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 Revenue1,201.87818.79738.95612.76490.74 470.25444.86
Other Income24.7823.9716.8025.295.60 3.081.37
Total Income1,226.65842.75755.75638.04496.34 473.33446.24
Total Expenditure924.61594.90521.12432.81373.27 358.22323.29
Operating Profit302.04247.85234.63205.23123.06 115.11122.94
Interest28.0839.1531.4655.6538.49 29.6329.56
PBDT273.96208.70203.17149.5884.58 85.4993.38
Depreciation131.66125.21109.4693.3968.19 58.7651.37
PBT & Exceptional Items142.3083.4993.7156.1916.38 26.7242.02
Exceptional Items-55.00-55.00-4.24-- --
Profit before Tax87.3028.4989.4756.1916.38 26.7242.02
Provision for Tax41.6414.0330.4016.101.50 9.4315.24
Profit after Tax45.6714.4659.0740.0914.89 17.2926.78
 
LiabilitiesR Cr
Share Capital112.46112.46112.4698.3598.35 2.002.00
Total Reserves587.44551.21550.21293.13253.88 331.03314.70
Shareholder's Funds699.91663.67662.67391.47352.22 333.03316.70
Long Term Borrowings61.6999.5857.27201.36235.26 135.71179.38
Other Non Current Liabilities57.7879.69124.49145.03123.80 20.5315.78
Current Liabilities904.78634.96546.94548.55486.88 402.34330.48
Total Debt*-262.29253.09463.39390.08 262.53286.95
Total Liabilities1,724.151,477.901,391.371,286.411,198.16 891.60842.34
 
AssetsR Cr
Net Block566.32583.86628.95613.78552.01 451.41439.92
Non Current Investments217.69206.80192.72155.25136.43 125.63105.29
Other Non-Current Assets80.4976.5274.7759.9153.73 30.2835.94
Current Investments0.731.092.79-2.03 2.031.72
Cash and Bank22.22117.25108.5684.8066.01 49.7431.70
Other Current Assets836.70492.37383.57372.67387.95 232.52227.78
Net Current Assets-45.12-24.25-52.01-91.08-30.89 -118.05-69.28
Miscellaneous Exp. Not Written Off----- --
Total Assets1,724.151,477.901,391.371,286.411,198.16 891.60842.34
 
Cash FlowR Cr
From Operations-177.90265.05118.6254.16 170.73148.92
From Investing Activities--126.08-223.88-197.07-199.65 -84.46-213.70
From Finance Activities--8.27-21.8255.37159.51 -68.2460.99
Net Inflow/Outflow-43.5619.36-23.0914.02 18.04-3.79
 
Key Ratios
Adjusted EPS (Rs)4.061.295.254.081.51 86.47133.88
Adjusted Book Value (Rs)62.2359.0158.9239.8135.82 1,665.131,583.52
Dividend per Share (Rs)-1.001.001.002.00 0.000.00
Cash Flow per Share (Rs)-15.8223.5712.065.51 853.66744.61
Debt to Equity0.090.400.381.181.11 0.790.91
Current Ratio0.950.960.900.830.94 0.710.79
ROCE (%)-7.3513.6614.008.20 9.4013.50
RONW (%)6.672.1811.2110.784.34 5.329.42
Operating Margin (%)25.1330.2731.7533.4925.08 24.4827.64
Net Margin (%)3.721.727.826.283.00 3.656.00
Revenue Growth (%)53.8810.8020.5924.864.36 5.7130.11
Net Profit Growth (%)-11.61-75.5147.35169.28-13.91 -35.41-14.64
EPS Growth (%)-11.61-75.5128.85169.27-98.25 -35.41-27.74
Book Value Growth (%)-0.1569.2811.145.76 5.1525.90
 
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 / Earnings19.1153.3426.930.000.00 0.000.00
Price / Book Value1.251.162.400.000.00 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