Skip to content

    Suyog Telematics Limited

    SUYOG
    Telecommunication·21 May 2025
    Management Summary

    Suyog Telematics reported strong underlying profitability in Q4 FY25, with EBITDA margins improving significantly year-on-year, despite a reported net loss due to a one-time notional ESOP impact. The company achieved positive cash flow for FY25 and completed the strategic acquisition of Lotus, expanding its market presence. However, a substantial amount of revenue billing remains pending, and Q4 rollout was muted due to funding delays, which are expected to impact Q1 FY26 performance.

    Highlights

    5
    • EBITDA margin (ex-ESOP) improved to 71.4% in Q4 FY25, up 853 bps YoY.

    • Net profit margin (ex-ESOP) maintained at 35.3% for FY25, within the 32-35% target.

    • Generated positive cash flow of INR 211 million in FY25, significantly up from INR 14.8 million in the previous FY.

    • Acquired Lotus, strengthening presence in Delhi, expected to add INR 15-16 crores revenue and 120 sites/140 tenancies.

    • BSNL identified as a key customer, with a central directive to transfer non-performing IP company sites to Suyog, anticipating a 'huge jump' in business.

    Concerns

    4
    • INR 27 crore notional ESOP impact led to a reported net loss for Q4 FY25.

    • INR 24 crores of revenue billing is pending for FY25 (INR 19 crores from BSNL, INR 4 crores from Airtel fiber, INR 7.9 million from Airtel/Voda-Jio).

    • Q4 FY25 tower rollout was lower due to delays in arranging funds.

    • Q1 FY26 is expected to be muted due to the Q4 rollout issues and fund arrangement delays.

    What Changed2

    vs Q1 FY26

    Guidance items8 → 10 (+2)Risks discussed3 → 5 (+2)
    Key financials

    Metrics

    6

    Periods

    4

    Q4 FY25

    1
    • Revenue
      ₹50 Cr

    Q4 FY25, ex-ESOP

    1
    • EBITDA Margin
      71.4%
      YoY+15.2%

    FY25

    2
    • Cash Flow
      211 Mn
      YoY+13.3%
    • Cost of Material
      10.1%

    FY25, ex-ESOP

    2
    • EBITDA Margin
      46.5%
      YoY+12.0%
    • PAT Margin
      35.3%

    Capital allocation

    4
    high confidence
    CategoryHeadline
    Capex

    ₹4 crores this quarter · ₹500 crores (FY26) planned

    INR 100 crores from banks, INR 150 crores from internal accruals, INR 50 crores from promoter (past warrants and ESOP), remaining INR 200 crores to be raised.

    Debt

    Net ₹15 crores

    Cost 9.5% · Maturity: 5 years

    M&A

    Lotus

    acquisition · closed

    Liquidity

    Liquidity disclosed

    Guidance & targets

    10
    CategoryTargetPriority
    Volume
    Total Tower Rollout
    10,000 towers
    High
    Volume
    New Tower Additions
    5,000 towers
    High
    Volume
    New Tower Additions
    5,000 towers
    High
    Volume
    Total Tenancies
    15,000 tenancies
    High
    Volume
    Tenancy Ratio
    1.5
    High
    Capex
    Capex
    INR 400 crores
    High
    Revenue
    Top Line
    INR 320 crores
    High
    Revenue
    Average Revenue per Tenant per Month
    INR 32,000-33,000
    High
    Margin
    EBITDA Margin
    62-65%
    High
    Margin
    PAT Margin
    32-35%
    High

    Resolution of pending revenue billing

    next quarter (Q1 FY26)
    CurrentINR 24 crores pending for FY25
    TargetSignificant portion billed and realized

    Why it matters

    Direct impact on reported revenue and cash flow.

    Only thing my billing is pending, which will happen in coming quarter.

    How to verify

    key_financials.metrics[label='Revenue']

    Risks & concerns

    5
    RiskSeverity

    Notional ESOP impact on reported profitability

    INR 27 crore ESOP impact led to a reported net loss for Q4 FY25, though management emphasizes it's notional and core profitability remains strong.Management acknowledged

    medium

    Pending revenue billing

    INR 24 crores of revenue for FY25 is pending billing due to technical reasons or operator processes, despite contractual obligations being met.Management acknowledged

    medium

    Delays in fund arrangement impacting rollout

    Inability to arrange funds in Q4 FY25 led to a muted rollout, potentially delaying revenue recognition into Q1/Q2 FY26.Management acknowledged

    medium

    Auditor's emphasis of matter on internal controls

    Recurring audit comment on lack of internal controls, which management attributes to the need for automation in invoicing and sales.Analyst acknowledged

    medium

    Vodafone's financial stability

    Analyst concern about Vodafone's financial health, a major client, but management expresses confidence in their recovery and 5G rollout plans.Analyst downplayed

    low

    Q&A highlights

    8

    “So Varun, first thing that this INR24 crores is spreaded across the year. But as majority of that INR24 crores which is with one of the government player which is INR 19 crore are mainly to a rollout related to Q3 rollout. So if you see actually I have done a revenue of INR50 crores in Q4. If you see my revenue of INR50 crores in Q4 is INR50 crores. And even though we have revenue recognition of INR24 crores because billing has not happened but we have considered it in the revenue.”

    Clarifies why reported revenue doesn't fully reflect rollout, highlights significant pending billing from BSNL.

    asked by Varun Ghia

    3 min read7 chapters

    Detailed Narrative

    01

    Q4 FY25 Performance and Financial Overview

    Suyog Telematics reported Q4 FY25 revenue of INR 50 crores. Excluding a one-time📎 notional ESOP impact of INR 27 crores, the company achieved an EBITDA margin of 71.4% in Q4, an 853 basis point improvement year-on-year from 62%. For the full FY25, the EBITDA margin (ex-ESOP) stood at 46.5% (up from 41.5% YoY), and the net profit margin was 35.3%, aligning with the target range of 32-35%. The company also generated a positive cash flow of INR 211 million in FY25, a significant increase from INR 14.8 million in the previous fiscal year.

    02

    ESOP Impact and Pending Revenue Billing

    The reported net profit for Q4 FY25 was negative due to a notional INR 27 crore ESOP impact, which represents the difference between the exercised rate and fair value, as per accounting policy. Management clarified this is a one-time📎, non-cash event. Additionally, INR 24 crores of revenue billing for FY25 remains pending, comprising INR 19 crores from BSNL, INR 4 crores from Airtel's fiber team, and INR 7.9 million from Airtel/Voda-Jio, despite contractual obligations being fulfilled. This pending billing is expected to be realized in subsequent quarters.

    03

    Strategic Acquisitions and Market Expansion

    A key highlight of the year was the acquisition of Lotus, completed on March 31, 2025. This acquisition strengthens Suyog's presence in Delhi, adding an estimated INR 15-16 crores to consolidated revenue, along with 120 sites and 140 tenancies. The company aims to add another 50% of tenancies to the Lotus portfolio in the coming quarter. This move positions Suyog as a strong player in both the national and financial capitals of India. The acquisition resulted in INR 10 crores of goodwill.

    04

    Funding and Capital Expenditure Plans

    Suyog Telematics plans a capital expenditure of INR 500 crores for FY26, targeting the rollout of 5,000 new towers. Funding for this is expected from INR 100 crores in bank debt (INR 70 crores already received, INR 30 crores in pipeline for Q1 FY26), INR 150 crores from internal accruals, and INR 50 crores from promoter warrants/ESOP. The remaining INR 200 crores is actively being sought. The company's total debt for FY25 stands at INR 225 crores, with a cost of debt at 9.5% for a 5-year tenure.

    05

    Operational Efficiency and Internal Controls

    Management highlighted improved operational efficiency, with the cost of material decreasing to 10.11% in FY25 from 10.49% previously. The company is addressing the auditor's emphasis of matter regarding internal controls by focusing on automation for invoicing and sales, aiming to transition from manual processes. They assert that their in-house internal finance control is robust, and the remark primarily pertains to system automation rather than fundamental control issues.

    06

    BSNL Business Growth and Regulatory Support

    BSNL is emerging as a critical customer, with a central directive issued to all circle offices to transfer non-performing IP company sites to Suyog. This is expected to lead to a 'huge jump' in BSNL business across India. The new RoW (Right of Way) guideline, mandating single-window clearance via the Gati Shakti portal with a 30-day deemed approval process, is anticipated to significantly benefit IP companies like Suyog by standardizing charges and streamlining approvals.

    07

    Future Growth Targets and Outlook

    Suyog targets achieving 10,000 total towers and 15,000 tenancies by the end of FY27, with 5,000 new towers planned for both FY26 and FY27. The company expects to reach a tenancy ratio of 1.5 by FY26 and increase average revenue per tenant per month from INR 29,000-30,000 to INR 32,000-33,000 in FY26 due to macro site rollouts. For FY26, the company guides for a top line of INR 320 crores, sustaining EBITDA margins at 62-65% and PAT margins at 32-35%. The company also plans to participate in a new INR 3,000 crore EPC tender from BSNL by June end.

    This is an AI-generated summary of a publicly available earnings call transcript. It is for informational purposes only and does not constitute investment advice, a recommendation, or an endorsement. inve.money is not a SEBI-registered investment advisor. Please consult a qualified financial advisor before making any investment decisions.