NDTV Profit's special research section collates quality and in-depth equity and economy research reports from across India's top brokerages, asset managers and research agencies. These reports offer NDTV Profit's subscribers an opportunity to expand their understanding of companies, sectors and the economy.
ICICI Securities Report
Our valuation for Indus Tower Ltd. now bakes in the Vodafone Idea Ltd. capex. Our recalibrated model envisions Indus' rental revenue/Ebitda/ net profit compound annual growth rates of 9.3%/10.2%/14.4% over FY24–27E.
That said, earnings per share growth will likely plummet to mid-single-digits soon after, succumbing to a more mature tower industry, which will entail incremental requirements drying up and offering limited growth opportunities.
We see Indus Tower's free cash flow generation and dividend story taking shape FY27E onwards.
We lower WACC and lift the terminal growth rate for Indus – implies restoring Vodafone Idea's going concern status that is yet to be established.
Our discounted cash flow-based target price is now Rs 260 (earlier Rs 200); however, current market price implies earnings growth of 10% over FY24E–31E – a stretched assumption. Downgrade to Sell (from Reduce).
Click on the attachment to read the full report:
DISCLAIMER
This report is authored by an external party. NDTV Profit does not vouch for the accuracy of its contents nor is responsible for them in any way. The contents of this section do not constitute investment advice. For that you must always consult an expert based on your individual needs. The views expressed in the report are that of the author entity and do not represent the views of NDTV Profit.
Users have no license to copy, modify, or distribute the content without permission of the Original Owner.
Essential Business Intelligence, Continuous LIVE TV, Sharp Market Insights, Practical Personal Finance Advice and Latest Stories — On NDTV Profit.
