
Indus Infra Trust (INDUSINVIT) | Financial Analysis & Statements
TL;DR: Financial Overview - Revenue, Profits & Key Metrics
Latest Quarterly: Jun 2025Income Metrics
Revenue
1.9B
Gross Profit
1.7B
86.16%
Operating Income
1.6B
83.05%
Net Income
1.2B
62.24%
EPS (Diluted)
₹2.72
Balance Sheet Metrics
Total Assets
71.1B
Total Liabilities
22.0B
Shareholders Equity
49.1B
Debt to Equity
0.45
Cash Flow Metrics
Operating Cash Flow
113.1M
Free Cash Flow
336.4M
Revenue & Profitability Trend
Indus Infra Trust Income Statement From 2021 to 2025
Metric | 2025 | 2024 | 2023 | 2022 | 2021 |
---|---|---|---|---|---|
Revenue | 2.1B | 1.2B | 4.4B | 12.0B | 16.8B |
Cost of Goods Sold | 1.8B | 766.3M | 4.1B | 11.4B | 16.4B |
Gross Profit | 309.3M | 440.6M | 315.2M | 597.6M | 398.9M |
Gross Margin % | 14.4% | 36.5% | 7.1% | 5.0% | 2.4% |
Operating Expenses | |||||
Research & Development | - | - | - | - | - |
Selling, General & Administrative | 131.8M | 7.9M | 93.9M | 105.4M | 94.7M |
Other Operating Expenses | 252.7M | 64.3M | 189.9M | 226.9M | 247.0M |
Total Operating Expenses | 384.5M | 72.2M | 283.8M | 332.3M | 341.8M |
Operating Income | -14.4M | 373.5M | 31.4M | 265.4M | 57.1M |
Operating Margin % | -0.7% | 30.9% | 0.7% | 2.2% | 0.3% |
Non-Operating Items | |||||
Interest Income | 5.8B | 73.8M | 10.9B | 4.0B | 4.9B |
Interest Expense | 1.2B | 249.8M | 3.7B | 3.1B | 2.6B |
Other Non-Operating Income | - | - | - | - | - |
Pre-tax Income | 5.0B | 197.2M | 7.2B | 843.2M | 2.3B |
Income Tax | 211.9M | 49.1M | 1.9B | 214.5M | 848.8M |
Effective Tax Rate % | 4.2% | 24.9% | 26.9% | 25.4% | 36.2% |
Net Income | 4.8B | 148.1M | 5.3B | 628.7M | 1.5B |
Net Margin % | 224.3% | 12.3% | 118.8% | 5.2% | 8.9% |
Key Metrics | |||||
EBITDA | 5.7B | 447.0M | 10.9B | 4.0B | 4.9B |
EPS (Basic) | ₹10.87 | ₹4.65 | ₹11.90 | ₹1.42 | ₹3.37 |
EPS (Diluted) | ₹10.87 | ₹4.65 | ₹11.90 | ₹1.42 | ₹3.37 |
Basic Shares Outstanding | 442938605 | 31836834 | 442938605 | 442938605 | 442938605 |
Diluted Shares Outstanding | 442938605 | 31836834 | 442938605 | 442938605 | 442938605 |
Income Statement Trend
Indus Infra Trust Balance Sheet From 2021 to 2025
Metric | 2025 | 2024 | 2023 | 2022 | 2021 |
---|---|---|---|---|---|
Assets | |||||
Current Assets | |||||
Cash & Equivalents | 1.7B | 1.9B | 90.0K | 2.1B | 1.3B |
Short-term Investments | 6.4B | 3.8B | 1.1B | 547.4M | 298.3M |
Accounts Receivable | 4.0B | 3.2B | 0 | 2.7B | 3.0B |
Inventory | - | - | - | - | - |
Other Current Assets | 10.0K | - | 75.0M | - | - |
Total Current Assets | 14.0B | 14.0B | 78.1M | 10.6B | 11.2B |
Non-Current Assets | |||||
Property, Plant & Equipment | - | - | - | - | - |
Goodwill | - | - | - | - | - |
Intangible Assets | - | - | - | - | - |
Long-term Investments | - | - | - | - | - |
Other Non-Current Assets | - | - | - | - | 49.5M |
Total Non-Current Assets | 57.1B | 48.6B | 0 | 44.8B | 38.2B |
Total Assets | 71.1B | 62.6B | 78.1M | 55.4B | 49.4B |
Liabilities | |||||
Current Liabilities | |||||
Accounts Payable | 444.7M | 1.1B | 0 | 1.0B | 5.1B |
Short-term Debt | 1.8B | 1.6B | 25.4M | 2.5B | 1.5B |
Current Portion of Long-term Debt | - | - | - | - | - |
Other Current Liabilities | 16.5M | - | - | - | - |
Total Current Liabilities | 2.3B | 3.3B | 78.0M | 3.7B | 7.3B |
Non-Current Liabilities | |||||
Long-term Debt | 19.6B | 9.7B | 0 | 44.3B | 35.6B |
Deferred Tax Liabilities | 66.7M | - | 3.2B | 1.5B | 1.3B |
Other Non-Current Liabilities | - | - | - | - | - |
Total Non-Current Liabilities | 19.7B | 9.7B | 0 | 45.8B | 36.8B |
Total Liabilities | 22.0B | 13.0B | 78.0M | 49.5B | 44.2B |
Equity | |||||
Common Stock | 43.7B | 43.8B | 10.0K | 1.9B | 1.9B |
Retained Earnings | -244.2M | 148.1M | 0 | 3.0B | 3.4B |
Treasury Stock | - | - | - | - | - |
Other Equity | - | - | - | - | - |
Total Shareholders Equity | 49.1B | 49.6B | 10.0K | 5.9B | 5.3B |
Key Metrics | |||||
Total Debt | 21.4B | 11.4B | 25.4M | 46.8B | 37.1B |
Working Capital | 11.7B | 10.7B | 10.0K | 7.0B | 3.9B |
Balance Sheet Composition
Indus Infra Trust Cash Flow Statement From 2021 to 2025
Metric | 2025 | 2024 | 2023 | 2022 | 2021 |
---|---|---|---|---|---|
Operating Activities | |||||
Net Income | 5.0B | 197.2M | 7.2B | 843.2M | 2.3B |
Depreciation & Amortization | - | - | - | - | - |
Stock-Based Compensation | - | - | - | - | - |
Working Capital Changes | 5.3B | -16.4M | 5.7B | 190.5M | -9.0B |
Operating Cash Flow | 5.8B | 49.2M | 5.7B | 455.9M | -8.9B |
Investing Activities | |||||
Capital Expenditures | - | - | - | - | - |
Acquisitions | -5.5B | 0 | - | - | - |
Investment Purchases | -7.9B | -1.3B | -1.8B | -1.6B | -1.3B |
Investment Sales | 10.1B | - | - | - | - |
Investing Cash Flow | -3.0B | -1.8B | -1.8B | -1.6B | -1.3B |
Financing Activities | |||||
Share Repurchases | -84.2M | 0 | - | - | - |
Dividends Paid | -5.2B | - | - | - | - |
Debt Issuance | 13.4B | 4.9B | 3.0B | 43.4B | 23.7B |
Debt Repayment | -14.6B | -28.8B | -4.0B | -34.0B | -9.3B |
Financing Cash Flow | -6.5B | 1.0B | -1.0B | 9.4B | 14.5B |
Free Cash Flow | 4.4B | 1.3B | 4.7B | -4.0B | -9.4B |
Net Change in Cash | -3.7B | -686.0M | 3.0B | 8.3B | 4.2B |
Cash Flow Trend
Indus Infra Trust Key Financial Ratios
Valuation Ratios
P/E Ratio (TTM)
10.27
Price to Book
1.03
Price to Sales
6.54
PEG Ratio
1.23
Profitability Ratios
Profit Margin
62.53%
Operating Margin
112.86%
Return on Equity
9.77%
Return on Assets
5.12%
Financial Health
Current Ratio
6.04
Debt to Equity
22.95
Per Share Data
EPS (TTM)
₹11.08
Book Value per Share
₹110.83
Revenue per Share
₹17.39
Peer Financial Comparison
Company | Market Cap | P/E Ratio | P/B Ratio | ROE | Profit Margin | Debt/Equity |
---|---|---|---|---|---|---|
indusinvit | 50.4B | 10.27 | 1.03 | 9.77% | 62.53% | 22.95 |
Jio Financial | 2.0T | 125.20 | 1.65 | 1.31% | 77.95% | 3.22 |
Bajaj Holdings | 1.5T | 17.95 | 2.40 | 8.97% | 897.26% | 0.04 |
UTI Asset Management | 176.6B | 24.75 | 3.83 | 14.18% | 38.22% | 2.76 |
Prudent Corporate | 119.9B | 58.83 | 17.93 | 29.30% | 17.25% | 4.57 |
Sundaram Finance | 107.5B | 23.57 | 1.93 | 7.93% | 266.03% | 0.29 |
Financial data is updated regularly. All figures are in the company's reporting currency.