GTPL Hathway Ltd

GTPL Hathway Summary Chart Analysis Peers Quarters Profit & Loss Balance Sheet Cash Flow Ratios Investors Documents

GTPL Hathway Ltd

₹ 106 -0.28%
30 May - close price
gtpl.net BSE: 540602 NSE : GTPL
About

GTPL was established in 2006, by Mr. Anirudhsinhji Jadeja, Mr. Kanaksinh Rana, and other MSOs, such as Gujarat Telelink Pvt Ltd. It provides services such as analogue cable TV, digital cable TV, and broadband internet in states such as Gujarat, West Bengal, and Maharashtra. The company got its present name after Hathway Cable & Datacom Ltd (HCDL) bought a 50% stake in fiscal 2008. The company got listed on the BSE & NSE in July 2017. [1]

Key Points

Market Position
The Company is the No.1 Multi-Service Operator (MSO) in India & Gujarat and the No. 2 MSO in West Bengal. It is the No. 6 Private Wireline Broadband provider in India & the No. 1 in Gujarat. [1]

Website BSE NSE
  • Market Cap ₹ 1,196 Cr.
  • Current Price ₹ 106
  • High / Low ₹ 192 / 93.5
  • Stock P/E 9.44
  • Book Value ₹ 98.1
  • Dividend Yield 3.76 %
  • ROCE 16.4 %
  • ROE 11.9 %
  • Face Value ₹ 10.0
Edit ratios

Pros

  • Stock is trading at 1.08 times its book value
  • Stock is providing a good dividend yield of 3.76%.
  • Company has been maintaining a healthy dividend payout of 28.6%

Cons

* The pros and cons are machine generated. Pros / cons are based on a checklist to highlight important points. Please exercise caution and do your own analysis.

Peer comparison

Sector: Entertainment Industry: Entertainment / Electronic Media Software

Edit Columns
Loading peers table ...

Quarterly Results

Consolidated Figures in Rs. Crores / View Standalone

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
635 495 576 647 749 602 596 599 617 631 655 686 692
522 374 446 507 632 473 461 466 488 510 524 574 591
Operating Profit 114 122 129 140 116 129 135 133 129 121 131 112 101
OPM % 18% 25% 22% 22% 16% 21% 23% 22% 21% 19% 20% 16% 15%
-57 7 9 8 39 9 -3 14 11 15 8 20 -10
Interest 13 8 6 5 4 2 3 5 4 2 2 2 3
Depreciation 62 63 63 69 65 61 63 64 65 69 74 76 100
Profit before tax -18 57 70 75 86 75 66 78 71 64 63 54 -11
Tax % -6% 19% 28% 30% 28% 29% 24% 25% 20% 25% 24% 26% 4%
Net Profit -19 46 50 52 62 53 50 59 57 48 47 40 -11
EPS in Rs -1.21 3.63 4.01 4.02 5.06 4.22 3.83 4.86 4.84 3.85 3.99 3.34 -1.04
Raw PDF

Profit & Loss

Consolidated Figures in Rs. Crores / View Standalone

Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023
358 453 577 623 736 908 1,091 1,246 2,384 2,467 2,414 2,664
287 347 421 474 583 697 797 905 1,921 1,947 1,881 2,198
Operating Profit 71 106 156 149 154 211 294 340 464 520 533 466
OPM % 20% 23% 27% 24% 21% 23% 27% 27% 19% 21% 22% 18%
1 2 2 9 8 33 17 -44 -30 51 24 32
Interest 10 20 40 42 47 64 42 51 45 23 14 10
Depreciation 17 29 72 84 107 139 171 202 232 260 253 319
Profit before tax 45 60 46 33 8 41 98 43 158 288 290 169
Tax % 29% 31% 47% 39% 54% 36% 42% 43% 44% 27% 25% 26%
Net Profit 32 42 25 20 4 26 56 25 88 210 219 125
EPS in Rs 203.50 226.05 120.10 83.50 0.75 4.10 5.43 1.68 6.91 16.73 17.75 10.13
Dividend Payout % 0% 0% 0% 0% 7% 24% 18% 60% 43% 24% 23% 39%
Compounded Sales Growth
10 Years: 19%
5 Years: 20%
3 Years: 4%
TTM: 10%
Compounded Profit Growth
10 Years: 13%
5 Years: 16%
3 Years: 3%
TTM: -40%
Stock Price CAGR
10 Years: %
5 Years: -4%
3 Years: 34%
1 Year: -35%
Return on Equity
10 Years: 13%
5 Years: 16%
3 Years: 19%
Last Year: 12%

Balance Sheet

Consolidated Figures in Rs. Crores / View Standalone

Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023
1 2 2 2 98 98 112 112 112 112 112 112
Reserves 190 254 316 331 282 289 545 552 616 768 919 991
84 230 282 240 466 546 328 345 223 165 124 161
211 308 458 542 628 776 916 1,004 1,194 1,273 1,141 1,446
Total Liabilities 486 793 1,058 1,115 1,474 1,709 1,902 2,014 2,145 2,318 2,297 2,710
303 480 674 696 904 1,054 1,210 1,214 1,325 1,393 1,507 1,768
CWIP 4 23 22 11 61 60 38 32 32 71 92 112
Investments 5 4 9 15 19 10 14 15 14 10 9 9
174 286 354 393 491 585 639 754 773 844 689 821
Total Assets 486 793 1,058 1,115 1,474 1,709 1,902 2,014 2,145 2,318 2,297 2,710

Cash Flows

Consolidated Figures in Rs. Crores / View Standalone

Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023
219 209 225 266 412 284 394 551 402 583
-268 -96 -366 -272 -334 -235 -254 -378 -318 -462
37 -92 166 21 -64 -5 -187 -163 -107 -58
Net Cash Flow -12 21 25 14 13 44 -47 10 -23 64

Ratios

Consolidated Figures in Rs. Crores / View Standalone

Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023
Debtor Days 89 98 126 134 122 119 109 84 43 61 43 40
Inventory Days
Days Payable
Cash Conversion Cycle 89 98 126 134 122 119 109 84 43 61 43 40
Working Capital Days -38 -43 -77 -102 -134 -88 -110 -118 -88 -84 -81 -110
ROCE % 21% 16% 13% 8% 12% 15% 18% 28% 32% 29% 16%

Shareholding Pattern

Numbers in percentages

Jun 2020 Sep 2020 Dec 2020 Mar 2021 Jun 2021 Sep 2021 Dec 2021 Mar 2022 Jun 2022 Sep 2022 Dec 2022 Mar 2023
75.00 75.00 75.00 75.00 75.00 75.00 75.00 75.00 75.00 75.00 75.00 75.00
11.18 10.76 10.48 9.92 9.90 10.16 9.93 10.33 10.51 10.46 9.37 8.60
0.09 0.00 0.52 0.52 0.52 0.52 0.37 0.36 0.02 0.03 0.03 0.03
13.73 14.24 14.00 14.56 14.58 14.32 14.70 14.31 14.47 14.50 15.60 16.36

* The classifications might have changed from Sep'2022 onwards. The new XBRL format added more details from Sep'22 onwards.

Classifications such as banks and foreign portfolio investors were not available earlier. The sudden changes in FII or DII can be because of these changes.

Click on the line-items to see the names of individual entities.

Documents

Announcements

Annual reports

DRHP

Credit ratings

Concalls