Nifty
Sensex
:
:
11844.10
39434.72
187.05 (1.60%)
623.33 (1.61%)

Telecommunication - Service Provider

Rating :
47/99

BSE: 533162 | NSE: HATHWAY

25.15
-0.50 (-1.95%)
24-May-2019 | 3:59PM
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  •  25.65
  •  26.10
  •  21.65
  •  25.65
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  242109
  •  60.89
  •  32.35
  •  15.10

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 4,451.81
  • 21.14
  • 2
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 6,087.11
  • N/A
  • 1.03

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 94.09%
  • 0.57%
  • 1.30%
  • FII
  • DII
  • Others
  • 0.03%
  • 0.01%
  • 4.00%

Chart

Price | P:E | P:BV | EV:EBITDA

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 3.25
  • -11.09
  • -20.96

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • 6.63
  • 5.27

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • -

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • -

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 3.23
  • 3.01
  • 2.53

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 23.68
  • 23.14
  • 16.95

Quarterly Results

Standalone Figures in Rs. Crores /

Consolidated
Description
Dec 18
Dec 17
Var%
Sep 18
Sep 17
Var%
Jun 18
Jun 17
Var%
Mar 18
Mar 17
Var%
Net Sales
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Expenses
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
EBITDA
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
EBIDTM
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
Other Income
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Interest
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Depreciation
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PBT
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PAT
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PATM
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
EPS
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Mar 09
Net Sales
-
1,534.62
1,344.40
1,136.87
1,831.60
1,582.91
1,132.52
1,012.12
882.69
733.18
663.02
Net Sales Growth
-
14.15%
18.25%
-37.93%
15.71%
39.77%
11.90%
14.66%
20.39%
10.58%
 
Cost Of Goods Sold
-
0.00
0.00
0.00
0.77
13.85
6.20
10.46
2.21
0.00
0.00
Gross Profit
-
1,534.62
1,344.40
1,136.87
1,830.83
1,569.06
1,126.32
1,001.66
880.48
733.18
663.02
GP Margin
-
100%
100%
100%
99.96%
99.13%
99.45%
98.97%
99.75%
100%
100%
Total Expenditure
-
1,206.01
1,366.44
1,017.80
1,588.46
1,301.51
867.82
894.03
761.80
666.45
600.79
Power & Fuel Cost
-
27.88
24.07
20.72
23.25
19.03
15.77
13.91
12.31
10.99
10.18
% Of Sales
-
1.82%
1.79%
1.82%
1.27%
1.20%
1.39%
1.37%
1.39%
1.50%
1.54%
Employee Cost
-
76.99
93.15
86.20
152.24
122.46
96.05
92.58
89.79
72.60
70.94
% Of Sales
-
5.02%
6.93%
7.58%
8.31%
7.74%
8.48%
9.15%
10.17%
9.90%
10.70%
Manufacturing Exp.
-
712.09
609.47
518.85
953.44
783.72
500.78
518.04
443.68
362.71
339.98
% Of Sales
-
46.40%
45.33%
45.64%
52.06%
49.51%
44.22%
51.18%
50.26%
49.47%
51.28%
General & Admin Exp.
-
232.70
274.79
223.94
241.13
177.96
113.07
81.86
79.93
71.70
71.01
% Of Sales
-
15.16%
20.44%
19.70%
13.16%
11.24%
9.98%
8.09%
9.06%
9.78%
10.71%
Selling & Distn. Exp.
-
92.06
88.13
98.48
101.76
85.49
60.68
64.63
55.20
41.71
39.74
% Of Sales
-
6.00%
6.56%
8.66%
5.56%
5.40%
5.36%
6.39%
6.25%
5.69%
5.99%
Miscellaneous Exp.
-
64.29
276.83
69.61
115.87
99.00
75.27
112.56
78.68
106.72
39.74
% Of Sales
-
4.19%
20.59%
6.12%
6.33%
6.25%
6.65%
11.12%
8.91%
14.56%
10.40%
EBITDA
-
328.61
-22.04
119.07
243.14
281.40
264.70
118.09
120.89
66.73
62.23
EBITDA Margin
-
21.41%
-1.64%
10.47%
13.27%
17.78%
23.37%
11.67%
13.70%
9.10%
9.39%
Other Income
-
17.24
243.54
20.92
42.46
23.16
26.36
62.89
50.76
45.14
9.84
Interest
-
153.24
111.69
90.72
158.98
137.79
61.58
53.11
46.33
55.76
43.17
Depreciation
-
334.70
305.75
258.86
323.83
291.24
166.06
144.28
124.88
91.78
70.80
PBT
-
-142.09
-195.94
-209.59
-197.21
-124.47
63.42
-16.41
0.44
-35.67
-41.89
Tax
-
-0.44
-0.34
-0.29
27.97
16.23
17.90
15.34
12.65
15.62
11.98
Tax Rate
-
0.30%
0.17%
0.13%
-19.08%
-13.04%
32.26%
-57.11%
-90.94%
-30.89%
-16.72%
PAT
-
-138.21
-195.90
-225.66
-188.47
-131.91
12.65
-52.42
-33.61
-75.37
-89.46
PAT before Minority Interest
-
-146.99
-196.34
-226.67
-174.53
-140.70
37.59
-42.21
-26.56
-66.17
-83.63
Minority Interest
-
8.78
0.44
1.01
-13.94
8.79
-24.94
-10.21
-7.05
-9.20
-5.83
PAT Margin
-
-9.01%
-14.57%
-19.85%
-10.29%
-8.33%
1.12%
-5.18%
-3.81%
-10.28%
-13.49%
PAT Growth
-
-
-
-
-
-
-
-
-
-
 
Unadjusted EPS
-
-1.30
-2.33
-2.86
-2.26
-1.50
1.10
-3.44
-2.19
-6.69
-7.86

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Mar 09
Shareholder's Funds
792.39
892.83
1,088.82
1,210.42
959.30
822.40
802.75
851.81
882.60
260.94
Share Capital
166.10
166.10
166.10
166.10
152.00
143.17
142.91
142.86
142.86
111.36
Total Reserves
626.29
726.73
922.71
1,044.24
806.52
677.95
657.36
706.54
737.81
148.40
Non-Current Liabilities
1,011.05
1,119.97
1,015.87
889.14
1,052.58
697.09
295.34
266.13
468.97
632.07
Secured Loans
846.01
933.18
767.87
713.40
998.24
637.31
263.42
209.49
448.25
369.00
Unsecured Loans
2.80
1.59
205.51
125.90
16.04
31.77
6.54
12.27
12.49
258.51
Long Term Provisions
3.31
9.65
20.03
9.80
2.20
1.42
1.19
0.54
0.00
0.00
Current Liabilities
1,467.93
1,397.28
1,246.33
1,343.49
1,175.37
890.71
495.80
482.34
364.34
378.51
Trade Payables
162.01
176.26
177.68
348.78
244.63
184.88
155.04
122.52
211.22
231.51
Other Current Liabilities
1,140.70
1,084.78
865.86
810.72
809.79
617.68
310.03
313.13
141.20
139.99
Short Term Borrowings
158.76
130.25
199.28
173.64
107.28
76.18
21.28
33.67
0.00
0.00
Short Term Provisions
6.46
5.99
3.51
10.35
13.67
11.97
9.44
13.03
11.92
7.02
Total Liabilities
3,267.49
3,410.95
3,352.22
3,684.98
3,412.30
2,621.38
1,774.12
1,748.65
1,843.94
1,366.57
Net Block
1,811.97
1,755.46
1,556.78
2,272.64
2,128.81
1,642.94
1,116.00
1,030.43
949.66
903.12
Gross Block
2,569.65
2,214.27
1,804.66
3,296.38
3,044.10
2,370.39
1,762.27
1,535.01
1,348.74
1,205.72
Accumulated Depreciation
757.68
458.81
247.88
1,023.74
915.29
727.45
646.27
504.58
399.08
302.60
Non Current Assets
2,714.00
2,766.01
2,778.30
2,676.13
2,617.89
2,028.62
1,332.12
1,196.06
979.72
951.11
Capital Work in Progress
55.68
120.98
277.86
167.51
257.76
213.22
100.54
51.25
27.41
47.27
Non Current Investment
643.90
718.78
718.13
14.88
8.71
8.38
5.16
4.68
2.65
0.72
Long Term Loans & Adv.
160.45
125.38
185.15
146.98
151.98
128.05
87.87
90.47
0.00
0.00
Other Non Current Assets
42.00
45.41
40.38
74.12
70.63
36.03
22.56
19.24
0.00
0.00
Current Assets
553.49
644.94
573.92
1,008.85
794.41
592.76
441.99
552.59
864.19
415.39
Current Investments
0.00
0.00
0.00
89.14
0.00
0.00
10.54
181.43
415.69
20.12
Inventories
17.66
21.66
18.26
7.89
3.44
27.48
5.49
4.69
4.18
4.39
Sundry Debtors
392.93
345.11
285.86
566.80
520.61
347.35
241.42
242.95
195.53
187.86
Cash & Bank
31.60
50.93
41.60
105.62
44.04
54.55
96.84
38.98
100.44
44.48
Other Current Assets
111.30
104.78
78.69
102.87
226.32
163.38
87.69
84.53
148.35
158.54
Short Term Loans & Adv.
57.14
122.46
149.51
136.53
117.43
73.65
44.88
39.65
118.88
135.14
Net Current Assets
-914.44
-752.34
-672.41
-334.64
-380.96
-297.95
-53.80
70.25
499.85
36.88
Total Assets
3,267.49
3,410.95
3,352.22
3,684.98
3,412.30
2,621.38
1,774.11
1,748.65
1,843.94
1,366.58

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Mar 09
Cash From Operating Activity
295.91
324.61
83.34
226.29
233.95
66.30
163.60
107.08
136.80
82.16
PBT
-147.43
-196.67
-237.97
-152.48
-94.88
33.60
-33.84
-19.22
-65.24
-84.75
Adjustment
539.36
459.88
444.24
493.84
460.51
295.74
244.19
202.79
210.88
169.30
Changes in Working Capital
-85.13
87.23
-141.88
-66.88
-95.58
-248.11
-44.78
-50.01
0.93
-2.38
Cash after chg. in Working capital
306.80
350.44
64.39
274.48
270.05
81.23
165.57
133.55
146.58
82.16
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-10.89
-25.83
18.95
-48.19
-36.10
-14.93
-1.96
-26.47
-9.78
0.00
Other Direct Exp. Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Extra & Other Items
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Cash From Investing Activity
-132.08
-313.11
-511.05
-522.31
-828.96
-454.20
-151.96
77.73
-564.39
-397.75
Net Fixed Assets
-204.34
1,185.79
149.06
-29.54
-469.69
-485.95
-123.32
-112.16
-27.89
-272.22
Net Investments
-256.51
-16.45
-346.10
-99.07
-58.79
-26.07
151.70
227.81
-421.29
-66.22
Others
328.77
-1,482.45
-314.01
-393.70
-300.48
57.82
-180.34
-37.92
-115.21
-59.31
Cash from Financing Activity
-168.93
-3.53
427.54
356.19
580.29
337.90
-14.67
-171.32
482.75
343.41
Net Cash Inflow / Outflow
-5.10
7.97
-0.17
60.17
-14.72
-50.00
-3.03
13.50
55.16
27.82
Opening Cash & Equivalents
30.91
22.93
23.11
31.28
46.00
96.00
99.03
85.53
43.36
15.54
Closing Cash & Equivalent
25.81
30.90
22.94
91.45
31.28
46.00
96.00
99.03
98.52
43.36

Financial Ratios

Consolidated /

Standalone
Description
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Mar 09
Book Value (Rs.)
9.54
10.75
13.11
14.57
12.61
11.47
11.20
11.89
12.33
4.66
ROA
-4.40%
-5.81%
-6.44%
-4.92%
-4.66%
1.71%
-2.40%
-1.48%
-4.12%
-7.40%
ROE
-17.44%
-19.82%
-19.72%
-16.09%
-15.81%
4.64%
-5.12%
-3.07%
-11.61%
-28.64%
ROCE
0.23%
-3.24%
-5.15%
0.49%
0.63%
7.75%
2.15%
2.52%
0.47%
-3.81%
Fixed Asset Turnover
0.64
0.67
0.45
0.58
0.58
0.55
0.61
0.61
0.57
0.69
Receivable days
87.77
85.65
136.88
108.35
100.07
94.88
87.34
90.66
95.43
82.40
Inventory Days
4.68
5.42
4.20
1.13
3.56
5.31
1.84
1.83
2.13
2.55
Payable days
49.56
57.56
97.56
69.54
59.48
73.28
59.92
83.57
138.69
79.04
Cash Conversion Cycle
42.88
33.51
43.52
39.94
44.15
26.91
29.26
8.92
-41.13
5.92
Total Debt/Equity
2.10
1.89
1.45
1.17
1.53
1.20
0.51
0.44
0.52
2.42
Interest Cover
0.04
-0.76
-1.50
0.08
0.10
1.90
0.49
0.70
0.09
-0.66

News Update:


  • Hathway Cable reports many fold jump in Q4 net profit
    16th Apr 2019, 12:50 PM

    For the year ended March 31, 2019, the company has posted around 3-fold jump in its net profit at Rs 210.60 crore

    Read More
  • Hathway Cable gets positive response for its product ‘Play box’
    16th Apr 2019, 12:04 PM

    This product offers world class large screen OTT viewing experience to Hathway broadband customers

    Read More
  • Hathway Cable & Data - Quarterly Results
    15th Apr 2019, 18:39 PM

    Read More

Source: www.accordfintech.com. Price feed provided by www.nseindia.com and www.bseindia.com value addition by www.accordfintech.com. Intraday data delayed 15 minutes.

DISCLAIMER: Information is provided " as is" and solely for informational purposes, not for trading purposes or advice, and may be delayed.