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 77.75 -8.10  | -9.44% -4.54% 17.74 872.71
NSE Price: Oct 15, 15:59 Change R    |  % 1-Year Change P/E Market Cap (R Cr)
NSE Oct 15, 15:59 77.75 -8.10 -9.44% 90.00 85.85 982,449 73.40 - 91.95
BSE Oct 15, 2019 77.60 -8.05 -9.40% 89.80 85.65 118,163 73.05 - 92.35
Exchange & Time Last Price      Day Change Open Prev Close Volume    1-Day Range
SUBSCRIBE TO THE FREE 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)77.7569.25139.00-- --
High Price (Rs)107.45169.95198.10-- --
Low Price (Rs)53.0556.90126.25-- --
Market Cap (Rs Cr)872.71771.501,590.790.000.00 0.000.00
Price / Earnings17.7440.8626.040.000.00 0.000.00
Price / Book Value1.231.162.420.000.00 0.000.00
Dividend Yield (%)1.291.460.71-- --
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
0.83
Piotroski F-Score
6
Modified C-Score
2
1-Year Price to Earnings
17.74
1-Year Price to Book
1.23
Earnings Yield
EBIT / Enterprise value
13.94%
PEG
Price / Earnings to growth ratio
Not available
Related Stocks
  Current Price   Chng %
Delta Corp R170.85 0.00%
Den Networks R50.55 +0.60%
Dish TV India R16.90 +3.36%
Entertainment Network R245.45 -3.95%
INOX Leisure R333.60 -0.12%
Network 18 Media & Inv R20.00 -1.48%
Prime Focus R51.05 +19.98%
TV Today R297.15 -2.51%
TV18 Broadcast R21.75 -0.68%
Wonderla Holidays R289.55 +2.46%
As on Oct 15, 15:59