Sharescart Research Club logo

Key Financials Snapshot

TTM · Consolidated · ₹ in Cr
Market Cap
₹1890 Cr.
Stock P/E
20.4
P/B
0.4
Current Price
₹10.7
Book Value
₹ 25.2
Face Value
2
52W High
₹18
52W Low
₹ 8.8
Dividend Yield
0%

Hathway Cable & Data Overview

Business

Hathway Cable & Datacom Ltd. is an Indian telecommunication service provider primarily engaged in offering cable television services and broadband internet services. As a multi-system operator (MSO) for cable TV and an internet service provider (ISP), the company's core business model is subscription-based, generating recurring revenue from its residential and commercial customer base for access to digital TV channels and high-speed internet. Hathway owns and operates its own fiber optic backbone network and last-mile coaxial cable infrastructure, often utilizing a robust network of local cable operators (LCOs) for last-mile delivery, customer acquisition, and support.

Revenue Mix

Hathway primarily operates in two distinct but synergistic segments:

Cable Television Services: This segment focuses on distributing a wide array of digital satellite television channels to subscribers.

Broadband Internet Services: This segment provides high-speed internet access, primarily leveraging its Hybrid Fiber-Coaxial (HFC) network, and increasingly expanding Fiber-to-the-Home (FTTH) services in select regions.

Note: Specific revenue contribution percentages for each segment are not publicly provided in the prompt and would require detailed financial statements. Historically, both segments have been significant contributors, with the broadband segment showing increasing importance and growth potential.

Industry

The Indian telecommunication and cable television industries are characterized by intense competition, rapid technological advancements, and significant consolidation.

Cable TV: Hathway operates as a major Multi-System Operator (MSO) with a strong presence in several Indian cities, leveraging its extensive local network. It competes with other MSOs, regional cable operators, and national Direct-to-Home (DTH) satellite service providers.

Broadband: In the broadband sector, Hathway is a notable Internet Service Provider (ISP). It faces stiff competition from large integrated telecom players like Reliance Jio (JioFiber), Bharti Airtel (Airtel Xstream), and numerous smaller regional ISPs. Hathway's positioning is strengthened by its existing infrastructure and its integration into the larger Reliance Jio ecosystem post-acquisition.

MOAT

Hathway possesses several competitive advantages:

Extensive Last-Mile Infrastructure: The company has built a substantial and deeply entrenched last-mile coaxial and fiber network over many years across its operational geographies. This infrastructure is costly and time-consuming for new entrants to replicate.

Strong LCO Network: Hathway benefits from well-established, long-standing relationships with a vast network of Local Cable Operators (LCOs). These LCOs serve as crucial last-mile distribution, sales, and service partners, providing a localized presence and customer rapport that is difficult for national players to match directly.

Integration with Reliance Jio: As a part of Reliance Industries' Jio Platforms ecosystem, Hathway gains access to significant financial resources, advanced technology, strategic direction, and potential synergies with Jio's vast fiber backbone and digital services portfolio.

Growth Drivers

Increasing Broadband Penetration: India's fixed-line broadband penetration remains relatively low, offering significant headroom for growth driven by rising data consumption, remote work trends, online education, and digital entertainment.

Digital India Initiatives: Government emphasis on digital connectivity and internet access across the country creates a conducive environment for ISPs like Hathway.

Network Upgrades & FTTH Expansion: Upgrading its existing HFC network to deliver higher broadband speeds and expanding its Fiber-to-the-Home (FTTH) footprint, potentially leveraging Jio's infrastructure, will be key growth drivers.

Bundled Services: The ability to offer integrated packages of cable TV, broadband, and other digital services from the Reliance/Jio ecosystem can enhance customer acquisition, retention, and Average Revenue Per User (ARPU).

Growing Demand for Digital Entertainment: The increasing consumption of OTT content and digital services drives demand for high-speed, reliable internet connections.

Risks

Intense Competition: The telecom and broadband markets are extremely competitive, with aggressive pricing and service offerings from well-capitalized players, leading to potential subscriber churn and pressure on ARPU.

Technological Obsolescence & High CAPEX: The rapid shift towards pure fiber (FTTH) technology necessitates significant and continuous capital expenditure to upgrade networks and remain competitive, risking technological obsolescence if investments lag.

Regulatory & Policy Changes: The heavily regulated nature of the telecom and broadcasting sectors means that changes in policies, pricing frameworks (e.g., NTO for cable TV), content regulations, and licensing norms can significantly impact operations and profitability.

Content Cost Inflation: For the cable TV segment, rising content costs (payments to broadcasters) can compress margins, especially under regulated consumer pricing structures.

Erosion of Cable TV Base: The traditional cable TV business faces ongoing threats from DTH operators and the rapid adoption of Over-The-Top (OTT) streaming platforms, which can lead to a decline in subscribers.

Management & Ownership

Hathway Cable & Datacom Ltd. is predominantly controlled by Reliance Industries Limited (RIL) through its digital arm, Jio Platforms Limited. RIL is the ultimate promoter and parent company. The management team operates under the strategic guidance and oversight of the Jio Platforms ecosystem. This ownership structure provides strong financial backing, strategic alignment with a major diversified conglomerate, and access to advanced technological resources, but also means its operational strategies are closely integrated with and driven by its parent company's broader objectives.

Outlook

Hathway faces a nuanced outlook, balancing the challenges of legacy businesses with opportunities presented by its strategic parentage. The traditional cable TV segment is mature and under pressure from DTH and OTT, while the broadband market is fiercely competitive. However, its significant existing last-mile infrastructure, deep-rooted LCO network, and crucially, its integration into the formidable Reliance Jio ecosystem, position it well to capitalize on India's burgeoning demand for high-speed internet and digital services. The company has the potential to drive growth by upgrading its network, expanding its FTTH footprint, leveraging Jio's resources, and offering integrated service bundles. Success will depend on its ability to rapidly modernize its network, maintain competitive pricing, and effectively integrate with Jio's overarching digital strategy, while efficiently managing its existing cable TV operations. The outlook is cautiously optimistic, supported by the secular tailwinds of digitalization in India and its strong parentage, but tempered by the capital-intensive and highly competitive industry landscape.

Hathway Cable & Data Share Price

Live · BSE / NSE · Inception: 1959
| |
Volume
Price

Key Financials — Profit & Loss

₹ in Cr · Consolidated · annual

Hathway Cable & Data 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 505 493 503 513 511 513 531 537 537 546
Other Income 31 40 22 31 21 33 34 19 21 20
Total Income 535 534 524 543 532 547 564 555 558 566
Total Expenditure 423 413 422 426 428 422 443 456 459 470
Operating Profit 113 120 102 117 104 124 121 100 99 96
Interest 0 0 0 0 0 0 0 0 0 0
Depreciation 90 80 81 81 87 87 85 76 74 74
Exceptional Income / Expenses 0 0 -1 0 -0 -0 0 0 0 0
Profit Before Tax 23 40 20 36 16 36 36 23 24 22
Provision for Tax 8 11 7 14 5 6 9 8 6 6
Profit After Tax 15 29 13 22 11 30 27 15 18 17
Adjustments 8 5 5 4 3 5 4 3 4 -5
Profit After Adjustments 22 35 18 26 14 35 31 18 22 11
Adjusted Earnings Per Share 0.1 0.2 0.1 0.1 0.1 0.2 0.2 0.1 0.1 0.1

Hathway Cable & Data 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 1832 1137 1344 1535 1558 1798 1732 1793 1858 1981 2040 2151
Other Income 38 21 244 17 66 250 148 79 105 141 112 94
Total Income 1870 1158 1588 1552 1625 2048 1879 1872 1963 2122 2152 2243
Total Expenditure 1584 1018 1366 1206 1251 1365 1261 1401 1547 1662 1705 1828
Operating Profit 286 140 222 346 374 683 619 471 416 461 447 416
Interest 159 91 112 153 225 229 38 0 0 1 1 0
Depreciation 324 259 306 335 352 371 371 368 357 354 336 309
Exceptional Income / Expenses 51 -17 -1 -5 -430 -7 -5 -28 -8 -0 -2 0
Profit Before Tax -147 -238 -194 -108 -627 110 204 156 90 142 125 105
Provision for Tax 28 -0 -0 -0 -439 4 25 26 25 42 32 29
Profit After Tax -175 -238 -193 -108 -188 105 178 130 65 99 93 77
Adjustments -6 1 0 9 0 -2 74 -0 -0 0 -0 6
Profit After Adjustments -180 -237 -193 -99 -188 104 253 130 65 99 93 82
Adjusted Earnings Per Share -2.2 -2.8 -2.3 -1.2 -1.1 0.6 1.4 0.7 0.4 0.6 0.5 0.5

Hathway Cable & Data 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 1210 1089 893 792 3640 3743 3997 4125 4183 4290 4382
Minority's Interest 242 1 1 -4 -1 1 1 2 2 2 2
Borrowings 839 973 935 849 1457 44 0 0 3 2 0
Other Non-Current Liabilities 50 42 185 162 -331 -380 -382 -365 -341 -287 -261
Total Current Liabilities 1343 1246 1397 1468 1219 2526 491 472 621 638 712
Total Liabilities 3685 3352 3411 3267 5983 5935 4107 4233 4468 4644 4835
Fixed Assets 2273 1557 1755 1812 1632 1571 1602 1592 1632 1540 1415
Other Non-Current Assets 403 1222 1011 902 895 890 966 1541 973 895 879
Total Current Assets 1009 573 644 553 3456 3473 1540 1100 1863 2209 2542
Total Assets 3685 3352 3411 3267 5983 5935 4107 4233 4468 4644 4835

Hathway Cable & Data 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 31 23 23 31 25 80 1068 75 26 176 39
Cash Flow from Operating Activities 226 83 325 293 246 440 467 333 453 -405 290
Cash Flow from Investing Activities -522 -511 -313 -133 -3289 792 542 -382 -303 274 -264
Cash Flow from Financing Activities 356 428 -4 -166 3098 -244 -2003 -0 0 -6 -8
Net Cash Inflow / Outflow 60 -0 8 -6 54 989 -994 -50 150 -137 18
Closing Cash & Cash Equivalent 91 23 31 25 80 1068 75 26 176 39 57

Hathway Cable & Data 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) -2.17 -2.85 -2.32 -1.19 -1.06 0.59 1.43 0.73 0.37 0.56 0.52
CEPS(Rs) 1.8 0.26 1.35 2.73 0.93 2.69 3.1 2.81 2.39 2.56 2.42
DPS(Rs) 0 0 0 0 0 0 0 0 0 0 0
Book NAV/Share(Rs) 14.57 13.11 10.75 9.54 20.56 21.15 22.58 23.3 23.63 24.23 24.76
Core EBITDA Margin(%) 13.49 10.47 -1.64 21.41 19.72 24.12 27.2 21.87 16.76 16.11 16.43
EBIT Margin(%) 0.68 -12.95 -6.11 2.93 -25.79 18.81 13.98 8.73 4.89 7.2 6.2
Pre Tax Margin(%) -8 -20.93 -14.41 -7.06 -40.21 6.09 11.76 8.71 4.87 7.15 6.13
PAT Margin (%) -9.53 -20.91 -14.39 -7.03 -12.04 5.86 10.3 7.27 3.52 5.01 4.54
Cash Profit Margin (%) 8.15 1.86 8.35 14.78 10.57 26.5 31.73 27.78 22.73 22.89 21.01
ROA(%) -4.92 -6.76 -5.72 -3.23 -4.06 1.77 3.55 3.13 1.5 2.18 1.95
ROE(%) -16.09 -20.68 -19.52 -12.8 -8.47 2.86 4.61 3.21 1.57 2.34 2.13
ROCE(%) 0.49 -5.56 -3.13 1.78 -9.96 5.97 4.98 3.86 2.18 3.36 2.91
Receivable days 108.35 136.88 85.65 87.47 59.87 15.23 3.67 5.9 19.4 30.02 38.86
Inventory Days 1.13 4.2 5.42 4.68 3.82 2.94 2.06 0.94 0.63 0.36 0.14
Payable days 0 0 0 0 0 0 0 0 0 0 0
PER(x) 0 0 0 0 0 22.95 17.96 23.49 35.14 34.96 24.86
Price/Book(x) 3.37 2.96 3.52 3.6 1.41 0.64 1.14 0.74 0.55 0.81 0.52
Dividend Yield(%) 0 0 0 0 0 0 0 0 0 0 0
EV/Net Sales(x) 2.94 4.18 3.56 2.92 4.46 0.7 2.43 1.61 1.05 1.66 1.03
EV/Core EBITDA(x) 18.86 33.95 21.58 12.96 18.59 1.85 6.81 6.12 4.68 7.14 4.68
Net Sales Growth(%) 15.71 -37.93 18.25 14.15 1.54 15.41 -3.7 3.54 3.65 6.59 2.96
EBIT Growth(%) -6.76 -1285.59 44.24 154.74 -994.35 184.17 -28.44 -35.31 -42.02 57.19 -11.42
PAT Growth(%) -24.04 -36.18 18.61 44.24 -73.99 156.2 69.07 -26.9 -49.85 51.89 -6.8
EPS Growth(%) -48.62 -31.15 18.45 48.67 11.17 155.3 143.65 -48.56 -49.78 52.12 -6.84
Debt/Equity(x) 1.17 1.45 1.89 2.1 0.54 0.53 0 0 0 0 0
Current Ratio(x) 0.75 0.46 0.46 0.38 2.84 1.37 3.13 2.33 3 3.46 3.57
Quick Ratio(x) 0.75 0.45 0.45 0.36 2.82 1.37 3.12 2.32 3 3.46 3.57
Interest Cover(x) 0.08 -1.62 -0.74 0.29 -1.79 1.48 6.31 340.41 259.4 123.03 88.4
Total Debt/Mcap(x) 0.35 0.49 0.54 0.59 0.39 0.83 0 0 0 0 0

Growth Rates

Compounded annual
# 1 Year 3 Year 5 Year 10 Year
Sales CAGR +3% +4% +3% +1%
Operating Profit CAGR -3% -2% -8% +5%
PAT CAGR -6% -11% -2%
Share Price CAGR -32% -10% -17% -11%
ROE Average +2% +2% +3% -6%
ROCE Average +3% +3% +3% +1%

Hathway Cable & Data Shareholding Pattern

Latest · Mar 2026
100% held
Promoters 75 %
FII 0.64 %
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 5.664.614.93.061.830.460.990.810.70.64
DII 0.050.090.060.070.080.070.10.040.030
Public 25252525252525252525
Others 0000000000
Total 100100100100100100100100100100

Hathway Cable & Data Peer Comparison

Telecommunication - Service Provider Edit Columns

Hathway Cable & Data Quarterly Price

10-year quarterly close · BSE
Show Value Show %

News & Updates

See more…

Hathway Cable & Data Pros & Cons

Pros

  • Stock is trading at 0.4 times its book value
  • Company has reduced debt.
  • Company is almost debt free.

Cons

  • Company has a low return on equity of 2% over the last 3 years.
  • The company has delivered a poor profit growth of -2% 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