GTPL Hathway Ltd.
Snapshot View

185.30 -0.85 ▼-0.5%

23 July 2021, 04:00:00 P.M.
Volume: 12,495

Overview View Details

Sector Media & Entertainment Compare with Sector peers
Industry TV Broadcasting & Software Production Compare with Industry peers
Website http://www.gtpl.net
Financial Indicators
Market Cap 2,083.94 Cr.
Earnings per share (EPS) 17.31 Trailing Twelve Months Ending 2021-06
Price-Earning Ratio (PE) 10.70 Trailing Twelve Months Ending 2021-06
Industry PE 33.80 Trailing Twelve Months Ending 2021-06
Book Value / Share 82.98 Trailing Twelve Months Ending 2021-06
Price to Book Value 2.23 Calculated using Price: 185.30
Dividend Yield 2.16 Period Ending 2020-03
No. of Shares Subscribed 11.25 Cr. 112,463,038 Shares
FaceValue 10
Company Profile

GTPL Hathway was incorporated on August 21, 2006 at Ahmedabad as ‘Gujarat Tele Link Private Limited’, as a private limited company under the Companies Act, 1956. Pursuant to a resolution of the Board of Directors dated April 12, 2013 and a resolution of the shareholders dated April 12, 2013, the name of the Company was changed to ‘GTPL Hathway Private Limited’ and a fresh certificate of incorporation consequent upon change of name was granted by the RoC on May 6, 2013. The Company was converted into a public limited company pursuant to approval of the board at a board meeting held on August 23, 2016 and shareholders at an extraordinary general meeting held on August 26, 2016. Consequently, the name of the Company was changed to ‘GTPL Hathway Limited’ and a fresh certificate of incorporation consequent upon conversion to a public limited company was granted to the Company by the RoC on September 28, 2016.

They are a leading regional MSO in India, offering cable television and broadband services. They are the number 1 MSO in Gujarat with a market share of 67% of cable television subscribers in 2015, accounting for approximately 3.7 million of 5.6 million cable television households in Gujarat. They are the number 2 MSO in Kolkata and Howrah in West Bengal with a market share of 24% of cable television subscribers in this market in 2015, accounting for approximately 0.7 million of 3.0 million cable television households in Kolkata and Howrah.

Business area of the Company

GTPL's source of revenue for cable services is subscription income received from subscribers and carriage and placement revenues received from broadcasters for carrying their channels and placing their channels on their preferred channel number or position. They also have the right to place the 'Gujarat News' channel on their network, which is produced by their Group Company, Gujarat Television Private Limited. GTPL produce its own content and also offer third-party content on its local channels to ensure that it has a suitable mix of content that appeals to a range of demographics.

Major events and milestones:

  • 2006: The Company was incorporated as Gujarat Tele Link Private Limited.
  • 2007: Hathway acquired 50% share capital in the Company.
  • 2007: Received category B ISP license.
  • 2007: Installed digital head-end in Ahmedabad.
  • 2008: Commenced broadband services.
  • 2011:  Ventured into state of Assam through memorandum of understanding with V&S Cable Private Limited.
  • 2011: Ventured into state of West Bengal through acquisition of Kolkata Cable & Broad Band Pariseva Limited.
  • 2011: Installed digital head-end in Kolkata • Installed new digital head-end at Ahmedabad.
  • 2013: Ventured in Patna through memorandum of understanding with Darsh Communication Private Limited.
  • 2013: Ventured into state of Andhra Pradesh through memorandum of understanding with Vaji Communications.
  • 2013: Digitalization of phase I & II completed.
  • 2014: Commenced package based billing.
  • 2015: Received category A ISP license.
  • 2015: Installed digital head-end in Dibrugarh.

Awards and Accreditations:

  • 2015: 6th BCS Ratna Award for ‘Emerging Independence MSO-West’.
  • 2016: 7th BCS Ratna Award for ‘Fastest Emerging Regional MSO Nationally’.
  • 2016: Award for outstanding contribution to industry by Society for Digital Cable and Broadband Professionals.
  • 2017: Dena Bank Hercules Award on ‘An innovative approach brings highest market share with ethernet network in Gujarat, Rajasthan and Kolkata’.
  • 2017: 8th BCS Ratna Award presented for ‘Emerging Regional MSO in Broadband Sector’.

Delivery View Details

Delivered Qty
Traded Qty

Performance View Details

1 Day
-0.46%
1 Week
-6.95%
1 Month
+9.10%
3 Month
+40.01%
6 Month
+39.85%
1 Year
+106.00%
2 Year
+115.84%
5 Year
9 years 2012-03 2013-03 2014-03 2015-03 2016-03 2017-03 2018-03 2019-03 2020-03
Return on Equity (%) 16.70 18.70 8.59 6.25 1.02 7.86 11.17 3.77 12.64
Return on Capital Employed (%) 18.90 19.26 14.43 11.46 7.41 12.28 14.82 9.49 20.76
Return on Assets (%) 6.58 6.53 2.66 1.87 0.27 1.83 3.32 1.32 4.38

Balance Sheet View Details

Particulars 9 years 2012-03 Rs. Cr. 2013-03 Rs. Cr. 2014-03 Rs. Cr. 2015-03 Rs. Cr. 2016-03 Rs. Cr. 2017-03 Rs. Cr. 2018-03 Rs. Cr. 2019-03 Rs. Cr. 2020-03 Rs. Cr.
Shh. Funds 191 255 318 333 338 387 658 665 728
Non Curr. Liab. 72 207 252 200 364 392 237 211 84
Curr. Liab. 190 294 445 534 695 869 919 1,025 1,223
Minority Int. 32 37 43 48 42 28 30 36 46
Equity & Liab. 486 793 1,058 1,115 1,439 1,677 1,843 1,936 2,081
Non Curr. Assets 327 543 748 766 1,025 1,165 1,307 1,301 1,438
Curr. Assets 158 251 310 349 414 512 536 636 643
Misc. Exp. not W/O
Total Assets 486 793 1,058 1,115 1,439 1,677 1,843 1,936 2,081

Profit Loss View Details

Particulars 9 years 2012-03 Rs. Cr. 2013-03 Rs. Cr. 2014-03 Rs. Cr. 2015-03 Rs. Cr. 2016-03 Rs. Cr. 2017-03 Rs. Cr. 2018-03 Rs. Cr. 2019-03 Rs. Cr. 2020-03 Rs. Cr.
Net Sales 358 453 577 623 736 908 1,091 1,246 2,384
Other Income 1 2 2 9 8 34 22 43 41
Total Income 359 455 579 632 744 942 1,113 1,289 2,425
Total Expenditure -286 -345 -419 -471 -583 -696 -796 -928 -1,922
PBIDT 73 110 161 161 162 246 318 362 503
Interest -11 -21 -43 -44 -47 -64 -42 -51 -45
Depreciation -17 -29 -72 -84 -107 -139 -171 -202 -232
Taxation -13 -19 -22 -13 -4 -15 -41 -18 -70
Exceptional Items -4 -65 -68
PAT 32 42 25 20 3 29 58 25 88

Cash Flow View Details

Particulars 9 years 2012-03 Rs. Cr. 2013-03 Rs. Cr. 2014-03 Rs. Cr. 2015-03 Rs. Cr. 2016-03 Rs. Cr. 2017-03 Rs. Cr. 2018-03 Rs. Cr. 2019-03 Rs. Cr. 2020-03 Rs. Cr.
Cash Fr. Operatn. 81 99 218 209 225 266 412 284 394
Cash Fr. Inv. -83 -223 -263 -96 -366 -272 -334 -235 -258
Cash Fr. Finan. 18 141 40 -92 166 21 -64 -5 -187
Net Change 16 16 -5 21 25 14 13 44 -51
Cash & Cash Eqvt 30 46 40 61 86 66 79 124 77

Shareholding Pattern View Details

9 Qtrs 2019-06 (%) 2019-09 (%) 2019-12 (%) 2020-03 (%) 2020-06 (%) 2020-09 (%) 2020-12 (%) 2021-03 (%) 2021-06 (%)
Promoter 78.83 78.83 78.83 75.00 75.00 75.00 75.00 75.00 75.00
Public 21.17 21.17 21.17 25.00 25.00 25.00 25.00 25.00 25.00
Depository Receipts 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Promoter Holding Pledge (%) 4.45 4.45 4.45 4.01 0.67 0.00 0.00 0.00 0.00

Announcements View Details

Mon, 19 Jul 2021
Standalone And Consolidated Unaudited Financial Results For The First Quarter Ended June 30 2021
Standalone and Consolidated Unaudited Financial Results for the first quarter ended June 30 2021
Mon, 19 Jul 2021
Announcement under Regulation 30 (LODR)-Investor Presentation
Investor Presentation on the Standalone and Consolidated Unaudited Financial Results for the first quarter ended June 30 2021
Mon, 19 Jul 2021
Announcement under Regulation 30 (LODR)-Press Release / Media Release
Media Release - Standalone and Consolidated Unaudited Financial Results for the first quarter ended June 30 2021

Technical Scans View Details

Fri, 23 Jul 2021
Strongly Outperforming Benchmark Index Strongly Outperforming Benchmark Index
Strongly Outperforming Sectoral Index Strongly Outperforming Sectoral Index
Close Within 2 Year High Zone Close Within 2 Year High Zone
Both SRS And ARS Above Zero Both SRS And ARS Above Zero
+DI crossing 25 from below +DI crossing 25 from below

Related Stocks View Details

Stock Name Market Cap(Rs. Cr.) LTP Chg %
Sun TV Network Ltd. 20,973.18 532.20 -0.4%
Zee Entertainment Enterprises Ltd. 19,772.22 205.85 +0.5%
PVR Ltd. 8,022.13 1,320.25 -1.8%
TV18 Broadcast Ltd. 6,926.02 40.40 -2.8%
Saregama India Ltd. 5,742.53 3,295.00 -0.3%
Network 18 Media & Investments Ltd. 5,239.98 50.05 -1.8%
Inox Leisure Ltd. 3,637.75 297.35 -0.6%
Stock Name Statement TTM Ending Price Earning Ratio(TTM) LTP Chg %
Sun TV Network Ltd. Consolidated 2021-03 13.75 532.20 -0.4%
Zee Entertainment Enterprises Ltd. Consolidated 2021-03 24.71 205.85 +0.5%
PVR Ltd. Consolidated 2021-03 0.00 1,320.25 -1.8%
TV18 Broadcast Ltd. Consolidated 2021-06 12.50 40.40 -2.8%
Saregama India Ltd. Consolidated 2021-06 46.31 3,295.00 -0.3%
Network 18 Media & Investments Ltd. Consolidated 2021-06 50.36 50.05 -1.8%
Inox Leisure Ltd. Consolidated 2021-03 0.00 297.35 -0.6%
Stock Name Statement TTM Ending Price To Book Value(TTM) LTP Chg %
Sun TV Network Ltd. Consolidated 2021-03 2.97 532.20 -0.4%
Zee Entertainment Enterprises Ltd. Consolidated 2021-03 1.96 205.85 +0.5%
PVR Ltd. Consolidated 2021-03 4.38 1,320.25 -1.8%
TV18 Broadcast Ltd. Consolidated 2021-06 1.60 40.40 -2.8%
Saregama India Ltd. Consolidated 2021-06 10.77 3,295.00 -0.3%
Network 18 Media & Investments Ltd. Consolidated 2021-06 7.71 50.05 -1.8%
Inox Leisure Ltd. Consolidated 2021-03 3.90 297.35 -0.6%
Stock Name Statement Year Ending Debt Equity Ratio LTP Chg %
Sun TV Network Ltd. Consolidated 2020-03 0.00 532.20 -0.4%
Zee Entertainment Enterprises Ltd. Consolidated 2020-03 0.07 205.85 +0.5%
PVR Ltd. Consolidated 2020-03 0.88 1,320.25 -1.8%
TV18 Broadcast Ltd. Consolidated 2020-03 0.48 40.40 -2.8%
Saregama India Ltd. Consolidated 2020-03 0.03 3,295.00 -0.3%
Network 18 Media & Investments Ltd. Consolidated 2020-03 6.33 50.05 -1.8%
Inox Leisure Ltd. Consolidated 2020-03 0.24 297.35 -0.6%
Stock Name Statement Year Ending Return On Equity(%) LTP Chg %
Sun TV Network Ltd. Consolidated 2020-03 24.70 532.20 -0.4%
Zee Entertainment Enterprises Ltd. Consolidated 2020-03 5.77 205.85 +0.5%
PVR Ltd. Consolidated 2020-03 1.85 1,320.25 -1.8%
TV18 Broadcast Ltd. Consolidated 2020-03 10.44 40.40 -2.8%
Saregama India Ltd. Consolidated 2020-03 14.15 3,295.00 -0.3%
Network 18 Media & Investments Ltd. Consolidated 2020-03 15.73 50.05 -1.8%
Inox Leisure Ltd. Consolidated 2020-03 1.82 297.35 -0.6%
Stock Name Statement Year Ending Return On Capital Employed(%) LTP Chg %
Sun TV Network Ltd. Consolidated 2020-03 32.64 532.20 -0.4%
Zee Entertainment Enterprises Ltd. Consolidated 2020-03 11.00 205.85 +0.5%
PVR Ltd. Consolidated 2020-03 20.60 1,320.25 -1.8%
TV18 Broadcast Ltd. Consolidated 2020-03 11.37 40.40 -2.8%
Saregama India Ltd. Consolidated 2020-03 19.35 3,295.00 -0.3%
Network 18 Media & Investments Ltd. Consolidated 2020-03 11.19 50.05 -1.8%
Inox Leisure Ltd. Consolidated 2020-03 37.75 297.35 -0.6%
Stock Name Statement Year Ending Net Sales(Rs. Cr.) LTP Chg %
Sun TV Network Ltd. Consolidated 2020-03 3,519.85 532.20 -0.4%
Zee Entertainment Enterprises Ltd. Consolidated 2020-03 8,129.90 205.85 +0.5%
PVR Ltd. Consolidated 2020-03 3,414.44 1,320.25 -1.8%
TV18 Broadcast Ltd. Consolidated 2020-03 5,174.94 40.40 -2.8%
Saregama India Ltd. Consolidated 2020-03 521.47 3,295.00 -0.3%
Network 18 Media & Investments Ltd. Consolidated 2020-03 5,357.15 50.05 -1.8%
Inox Leisure Ltd. Consolidated 2020-03 1,897.44 297.35 -0.6%
Stock Name Statement Year Ending Profit After Tax(Rs. Cr.) LTP Chg %
Sun TV Network Ltd. Consolidated 2020-03 1,389.66 532.20 -0.4%
Zee Entertainment Enterprises Ltd. Consolidated 2020-03 527.00 205.85 +0.5%
PVR Ltd. Consolidated 2020-03 27.39 1,320.25 -1.8%
TV18 Broadcast Ltd. Consolidated 2020-03 377.52 40.40 -2.8%
Saregama India Ltd. Consolidated 2020-03 43.49 3,295.00 -0.3%
Network 18 Media & Investments Ltd. Consolidated 2020-03 104.39 50.05 -1.8%
Inox Leisure Ltd. Consolidated 2020-03 15.01 297.35 -0.6%