Sharescart Research Club logo

Key Financials Snapshot

TTM · Consolidated · ₹ in Cr
Market Cap
₹732 Cr.
Stock P/E
14.9
P/B
0.6
Current Price
₹65.1
Book Value
₹ 101.9
Face Value
10
52W High
₹133.8
52W Low
₹ 55.2
Dividend Yield
3.07%

GTPL Hathway Overview

Business

GTPL Hathway Ltd. is a leading multi-system operator (MSO) in India, primarily engaged in the distribution of cable television services and the provision of broadband internet services. Its core business model revolves around a subscription-based revenue stream from both cable TV and broadband subscribers. The company earns money through monthly recurring charges from customers for TV channels and internet access, as well as through carriage fees from broadcasters for distributing their channels. It also derives a minor portion of revenue from advertising.

Revenue Mix

GTPL Hathway primarily operates in two key segments:

Cable Television (TV Broadcasting): This segment involves the aggregation and distribution of TV channels to subscribers through its extensive network of local cable operators (LCOs). It offers various channel packages to consumers.

Broadband Internet: This segment provides high-speed broadband internet services to homes and businesses, primarily through fiber-to-the-home (FTTH) and coaxial cable networks.

While specific percentage contributions can fluctuate, the Cable TV segment has historically been the larger revenue contributor, but the Broadband segment is exhibiting faster growth and increasing its share in the overall revenue mix due to rising internet penetration and demand.

Industry

GTPL Hathway operates within the highly competitive Indian MSO and broadband ISP market. The MSO industry is characterized by a mix of large national players and regional operators, undergoing consolidation. The broadband ISP market is dominated by major telecom players (e.g., Reliance Jio, Airtel, BSNL) and regional fiber players. GTPL Hathway is one of India's largest MSOs, holding a dominant position in Gujarat and having a significant presence in other states like Rajasthan, Maharashtra, and West Bengal. It leverages its strong relationships with LCOs for last-mile connectivity, differentiating itself from direct-to-home (DTH) operators and larger telecom ISPs in its focus regions.

MOAT

GTPL Hathway possesses several durable advantages:

Extensive Last-Mile Network & Reach: It has a well-established and deep cable network, particularly in Tier 2/3 cities and semi-urban/rural areas within its strongholds (e.g., Gujarat), which is costly and time-consuming for competitors to replicate.

Local Market Expertise & LCO Relationships: Strong, long-standing relationships with thousands of Local Cable Operators (LCOs) provide a powerful distribution and service network that offers a significant barrier to entry for new players.

Regional Dominance & Scale: Being a leading player in its core operating regions provides brand recognition and allows for economies of scale in content procurement and infrastructure management.

Promoter Backing: Being part of the Reliance Industries Limited group (via Hathway Cable & Datacom and Jio Platforms) provides strategic support, potential for synergies, and access to capital and advanced technologies.

Growth Drivers

Broadband Penetration: India's low fixed broadband penetration offers substantial room for growth, driven by increasing demand for high-speed internet for work, education, and entertainment.

Fiber-to-the-Home (FTTH) Expansion: Continued conversion of existing coaxial networks to FTTH and expansion into new areas will enable higher speeds and attract more subscribers.

ARPU Expansion: Ability to upsell higher-tier broadband plans and premium cable TV packages, coupled with potential for value-added services, can drive Average Revenue Per User (ARPU) growth.

Regional Expansion & Consolidation: Opportunities to expand into new geographies or acquire smaller, regional MSOs/ISPs could drive subscriber growth.

Digital India Initiatives: Government focus on digital connectivity and infrastructure indirectly supports broadband adoption.

Risks

Intense Competition: Fierce competition from DTH operators, large telecom players (Jio Fiber, Airtel Xstream Fiber), and OTT streaming platforms poses a significant threat to subscriber retention and ARPU growth.

Regulatory Changes: Interventions by the Telecom Regulatory Authority of India (TRAI) regarding tariff orders, channel pricing, and MSO licensing can impact profitability and operational flexibility.

Technology Disruption & Cord-Cutting: The global trend of consumers shifting from linear cable TV to OTT streaming services (cord-cutting) could impact the cable TV segment's subscriber base.

Capital Expenditure Requirements: Continuous investment is needed for network upgrades (fiberization), maintenance, and technology enhancements, which can be capital-intensive.

Content Costs: Rising costs for acquiring popular TV channels and content can squeeze margins in the cable TV business.

Management & Ownership

GTPL Hathway Ltd. is part of the Reliance Industries Limited group, with Hathway Cable & Datacom Ltd. being its promoter. The management team consists of experienced professionals within the cable television and broadband sectors, guiding the company's operational and strategic initiatives. The ownership structure features a significant promoter holding, reflecting the strategic importance within the broader Reliance ecosystem. This promoter backing provides financial stability and strategic alignment with a larger, diversified conglomerate.

Outlook

GTPL Hathway operates in a dynamic yet challenging Indian telecommunications and media landscape. On the positive side, its strong regional footprint, extensive last-mile network, and strong promoter backing position it to capitalize on India's burgeoning demand for high-speed broadband and digital entertainment. The ongoing fiberization drive and increasing ARPU in the broadband segment offer significant growth avenues. However, the company faces formidable competition from well-capitalized telecom giants and the structural shift towards OTT platforms, which could exert pressure on its traditional cable TV business. Sustained investment in network upgrades, efficient customer acquisition, and effective bundling of services will be crucial for GTPL Hathway to maintain its competitive edge and drive profitable growth amidst these evolving market dynamics.

GTPL Hathway Share Price

Live · BSE / NSE · Inception: 2006
| |
Volume
Price

Key Financials — Profit & Loss

₹ in Cr · Consolidated · annual

GTPL Hathway Quarterly Results

#(Fig in Cr.) Dec 2023 Mar 2024 Jun 2024 Sep 2024 Dec 2024 Mar 2025 Jun 2025 Sep 2025 Dec 2025 Mar 2026
Net Sales 851 808 843 856 887 891 904 959 933 924
Other Income 10 7 7 6 8 8 5 6 6 11
Total Income 861 815 851 862 896 899 909 965 938 934
Total Expenditure 730 695 730 748 782 785 797 855 819 843
Operating Profit 131 120 120 114 114 114 112 110 119 91
Interest 6 7 7 6 9 8 9 9 10 11
Depreciation 91 90 92 90 93 94 91 91 94 100
Exceptional Income / Expenses 0 0 0 0 0 -0 0 0 0 -0
Profit Before Tax 33 22 22 17 12 12 12 11 15 -21
Provision for Tax 9 6 7 4 4 0 5 3 4 -7
Profit After Tax 24 16 15 13 9 12 7 7 11 -14
Adjustments -1 -3 -1 -0 1 -1 3 2 -0 -1
Profit After Adjustments 24 13 14 13 10 11 11 9 11 -15
Adjusted Earnings Per Share 2.1 1.2 1.3 1.1 0.9 0.9 0.9 0.8 1 -1.3

GTPL Hathway Profit & Loss

#(Fig in Cr.) Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025 TTM
Net Sales 623 736 908 1091 1246 2384 2467 2414 2664 3212 3477 3720
Other Income 9 8 34 22 43 41 63 43 50 34 30 28
Total Income 632 744 942 1113 1289 2425 2530 2457 2714 3246 3507 3746
Total Expenditure 471 583 696 796 928 1923 1958 1887 2198 2735 3045 3314
Operating Profit 161 162 246 318 362 502 572 570 516 511 463 432
Interest 44 47 64 42 51 45 23 14 10 23 30 39
Depreciation 84 107 139 171 202 232 260 253 319 337 369 376
Exceptional Income / Expenses 0 0 0 -4 -65 -68 0 -12 -19 0 -0 0
Profit Before Tax 33 8 43 100 43 158 289 290 169 151 64 17
Provision for Tax 13 4 15 41 18 70 78 71 45 39 15 5
Profit After Tax 20 3 28 58 25 88 211 219 125 112 49 11
Adjustments -4 4 12 3 -6 -10 -23 -19 -11 -5 -1 4
Profit After Adjustments 17 8 40 61 19 78 188 200 114 107 48 16
Adjusted Earnings Per Share 0 0 0 5.4 1.7 6.9 16.7 17.8 10.1 9.5 4.3 1.4

GTPL Hathway Balance Sheet

#(Fig in Cr.) Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025
Shareholder's Funds 333 338 387 658 665 728 880 1032 1103 1160 1164
Minority's Interest 48 42 28 30 36 46 73 94 107 127 129
Borrowings 169 252 235 110 153 58 16 35 27 58 56
Other Non-Current Liabilities 31 112 158 126 58 26 7 30 62 111 139
Total Current Liabilities 534 695 869 919 1025 1223 1303 1108 1373 1563 1748
Total Liabilities 1115 1439 1677 1843 1936 2081 2277 2298 2672 3019 3236
Fixed Assets 696 904 1054 1210 1214 1325 1393 1507 1768 2029 2058
Other Non-Current Assets 69 121 111 97 86 112 151 175 244 265 271
Total Current Assets 349 414 512 536 636 643 733 616 661 725 907
Total Assets 1115 1439 1677 1843 1936 2081 2277 2298 2672 3019 3236

GTPL Hathway Cash Flow

#(Fig in Cr.) Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025
Opening Cash & Cash Equivalents 40 61 52 66 79 124 77 87 69 133 63
Cash Flow from Operating Activities 209 225 266 412 284 394 551 396 583 455 452
Cash Flow from Investing Activities -96 -366 -272 -334 -235 -258 -378 -311 -461 -477 -380
Cash Flow from Financing Activities -92 166 21 -64 -5 -187 -163 -102 -58 -47 -111
Net Cash Inflow / Outflow 21 25 14 13 44 -51 10 -17 64 -70 -39
Closing Cash & Cash Equivalent 61 86 66 79 124 77 87 69 133 63 24

GTPL Hathway Ratios

# Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025
Earnings Per Share (Rs) 0 0 4.1 5.43 1.68 6.91 16.73 17.75 10.13 9.51 4.26
CEPS(Rs) 12.7 0.27 17.08 20.4 20.17 28.43 41.95 41.93 39.46 39.92 37.17
DPS(Rs) 0 2 1 1 1 3 4 4 4 4 2
Book NAV/Share(Rs) 0 0 39.38 58.48 59.11 64.76 78.26 91.75 98.1 103.13 103.49
Core EBITDA Margin(%) 24.38 20.88 23.35 27.07 25.54 19.36 20.65 21.85 17.5 14.87 12.44
EBIT Margin(%) 12.44 7.39 11.75 13.03 7.6 8.49 12.64 12.61 6.73 5.41 2.7
Pre Tax Margin(%) 5.31 1.07 4.74 9.14 3.48 6.62 11.71 12.01 6.36 4.7 1.84
PAT Margin (%) 3.26 0.46 3.14 5.35 2 3.69 8.57 9.06 4.69 3.48 1.41
Cash Profit Margin (%) 16.72 15.03 18.5 21.03 18.21 13.41 19.13 19.53 16.66 13.98 12.02
ROA(%) 1.87 0.27 1.83 3.32 1.32 4.38 9.7 9.56 5.02 3.93 1.57
ROE(%) 6.25 1.02 7.86 11.17 3.77 12.64 26.29 22.87 11.69 9.88 4.23
ROCE(%) 11.46 7.41 12.28 14.82 9.49 20.72 31.47 27.75 14.95 13.2 6.75
Receivable days 125.17 117.4 109.05 104.2 89.73 43.24 51.13 52.63 39.44 41.43 53.83
Inventory Days 0 0 0 0 7.32 3.64 2.78 2.19 3.88 3.81 2.6
Payable days 0 0 0 0 0 263 561.55 6029.04 0 5811.77 0
PER(x) 0 0 0 26.04 40.86 5.89 7.1 9.8 9.62 17.54 25.41
Price/Book(x) 0 0 0 2.42 1.16 0.63 1.52 1.9 0.99 1.62 1.05
Dividend Yield(%) 0 0 0 0.71 1.46 7.36 3.37 2.3 4.1 2.4 1.85
EV/Net Sales(x) 0.44 0.65 0.59 1.64 0.78 0.25 0.55 0.8 0.38 0.61 0.38
EV/Core EBITDA(x) 1.69 2.96 2.18 5.63 2.7 1.17 2.36 3.4 1.98 3.83 2.87
Net Sales Growth(%) 7.9 18.24 23.27 20.22 14.16 91.37 3.48 -2.14 10.35 20.59 8.24
EBIT Growth(%) -13.05 -29.81 96.14 33.33 -33.4 113.75 54.07 -2.44 -41.09 -3.09 -46.02
PAT Growth(%) -17.43 -83.19 733.92 104.84 -57.32 253.43 140.13 3.43 -42.92 -10.44 -55.99
EPS Growth(%) 0 0 0 0 -69.1 311.75 141.95 6.15 -42.93 -6.1 -55.24
Debt/Equity(x) 1 1.38 1.41 0.5 0.52 0.3 0.18 0.12 0.13 0.2 0.2
Current Ratio(x) 0.65 0.6 0.59 0.58 0.62 0.53 0.56 0.56 0.48 0.46 0.52
Quick Ratio(x) 0.65 0.6 0.59 0.58 0.6 0.51 0.55 0.54 0.45 0.45 0.5
Interest Cover(x) 1.74 1.17 1.68 3.35 1.84 4.54 13.54 21.09 18.07 7.59 3.16
Total Debt/Mcap(x) 0 0 0 0.21 0.45 0.47 0.12 0.06 0.13 0.12 0.19

Growth Rates

Compounded annual
# 1 Year 3 Year 5 Year 10 Year
Sales CAGR +8% +13% +8% +19%
Operating Profit CAGR -9% -7% -2% +11%
PAT CAGR -56% -39% -11% +9%
Share Price CAGR -45% -16% -18%
ROE Average +4% +9% +15% +11%
ROCE Average +7% +12% +19% +15%

GTPL Hathway Shareholding Pattern

Latest · Mar 2026
100% held
Promoters 75 %
FII 7.37 %
DII (MF + Insurance) 0 %
Public (retail) 25 %
# Dec 2023 Mar 2024 Jun 2024 Sep 2024 Dec 2024 Mar 2025 Jun 2025 Sep 2025 Dec 2025 Mar 2026
Promoter 75757575757575757575
FII 8.668.668.648.648.618.48.48.418.357.37
DII 0.030.030.020000000
Public 25252525252525252525
Others 0000000000
Total 100100100100100100100100100100

GTPL Hathway Peer Comparison

TV Broadcasting & Software Production Edit Columns

GTPL Hathway Quarterly Price

10-year quarterly close · BSE
Show Value Show %

News & Updates

See more…

GTPL Hathway Pros & Cons

Pros

  • Stock is trading at 0.6 times its book value
  • Debtor days have improved from 5811.77 to 0days.
  • Company has reduced debt.
  • Company is almost debt free.

Cons

  • Company has a low return on equity of 9% over the last 3 years.
  • The company has delivered a poor profit growth of -11% over past five years.
Want to Start Investing in Top Unlisted Stocks?

Our experts help you choose the right stocks based on performance, risk, and growth potential.

whatsapp