Nifty
Sensex
:
:
24246.70
79801.43
-82.25 (-0.34%)
-315.06 (-0.39%)

Telecommunication - Service Provider

Rating :
N/A

BSE: 533162 | NSE: HATHWAY

15.05
06-Feb-2025
  • Open
  • High
  • Low
  • Previous Close
  •  14.94
  •  15.25
  •  14.84
  •  14.84
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  5023584
  •  754.07
  •  25.66
  •  11.94

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 2,610.90
  • 28.22
  • 2
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 2,537.57
  • N/A
  • 0.60

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 75.00%
  • 0.88%
  • 21.90%
  • FII
  • DII
  • Others
  • 0.46%
  • 0.07%
  • 1.69%

Chart

Price | P:E | P:BV | EV:EBITDA | MCap:Sales | EPS

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 0.79
  • 1.95
  • 3.38

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 2.76
  • -5.95
  • -4.04

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • 6.92
  • -8.58

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 22.91
  • 28.12
  • 35.06

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 1.43
  • 0.94
  • 0.75

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 10.23
  • 7.00
  • 6.78

Earnings Forecasts:

Description
2024
2025
2026
2027
Adj EPS
0.49
P/E Ratio
34.73
Revenue
623
EBITDA
200
Net Income
86
ROA
1.8
P/B Ratio
0.65
ROE
1.88
FCFF
-575.1
FCFF Yield
-41.92

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 25
Mar 24
Var%
Dec 24
Dec 23
Var%
Sep 24
Sep 23
Var%
Jun 24
Jun 23
Var%
Net Sales
513.15
493.37
4.01%
511.15
504.58
1.30%
512.74
483.79
5.98%
502.61
499.23
0.68%
Expenses
422.40
413.16
2.24%
428.07
422.51
1.32%
426.48
401.16
6.31%
421.94
421.70
0.06%
EBITDA
90.75
80.21
13.14%
83.08
82.07
1.23%
86.26
82.63
4.39%
80.67
77.53
4.05%
EBIDTM
17.68%
16.26%
16.25%
16.27%
16.82%
17.08%
16.05%
15.53%
Other Income
33.45
40.26
-16.92%
20.98
30.75
-31.77%
30.52
32.84
-7.06%
21.75
34.14
-36.29%
Interest
0.30
0.45
-33.33%
0.33
0.30
10.00%
0.36
0.18
100.00%
0.41
0.12
241.67%
Depreciation
87.45
79.91
9.44%
86.98
89.55
-2.87%
80.79
92.68
-12.83%
80.79
92.03
-12.21%
PBT
36.00
40.11
-10.25%
16.35
22.97
-28.82%
35.75
22.59
58.26%
20.42
19.52
4.61%
Tax
5.94
11.02
-46.10%
5.43
8.40
-35.36%
14.10
13.90
1.44%
6.97
8.94
-22.04%
PAT
30.06
29.09
3.33%
10.92
14.57
-25.05%
21.65
8.69
149.14%
13.45
10.58
27.13%
PATM
5.86%
5.90%
2.14%
2.89%
4.22%
1.80%
2.68%
2.12%
EPS
0.20
0.20
0.00%
0.08
0.13
-38.46%
0.15
0.11
36.36%
0.10
0.13
-23.08%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Net Sales
2,039.65
1,980.97
1,858.44
1,793.02
1,731.77
1,798.39
1,558.29
1,534.62
1,344.40
1,136.87
1,831.60
Net Sales Growth
2.96%
6.59%
3.65%
3.54%
-3.70%
15.41%
1.54%
14.15%
18.25%
-37.93%
 
Cost Of Goods Sold
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.77
Gross Profit
2,039.65
1,980.97
1,858.44
1,793.02
1,731.77
1,798.39
1,558.29
1,534.62
1,344.40
1,136.87
1,830.83
GP Margin
100.00%
100%
100%
100%
100%
100%
100%
100%
100%
100%
99.96%
Total Expenditure
1,698.89
1,661.83
1,546.98
1,400.85
1,260.77
1,364.64
1,251.03
1,206.01
1,366.44
1,017.80
1,588.46
Power & Fuel Cost
-
34.09
33.67
30.10
27.61
29.99
28.74
49.62
24.07
20.72
23.25
% Of Sales
-
1.72%
1.81%
1.68%
1.59%
1.67%
1.84%
3.23%
1.79%
1.82%
1.27%
Employee Cost
-
93.48
103.80
102.81
97.95
94.79
82.86
76.99
93.15
86.20
152.24
% Of Sales
-
4.72%
5.59%
5.73%
5.66%
5.27%
5.32%
5.02%
6.93%
7.58%
8.31%
Manufacturing Exp.
-
1,084.67
959.99
824.47
719.58
702.89
725.63
714.83
609.47
518.85
953.44
% Of Sales
-
54.75%
51.66%
45.98%
41.55%
39.08%
46.57%
46.58%
45.33%
45.64%
52.06%
General & Admin Exp.
-
330.30
333.09
327.98
281.45
310.24
253.77
230.88
274.79
223.94
241.13
% Of Sales
-
16.67%
17.92%
18.29%
16.25%
17.25%
16.29%
15.04%
20.44%
19.70%
13.16%
Selling & Distn. Exp.
-
100.16
99.65
96.79
96.47
113.09
102.85
91.14
88.13
98.48
101.76
% Of Sales
-
5.06%
5.36%
5.40%
5.57%
6.29%
6.60%
5.94%
6.56%
8.66%
5.56%
Miscellaneous Exp.
-
19.13
16.78
18.70
37.71
113.64
57.18
42.55
276.83
69.61
101.76
% Of Sales
-
0.97%
0.90%
1.04%
2.18%
6.32%
3.67%
2.77%
20.59%
6.12%
6.33%
EBITDA
340.76
319.14
311.46
392.17
471.00
433.75
307.26
328.61
-22.04
119.07
243.14
EBITDA Margin
16.71%
16.11%
16.76%
21.87%
27.20%
24.12%
19.72%
21.41%
-1.64%
10.47%
13.27%
Other Income
106.70
141.39
104.62
79.15
147.50
249.68
66.27
17.24
243.54
20.92
42.46
Interest
1.40
1.16
0.35
0.46
38.39
228.72
224.64
153.24
111.69
90.72
158.98
Depreciation
336.01
354.18
357.07
367.67
371.18
371.10
352.41
334.70
305.75
258.86
323.83
PBT
108.52
105.19
58.66
103.19
208.93
83.61
-203.52
-142.09
-195.94
-209.59
-197.21
Tax
32.44
42.26
25.07
25.78
25.36
4.10
-438.89
-0.44
-0.34
-0.29
27.97
Tax Rate
29.89%
40.18%
49.57%
34.49%
12.45%
5.33%
69.32%
0.30%
0.17%
0.13%
-19.08%
PAT
76.08
99.31
65.29
129.99
177.80
71.08
-194.15
-138.21
-195.90
-225.66
-188.47
PAT before Minority Interest
76.05
99.29
65.37
130.35
178.32
72.82
-194.25
-146.99
-196.34
-226.67
-174.53
Minority Interest
-0.03
0.02
-0.08
-0.36
-0.52
-1.74
0.10
8.78
0.44
1.01
-13.94
PAT Margin
3.73%
5.01%
3.51%
7.25%
10.27%
3.95%
-12.46%
-9.01%
-14.57%
-19.85%
-10.29%
PAT Growth
20.90%
52.11%
-49.77%
-26.89%
150.14%
-
-
-
-
-
 
EPS
0.43
0.56
0.37
0.73
1.00
0.40
-1.10
-0.78
-1.11
-1.27
-1.06

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Shareholder's Funds
4,289.55
4,183.05
4,125.05
3,996.51
3,743.15
3,639.51
792.39
892.83
1,088.82
1,210.42
Share Capital
354.02
354.02
354.02
354.02
354.02
354.02
166.10
166.10
166.10
166.10
Total Reserves
3,935.53
3,829.03
3,771.03
3,642.49
3,389.13
3,285.49
626.29
726.73
922.71
1,044.24
Non-Current Liabilities
-284.54
-337.50
-365.03
-382.37
-335.84
1,125.23
1,011.02
1,119.97
1,015.87
889.14
Secured Loans
0.00
0.00
0.00
0.00
44.10
1,355.44
846.01
933.18
767.87
713.40
Unsecured Loans
2.30
3.35
0.00
0.00
0.00
101.24
2.80
1.59
205.51
125.90
Long Term Provisions
4.74
4.23
4.51
4.79
3.91
4.68
3.31
9.65
20.03
9.80
Current Liabilities
637.84
620.57
471.53
491.22
2,526.41
1,219.12
1,467.96
1,397.28
1,246.33
1,343.49
Trade Payables
386.15
342.06
253.24
213.28
231.06
259.32
162.04
176.26
177.68
348.78
Other Current Liabilities
251.20
278.14
217.86
277.52
383.17
881.39
1,140.70
1,084.78
865.86
810.72
Short Term Borrowings
0.00
0.00
0.00
0.00
1,911.82
77.81
158.76
130.25
199.28
173.64
Short Term Provisions
0.49
0.37
0.43
0.42
0.36
0.60
6.46
5.99
3.51
10.35
Total Liabilities
4,644.48
4,467.77
4,233.12
4,106.79
5,934.62
5,983.02
3,267.49
3,410.95
3,352.22
3,684.98
Net Block
1,539.96
1,631.70
1,592.13
1,601.62
1,571.14
1,631.97
1,811.97
1,755.46
1,556.78
2,272.64
Gross Block
4,181.18
3,951.04
3,612.01
3,274.69
2,911.02
2,628.39
2,569.65
2,214.27
1,804.66
3,296.38
Accumulated Depreciation
2,641.22
2,319.34
2,019.88
1,673.07
1,339.88
996.42
757.68
458.81
247.88
1,023.74
Non Current Assets
2,435.34
2,604.88
3,133.49
2,567.13
2,461.62
2,526.54
2,714.00
2,766.01
2,778.30
2,676.13
Capital Work in Progress
27.58
47.81
56.96
81.72
81.11
103.60
55.68
120.98
277.86
167.51
Non Current Investment
805.17
782.95
1,168.42
723.66
669.08
640.44
643.90
718.78
718.13
14.88
Long Term Loans & Adv.
62.35
141.92
175.16
153.68
132.94
115.82
161.91
125.38
185.15
146.98
Other Non Current Assets
0.28
0.50
140.82
6.45
7.35
34.71
40.54
45.41
40.38
74.12
Current Assets
2,209.14
1,862.89
1,099.63
1,539.66
3,473.00
3,456.48
553.49
644.94
573.92
1,008.85
Current Investments
1,723.07
1,230.42
736.86
1,071.36
34.10
2,995.66
0.00
0.00
0.00
89.14
Inventories
1.07
2.80
3.66
5.60
13.98
14.97
17.66
21.66
18.26
7.89
Sundry Debtors
180.73
145.12
52.42
5.52
29.33
120.77
390.44
345.11
285.86
566.80
Cash & Bank
189.06
350.89
168.64
330.62
3,089.50
153.00
31.60
50.93
41.60
105.62
Other Current Assets
115.21
39.05
22.29
87.77
306.09
172.08
113.79
227.24
228.20
239.40
Short Term Loans & Adv.
99.30
94.61
115.76
38.79
72.66
110.40
97.57
122.46
149.51
136.53
Net Current Assets
1,571.30
1,242.32
628.10
1,048.44
946.59
2,237.36
-914.47
-752.34
-672.41
-334.64
Total Assets
4,644.48
4,467.77
4,233.12
4,106.79
5,934.62
5,983.02
3,267.49
3,410.95
3,352.22
3,684.98

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Cash From Operating Activity
-409.59
453.35
332.77
467.30
439.92
246.24
292.90
324.61
83.34
226.29
PBT
141.56
90.44
156.13
278.61
109.57
-626.56
-108.30
-196.67
-237.97
-152.48
Adjustment
194.27
241.06
247.72
231.37
434.89
962.78
497.00
459.88
444.24
493.84
Changes in Working Capital
-789.47
78.51
-75.04
-76.39
-79.47
-74.83
-84.92
87.23
-141.88
-66.88
Cash after chg. in Working capital
-453.64
410.01
328.81
433.59
464.99
261.39
303.78
350.44
64.39
274.48
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
44.05
43.34
3.96
33.71
-25.07
-15.15
-10.88
-25.83
18.95
-48.19
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
274.14
-303.15
-382.29
541.72
792.45
-3,289.45
-132.81
-313.11
-511.05
-522.31
Net Fixed Assets
-107.03
-179.85
-206.13
-163.88
-159.56
-167.44
-204.34
1,185.79
149.06
-29.54
Net Investments
-352.34
-218.46
11.78
-2,071.59
2,965.83
-2,987.55
-256.51
-16.45
-346.10
-99.07
Others
733.51
95.16
-187.94
2,777.19
-2,013.82
-134.46
328.04
-1,482.45
-314.01
-393.70
Cash from Financing Activity
-1.38
0.00
-0.06
-2,002.63
-243.77
3,097.56
-165.70
-3.53
427.54
356.19
Net Cash Inflow / Outflow
-136.83
150.20
-49.58
-993.61
988.60
54.35
-5.61
7.97
-0.17
60.17
Opening Cash & Equivalents
175.77
25.57
75.14
1,068.24
79.64
25.30
30.91
22.93
23.11
31.28
Closing Cash & Equivalent
38.94
175.77
25.56
75.14
1,068.24
79.65
25.30
30.90
22.94
91.45

Financial Ratios

Consolidated /

Standalone
Description
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Book Value (Rs.)
24.23
23.63
23.30
22.58
21.15
20.56
9.54
10.75
13.11
14.57
ROA
2.18%
1.50%
3.13%
3.55%
1.22%
-4.20%
-4.40%
-5.81%
-6.44%
-4.92%
ROE
2.34%
1.57%
3.21%
4.61%
1.97%
-8.77%
-17.44%
-19.82%
-19.72%
-16.09%
ROCE
3.36%
2.18%
3.86%
4.98%
5.40%
-10.12%
0.23%
-3.24%
-5.15%
0.49%
Fixed Asset Turnover
0.49
0.49
0.52
0.56
0.65
0.60
0.64
0.67
0.45
0.58
Receivable days
30.02
19.40
5.90
3.67
15.23
59.87
87.47
85.65
136.88
108.35
Inventory Days
0.36
0.63
0.94
2.06
2.94
3.82
4.68
5.42
4.20
1.13
Payable days
0.00
0.00
0.00
0.00
68.10
59.37
48.65
57.56
97.56
69.54
Cash Conversion Cycle
30.38
20.03
6.84
5.74
-49.93
4.33
43.50
33.51
43.52
39.94
Total Debt/Equity
0.00
0.00
0.00
0.00
0.53
0.54
2.10
1.89
1.45
1.17
Interest Cover
123.03
259.40
340.41
6.31
1.34
-1.82
0.04
-0.76
-1.50
0.08

Top Investors:

News Update:


  • Hathway Cable & Data - Quarterly Results
    14th Jan 2025, 16:11 PM

    Read More

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