Search
The transition of Value Research Online has been postponed to take care of some user concerns.
You are welcome to try out the new site at https://beta.valueresearchonline.com

GTPL Hathway

Sector: Services | Industry: Media & Entertainment
R 70.20 -0.60  | -0.85% -20.86% 16.07 790.62
NSE Price: Nov 11, 15:40 Change R    |  % 1-Year Change P/E Market Cap (R Cr)
NSE Nov 11, 15:40 70.20 -0.60 -0.85% 70.75 70.80 7,154 70.10 - 70.90
BSE Nov 11, 2019 70.30 -0.20 -0.28% 70.30 70.50 17 70.30 - 70.30
Exchange & Time Last Price      Day Change Open Prev Close Volume    1-Day Range
SUBSCRIBE TO THE VALUE RESEARCH STOCK INSIGHT NEWSLETTER
TTM Mar-19 Mar-18 Mar-17 Mar-16 Mar-15 Mar-14
Income StatementR Cr
Operating Revenue1,691.391,245.821,091.27907.70736.37 622.76577.17
Other Income47.9343.3322.0934.137.92 9.432.14
Total Income1,739.321,289.151,113.35941.83744.28 632.19579.30
Total Expenditure1,309.77927.65795.82695.72582.62 477.93422.94
Operating Profit429.55361.51317.54246.11161.66 154.26156.36
Interest38.7451.3642.4563.6346.53 37.4138.42
PBDT390.81310.15275.09182.48115.13 116.85117.94
Depreciation214.44201.92171.07139.44107.28 83.7871.59
PBT & Exceptional Items176.37108.23104.0143.047.85 33.0846.35
Exceptional Items-64.87-64.87-4.24-- --
Profit before Tax111.5043.3699.7743.047.85 33.0846.35
Provision for Tax47.2218.4541.4014.544.44 12.7521.73
Profit after Tax64.2824.9158.3728.503.42 20.3324.62
Minority Interest-15.20-5.914.7014.043.85 -3.78-0.75
Share of Associate0.10-0.11-1.97-2.250.28 0.160.15
Consolidated Profit49.1918.8861.1040.297.54 16.7024.02
 
LiabilitiesR Cr
Share Capital112.46112.46112.4698.3598.35 2.002.00
Total Reserves596.71552.31545.22288.89239.45 331.08315.87
Shareholder's Funds709.17664.78657.68387.24337.80 333.08317.87
Minority Interest46.3536.4330.2728.4642.19 48.3843.23
Long Term Borrowings104.44152.64110.30234.64252.46 168.62228.51
Other Non Current Liabilities136.26135.95184.46189.96146.88 31.0423.67
Current Liabilities1,363.421,024.55918.86869.01695.13 533.82444.97
Total Debt*-345.18328.31546.02466.01 331.63369.96
Total Liabilities2,359.642,014.351,901.571,709.321,474.46 1,114.931,058.25
 
AssetsR Cr
Net Block1,261.391,214.031,210.081,053.65904.15 696.34674.07
Non Current Investments13.7113.6110.8910.3818.01 14.618.72
Other Non-Current Assets247.46150.82144.21132.96138.02 54.6565.00
Current Investments0.731.092.790.010.74 0.03-
Cash and Bank74.01138.81132.02107.8285.83 61.3240.48
Other Current Assets762.34495.99401.58404.50327.70 287.98269.99
Net Current Assets-526.34-388.66-382.47-356.68-280.85 -184.49-134.51
Miscellaneous Exp. Not Written Off----- --
Total Assets2,359.642,014.351,901.571,709.321,474.46 1,114.931,058.25
 
Cash FlowR Cr
From Operations-284.44412.29265.68225.07 208.62217.85
From Investing Activities--234.92-334.44-271.83-366.16 -95.99-262.55
From Finance Activities--5.37-64.4420.57165.87 -91.7939.61
Net Inflow/Outflow-44.1613.4114.4224.78 20.84-5.09
 
Key Ratios
Adjusted EPS (Rs)4.371.685.434.100.77 83.52120.09
Adjusted Book Value (Rs)63.0659.1158.4839.3834.35 1,665.401,589.34
Dividend per Share (Rs)-1.001.001.002.00 0.000.00
Cash Flow per Share (Rs)-25.2936.6627.0122.89 1,043.101,089.23
Debt to Equity0.150.520.501.411.38 1.001.16
Current Ratio0.610.620.580.590.60 0.650.70
ROCE (%)-9.4914.8212.287.41 10.4213.73
RONW (%)9.293.7711.177.861.02 6.258.59
Operating Margin (%)25.4029.0229.1027.1121.95 24.7727.09
Net Margin (%)3.701.935.243.030.46 3.224.25
Revenue Growth (%)44.7614.1620.2223.2718.24 7.9027.35
Net Profit Growth (%)4.13-57.32104.84733.92-83.19 -17.43-41.06
EPS Growth (%)-19.68-69.1032.62434.42-99.08 -30.46-46.87
Book Value Growth (%)-1.0869.8414.641.42 4.7924.42
 
Market Cues
Close Price (Rs)70.2069.25139.00-- --
High Price (Rs)95.80169.95198.10-- --
Low Price (Rs)53.0556.90126.25-- --
Market Cap (Rs Cr)790.62771.501,590.790.000.00 0.000.00
Price / Earnings16.0740.8626.040.000.00 0.000.00
Price / Book Value1.111.162.420.000.00 0.000.00
Dividend Yield (%)1.421.460.71-- --
TTM (Trailing Twelve Months) data based on income statement of last 4 quarters and interim half yearly balance sheet.
*Total Debt is long term borrowings plus short term borrowings plus current maturities of long term borrowings.
Essential checks
Altman Z-Score
0.76
Piotroski F-Score
6
Modified C-Score
2
1-Year Price to Earnings
16.07
1-Year Price to Book
1.11
Earnings Yield
EBIT / Enterprise value
15.09%
PEG
Price / Earnings to growth ratio
Not available
Related Stocks
  Current Price   Chng %
Delta Corp R199.65 +2.25%
Den Networks R44.65 +0.56%
Dish TV India R15.00 +9.49%
Entertainment Network R249.70 -0.02%
INOX Leisure R365.35 -0.69%
Network 18 Media & Inv R23.35 0.00%
Prime Focus R85.00 +1.01%
TV Today R302.90 +1.14%
TV18 Broadcast R23.25 -0.21%
Wonderla Holidays R282.30 +2.23%
As on Nov 11, 16:00