Sharescart Research Club logo

Key Financials Snapshot

TTM · Consolidated · ₹ in Cr
Market Cap
₹11 Cr.
Stock P/E
260
P/B
6.4
Current Price
₹13.9
Book Value
₹ 2.2
Face Value
10
52W High
₹20
52W Low
₹ 9.8
Dividend Yield
0%

HathwayBhawani Cable Overview

Business

Hathway Bhawani Cabletel & Datacom Ltd. is an Indian company operating in the TV broadcasting and internet service provision sectors. As part of the broader Hathway Cable and Datacom Ltd. ecosystem (which is now controlled by Reliance Industries' Jio Platforms), the company primarily functions as a Multiple System Operator (MSO) for cable television and an Internet Service Provider (ISP). Its core business involves acquiring content from broadcasters, packaging various TV channels into subscription bouquets, and distributing them to subscribers through its extensive cable network, often in collaboration with local cable operators (LCOs). Additionally, it provides broadband internet services, typically leveraging its hybrid fiber-coaxial (HFC) network or, increasingly, fiber-to-the-home (FTTH) infrastructure. The company makes money primarily through monthly subscription fees charged to customers for both cable TV and broadband internet services.

Revenue Mix

While specific revenue contribution for Hathway Bhawani Cabletel & Datacom Ltd. is not publicly available, its primary business segments would be:

Cable Television Services: Revenue derived from subscriber fees for various channel packages.

Broadband Internet Services: Revenue generated from monthly subscription plans for internet connectivity.

These two segments would constitute the vast majority of its revenue. Historically, cable TV has been dominant, but broadband services are a significant growth area for Hathway and its parent entities.

Industry

The Indian pay-TV and broadband industry is characterized by intense competition and dynamic shifts.

Pay-TV: The market is fragmented with numerous MSOs and Local Cable Operators (LCOs), alongside large Direct-to-Home (DTH) satellite providers (e.g., Tata Play, Airtel Digital TV) and a rapidly growing Over-the-Top (OTT) streaming segment (e.g., Netflix, Disney+ Hotstar, JioCinema).

Broadband: Dominated by major telecom players like Reliance Jio (Jio Fiber), Bharti Airtel (Airtel Xstream Fiber), and other regional ISPs.

Hathway Bhawani, as a Hathway entity, benefits from being part of the larger Reliance Jio ecosystem. This positions it as a significant regional or city-level MSO and ISP, leveraging the Hathway brand and infrastructure, backed by Jio's financial strength, technology, and extensive network. Its positioning is to provide last-mile connectivity for TV and internet services, increasingly focusing on fiber-based broadband offerings and integrated digital solutions.

MOAT

The company benefits from several competitive advantages, largely through its association with Hathway Cable & Datacom and Reliance Jio:

Extensive Network Infrastructure: Hathway has built a vast hybrid fiber-coaxial (HFC) network over decades, providing crucial last-mile connectivity for both cable TV and broadband. This existing physical infrastructure represents a significant barrier to entry for new players.

Scale and Backing of Reliance Jio: Being part of Reliance Jio Platforms provides immense financial muscle, access to advanced technology, shared infrastructure (e.g., Jio Fiber backbone), content synergies (e.g., JioCinema), and cross-selling opportunities with Jio's vast mobile customer base.

Subscriber Base: A pre-existing base of cable TV and broadband subscribers creates stable recurring revenue and opportunities for upselling and cross-selling.

Switching Costs: While not extremely high, subscribers face some inconvenience and potential costs (e.g., new equipment, setup time) when switching providers, contributing to customer stickiness.

Growth Drivers

Key factors that can drive growth for Hathway Bhawani Cabletel & Datacom Ltd. over the next 3-5 years include:

Increasing Broadband Penetration: India's fixed-line broadband penetration is still relatively low compared to developed markets, offering significant scope for subscriber additions, particularly in tier-2 and tier-3 cities.

Fiber Optic Network Expansion: Upgrading existing HFC networks to Fiber-to-the-Home (FTTH) and expanding fiber footprint, leveraging Jio Fiber's infrastructure, to offer higher-speed, more reliable internet services.

ARPU Improvement: Upselling existing customers to higher-value broadband plans, bundling services (e.g., TV + Internet + OTT subscriptions), and value-added services to increase Average Revenue Per User (ARPU).

Digital Transformation & Smart Home Services: Leveraging Jio's ecosystem to offer converged digital services, smart home solutions, and IoT applications over its network.

Consolidation in Cable TV: Potential for acquiring smaller LCOs or regional MSOs to expand reach and consolidate market share.

Risks

Intense Competition: The company faces stiff competition from DTH operators, other large telecom-backed ISPs (e.g., Airtel Xstream Fiber), and a rapidly expanding OTT streaming market that challenges traditional cable TV viewership.

Technological Obsolescence: The traditional cable TV model is under pressure from digital streaming services. The slow pace of migration from legacy HFC to FTTH could be a disadvantage.

Regulatory Environment: The Indian telecom and broadcasting sector is heavily regulated by TRAI (Telecom Regulatory Authority of India), with frequent changes in pricing, content, and interconnection norms that can impact profitability.

Customer Churn: Aggressive pricing by competitors and service quality issues can lead to customer attrition in both cable TV and broadband segments.

Reliance on LCOs: In the cable TV business, reliance on fragmented local cable operators for last-mile delivery and customer service can introduce operational complexities and potential revenue share disputes.

Integration Challenges with Parent: While part of a larger group, effective integration with Reliance Jio's broader strategy and potential cannibalization from direct Jio Fiber offerings could pose challenges.

Management & Ownership

Hathway Bhawani Cabletel & Datacom Ltd. is an operating entity within the Hathway Cable and Datacom Ltd. structure. Hathway Cable and Datacom Ltd. is a subsidiary of Reliance Industries Limited's Jio Platforms. Therefore, the company's ultimate ownership and strategic direction are controlled by Reliance Industries. Management would be professional, appointed and guided by the parent company, operating within the strategic framework and corporate governance standards set by Reliance Jio.

Outlook

Hathway Bhawani Cabletel & Datacom Ltd. operates in a challenging but growing Indian market. On one hand, its affiliation with Reliance Jio Platforms provides significant strategic advantages, including access to capital, advanced technology, a vast subscriber base for potential cross-selling, and a strong push towards fiber broadband. This backing positions it well to capitalize on India's increasing internet penetration and demand for high-speed data and integrated digital services. The shift to an asset-light, partnership-driven model under Jio could also improve operational efficiencies.

However, the company faces substantial headwinds from intense competition across both pay-TV (from DTH and OTT) and broadband segments. Regulatory uncertainty and the ongoing need for significant capital expenditure to upgrade infrastructure (e.g., FTTH rollout) remain persistent challenges. While traditional cable TV services face structural decline, the opportunity lies in leveraging its last-mile access and customer relationships to transition towards a comprehensive digital service provider, offering bundled TV, broadband, and OTT content. Its future growth will largely depend on its ability to rapidly expand its fiber footprint, enhance ARPU through value-added services, and seamlessly integrate into the broader Jio ecosystem.

HathwayBhawani Cable Share Price

Live · BSE · Inception: 1984
| |
Volume
Price

Key Financials — Profit & Loss

₹ in Cr · Consolidated · annual

HathwayBhawani Cable 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 1 1 1 1 1 1 1 1 1 1
Other Income 0 0 0 0 0 0 0 0 0 0
Total Income 1 1 1 1 1 1 1 1 1 1
Total Expenditure 1 1 1 1 1 1 1 1 1 1
Operating Profit 0 0 -0 -0 -0 0 0 0 0 0
Interest 0 0 0 0 0 0 0 0 0 0
Depreciation 0 0 0 0 0 0 0 0 0 0
Exceptional Income / Expenses 0 0 0 0 0 0 0 0 0 0
Profit Before Tax 0 0 -0 -0 -0 0 0 -0 0 -0
Provision for Tax 0 0 -0 -0 0 0 0 0 0 -0
Profit After Tax 0 0 -0 -0 -0 0 -0 -0 0 -0
Adjustments -0 -0 -0 -0 0 -0 0 0 -0 -0
Profit After Adjustments 0 -0 -0 -0 -0 0 -0 -0 0 -0
Adjusted Earnings Per Share 0 -0 -0.1 -0.1 -0.1 0.3 -0 -0 0 -0.2

HathwayBhawani Cable 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 16 17 13 5 5 5 4 4 3 3 3 4
Other Income 0 1 1 4 0 2 2 0 0 0 0 0
Total Income 16 18 13 9 5 7 6 4 3 3 3 4
Total Expenditure 19 19 14 8 3 5 5 3 3 3 3 4
Operating Profit -2 -1 -0 1 2 3 2 1 1 0 0 0
Interest 0 0 0 0 0 0 0 0 0 0 0 0
Depreciation 1 1 1 1 1 0 0 0 0 0 0 0
Exceptional Income / Expenses 0 0 0 0 -0 0 0 0 0 0 0 0
Profit Before Tax -3 -1 -1 -0 0 2 1 1 0 -0 0 0
Provision for Tax -0 -0 0 0 0 -2 0 0 0 0 0 0
Profit After Tax -3 -1 -1 -0 0 4 1 1 0 -0 0 0
Adjustments 0 -0 0 0 -0 0 -0 0 0 0 0 0
Profit After Adjustments -3 -1 -1 -0 0 4 1 1 0 -0 0 0
Adjusted Earnings Per Share -3.7 -1.7 -1.1 -0 0 4.6 1.3 1 0.2 -0.1 0.1 -0.2

HathwayBhawani Cable 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 -2 -3 -4 -4 -4 -0 1 2 2 2 2
Minority's Interest 0 0 0 0 0 0 0 0 0 0 0
Borrowings 1 0 0 4 0 0 0 0 0 0 0
Other Non-Current Liabilities 0 0 0 0 0 -1 -1 -1 -1 -1 -1
Total Current Liabilities 14 16 16 6 7 5 3 1 1 1 1
Total Liabilities 14 13 12 6 3 3 2 2 2 2 2
Fixed Assets 4 4 3 3 1 1 1 1 1 1 1
Other Non-Current Assets 3 2 2 2 1 1 1 1 1 0 0
Total Current Assets 6 7 7 1 1 0 0 0 0 0 1
Total Assets 14 13 12 6 3 3 2 2 2 2 2

HathwayBhawani Cable 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 1 2 1 2 0 0 0 0 0 0 0
Cash Flow from Operating Activities 2 1 2 -5 2 0 1 -0 0 0 -0
Cash Flow from Investing Activities -1 -0 -0 -0 0 0 -0 -0 -0 -0 -0
Cash Flow from Financing Activities -0 -0 -1 3 -2 -1 -1 0 0 0 0
Net Cash Inflow / Outflow 1 -0 0 -1 -0 -0 0 -0 -0 0 -0
Closing Cash & Cash Equivalent 2 1 2 0 0 0 0 0 0 0 0

HathwayBhawani Cable 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) -3.71 -1.68 -1.11 -0.02 0.03 4.56 1.32 0.98 0.21 -0.05 0.05
CEPS(Rs) -2.52 -0.79 -0.45 0.62 1.66 4.8 1.54 1.19 0.41 0.15 0.25
DPS(Rs) 0 0 0 0 0 0 0 0 0 0 0
Book NAV/Share(Rs) -2.27 -3.95 -4.99 -4.91 -4.86 -0.33 1 1.99 2.21 2.16 2.22
Core EBITDA Margin(%) -13.66 -7.88 -8.67 -67.42 33.05 7.29 -10.09 28.74 14.16 6.42 1.6
EBIT Margin(%) -18.27 -7.19 -7.84 0.19 6.6 47.72 32.97 24.65 8.38 -1.49 2.31
Pre Tax Margin(%) -19.49 -8.35 -8.06 -3.43 1.21 44.34 31.46 24.65 8.38 -1.49 2.31
PAT Margin (%) -19.2 -7.76 -8.06 -3.43 1.21 75.28 24.55 20.89 5.55 -1.6 1.69
Cash Profit Margin (%) -12.54 -3.73 -2.88 10.32 28.53 79.87 28.57 25.36 10.94 4.65 7.76
ROA(%) -23.51 -10.04 -8.01 -1.82 1.21 120.41 41.27 36.02 9.2 -2.68 2.64
ROE(%) 0 0 0 0 0 0 392.19 65.83 9.98 -2.42 2.44
ROCE(%) -249.73 0 0 0 0 0 164.68 77.69 15.06 -2.26 3.34
Receivable days 68.43 66.13 93.6 116.61 6.44 2.71 4.46 8.58 11.6 8.56 20.06
Inventory Days 0.11 0 0 0 0 0 0 0 0 0 0
Payable days 0 0 0 0 0 0 0 0 0 0 0
PER(x) 0 0 0 0 142.28 2.05 12.38 23.73 72.98 0 298.5
Price/Book(x) -4.54 -1.77 -0.78 -0.55 -0.8 -28.76 16.36 11.73 6.93 7.64 7.21
Dividend Yield(%) 0 0 0 0 0 0 0 0 0 0 0
EV/Net Sales(x) 0.49 0.33 0.11 1.07 0.95 1.78 3 4.93 4.05 4.94 4.96
EV/Core EBITDA(x) -3.74 -10.38 -3.98 7.67 2.57 3.41 8.12 16.03 24.7 63.4 56.67
Net Sales Growth(%) 0.02 5.97 -27.3 -61.17 -3.26 3.42 -10.53 -12.48 -19.94 -12.17 -4.3
EBIT Growth(%) 26.62 58.26 20.78 100.95 3244.09 647.75 -38.19 -34.56 -72.79 -115.59 248.37
PAT Growth(%) 22.8 57.15 24.54 83.47 134.17 6324.17 -70.82 -25.53 -78.71 -125.28 200.93
EPS Growth(%) 22.99 54.86 33.98 98.63 278.95 0 -71.07 -25.48 -78.71 -125.3 200.94
Debt/Equity(x) -0.8 -0.45 0 -0.88 -0.41 -4.55 0 0 0 0 0
Current Ratio(x) 0.45 0.42 0.43 0.22 0.12 0.1 0.13 0.19 0.23 0.49 1.01
Quick Ratio(x) 0.45 0.42 0.43 0.22 0.12 0.1 0.13 0.19 0.23 0.49 1.01
Interest Cover(x) -14.9 -6.21 -35.62 0.05 1.22 14.12 21.85 0 0 0 0
Total Debt/Mcap(x) 0.18 0.25 0 1.59 0.51 0.16 0 0 0 0 0

Growth Rates

Compounded annual
# 1 Year 3 Year 5 Year 10 Year
Sales CAGR 0% -9% -10% -15%
Operating Profit CAGR -100% -100%
PAT CAGR -100% -100%
Share Price CAGR -15% -5% -5% +11%
ROE Average +2% +3% +94% +43%
ROCE Average +3% +5% +52% +1%

HathwayBhawani Cable Shareholding Pattern

Latest · Mar 2026
100% held
Promoters 65.22 %
FII 0 %
DII (MF + Insurance) 0 %
Public (retail) 34.78 %
# Dec 2023 Mar 2024 Jun 2024 Sep 2024 Dec 2024 Mar 2025 Jun 2025 Sep 2025 Dec 2025 Mar 2026
Promoter 65.2865.2865.2865.2865.2265.2265.2265.2265.2265.22
FII 0000000000
DII 0000000000
Public 34.7234.7234.7234.7234.7834.7834.7834.7834.7834.78
Others 0000000000
Total 100100100100100100100100100100

HathwayBhawani Cable Peer Comparison

TV Broadcasting & Software Production Edit Columns

HathwayBhawani Cable Quarterly Price

10-year quarterly close · BSE
Show Value Show %

News & Updates

See more…

HathwayBhawani Cable Pros & Cons

Pros

  • Company is almost debt free.

Cons

  • Company has a low return on equity of 3% over the last 3 years.
  • Stock is trading at 6.4 times its book value.
  • The company has delivered a poor profit growth of -100% 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