendation to buy or sell a security. The information on this site, and in its related newsletters, is not intended to be, nor does it constitute, investment advice or recommendations. The information on this site is in no way guaranteed for completeness, accuracy or in any other way. In no event shall Alpha Spread Limited be liable to any member, guest or third party for any damages of any kind arising out of the use of any content or other material published or available on www.alphaspread.com, or relating to the use of, or inability to use, www.alphaspread.com or any content, including, without limitation, any investment losses, lost profits, lost opportunity, special, incidental, indirect, consequential or punitive damages. Past performance is a poor indicator of future performance.