Search
You're invited to try out the new version of Value Research Online. Click here to begin: https://beta.valueresearchonline.com

GTPL Hathway

Sector: Services | Industry: Media & Entertainment
R 68.95 1.05  | 1.55% -13.49% 22.20 775.99
NSE Price: Sep 18, 15:59 Change R    |  % 1-Year Change P/E Market Cap (R Cr)
NSE Sep 18, 15:59 68.95 1.05 1.55% 68.70 67.90 24,029 67.05 - 69.15
BSE Sep 18, 2019 69.00 0.50 0.73% 69.00 68.50 2,485 68.00 - 70.00
Exchange & Time Last Price      Day Change Open Prev Close Volume    1-Day Range
GET STOCK UPDATES FROM VALUE RESEARCH IN YOUR INBOX
TTM Mar-19 Mar-18 Mar-17 Mar-16 Mar-15 Mar-14
Income StatementR Cr
Operating Revenue1,394.841,245.821,091.27907.70736.37 622.76577.17
Other Income45.5243.3322.0934.137.92 9.432.14
Total Income1,440.361,289.151,113.35941.83744.28 632.19579.30
Total Expenditure1,047.73927.65795.82695.72582.62 477.93422.94
Operating Profit392.64361.51317.54246.11161.66 154.26156.36
Interest47.3851.3642.4563.6346.53 37.4138.42
PBDT345.25310.15275.09182.48115.13 116.85117.94
Depreciation207.15201.92171.07139.44107.28 83.7871.59
PBT & Exceptional Items138.11108.23104.0143.047.85 33.0846.35
Exceptional Items-64.87-64.87-4.24-- --
Profit before Tax73.2443.3699.7743.047.85 33.0846.35
Provision for Tax28.1918.4541.4014.544.44 12.7521.73
Profit after Tax45.0524.9158.3728.503.42 20.3324.62
Minority Interest-10.50-5.914.7014.043.85 -3.78-0.75
Share of Associate0.40-0.11-1.97-2.250.28 0.160.15
Consolidated Profit34.9618.8861.1040.297.54 16.7024.02
 
LiabilitiesR Cr
Share Capital112.46112.46112.4698.3598.35 2.002.00
Total Reserves552.31552.31545.22288.89239.45 331.08315.87
Shareholder's Funds664.78664.78657.68387.24337.80 333.08317.87
Minority Interest36.4336.4330.2728.4642.19 48.3843.23
Long Term Borrowings152.64152.64110.30234.64252.46 168.62228.51
Other Non Current Liabilities153.58135.95184.46189.96146.88 31.0423.67
Current Liabilities1,024.551,024.55918.86869.01695.13 533.82444.97
Total Debt*-345.18328.31546.02466.01 331.63369.96
Total Liabilities2,031.982,014.351,901.571,709.321,474.46 1,114.931,058.25
 
AssetsR Cr
Net Block1,167.351,214.031,210.081,053.65904.15 696.34674.07
Non Current Investments13.6113.6110.8910.3818.01 14.618.72
Other Non-Current Assets215.13150.82144.21132.96138.02 54.6565.00
Current Investments1.091.092.790.010.74 0.03-
Cash and Bank138.81138.81132.02107.8285.83 61.3240.48
Other Current Assets495.99495.99401.58404.50327.70 287.98269.99
Net Current Assets-388.66-388.66-382.47-356.68-280.85 -184.49-134.51
Miscellaneous Exp. Not Written Off----- --
Total Assets2,031.982,014.351,901.571,709.321,474.46 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)3.111.685.434.100.77 83.52120.09
Adjusted Book Value (Rs)62.0559.1158.4839.3834.35 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 Equity0.230.520.501.411.38 1.001.16
Current Ratio0.620.620.580.590.60 0.650.70
ROCE (%)-9.4914.8212.287.41 10.4213.73
RONW (%)6.783.7711.177.861.02 6.258.59
Operating Margin (%)28.1529.0229.1027.1121.95 24.7727.09
Net Margin (%)3.131.935.243.030.46 3.224.25
Revenue Growth (%)23.3414.1620.2223.2718.24 7.9027.35
Net Profit Growth (%)-22.65-57.32104.84733.92-83.19 -17.43-41.06
EPS Growth (%)-40.26-69.1032.62434.42-99.08 -30.46-46.87
Book Value Growth (%)-1.0869.8414.641.42 4.7924.42
 
Market Cues
Close Price (Rs)68.9569.25139.00-- --
High Price (Rs)107.45169.95198.10-- --
Low Price (Rs)53.0556.90126.25-- --
Market Cap (Rs Cr)775.99771.501,590.790.000.00 0.000.00
Price / Earnings22.2040.8626.040.000.00 0.000.00
Price / Book Value1.111.162.420.000.00 0.000.00
Dividend Yield (%)1.451.460.71-- --
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
0.65
Piotroski F-Score
6
Modified C-Score
2
1-Year Price to Earnings
22.04
1-Year Price to Book
1.10
Earnings Yield
EBIT / Enterprise value
12.36%
PEG
Price / Earnings to growth ratio
Not available
Related Stocks
  Current Price   Chng %
Delta Corp R173.65 +1.31%
Den Networks R72.40 -4.99%
Dish TV India R21.50 -2.05%
Entertainment Network R348.10 -1.82%
INOX Leisure R301.00 +0.99%
Network 18 Media & Inv R24.60 -1.40%
Prime Focus R48.85 +1.35%
TV Today R292.30 -1.76%
TV18 Broadcast R22.10 -0.90%
Wonderla Holidays R266.00 +0.36%
As on Sep 18, 15:59