Nifty
Sensex
:
:
11910.15
40412.57
53.35 (0.45%)
172.69 (0.43%)

TV Broadcasting & Software Production

Rating :
51/99  (View)

BSE: 540602 | NSE: GTPL

63.95
-1.15 (-1.77%)
11-Dec-2019 | 3:59PM
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  •  64.30
  •  65.15
  •  63.50
  •  65.10
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  23011
  •  14.72
  •  95.80
  •  53.05

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 714.14
  • 14.52
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 920.51
  • 1.57%
  • 1.01

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 78.83%
  • 1.29%
  • 7.55%
  • FII
  • DII
  • Others
  • 0%
  • 0.25%
  • 12.08%

Chart

Price | P:E | P:BV | EV:EBITDA

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • 14.88
  • 11.13

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • 17.05
  • 8.46

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • 2.80
  • -23.56

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • -

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • -

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • -

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Sep 19
Sep 18
Var%
Jun 19
Jun 18
Var%
Mar 19
Mar 18
Var%
Dec 18
Dec 17
Var%
Net Sales
608.99
312.44
94.91%
445.47
296.91
50.04%
322.43
0.00
0.00
314.50
0.00
0.00
Expenses
489.29
227.24
115.32%
338.74
219.84
54.08%
245.13
0.00
0.00
236.61
0.00
0.00
EBITDA
119.71
85.20
40.50%
106.74
77.07
38.50%
77.29
0.00
0.00
77.89
0.00
0.00
EBIDTM
19.66%
27.27%
23.96%
25.96%
23.97%
0.00%
24.77%
0.00%
Other Income
7.36
4.96
48.39%
8.82
6.64
32.83%
26.32
0.00
0.00
5.41
0.00
0.00
Interest
9.27
17.91
-48.24%
12.45
15.70
-20.70%
11.16
0.00
0.00
5.86
0.00
0.00
Depreciation
56.87
49.58
14.70%
52.80
47.57
10.99%
58.19
0.00
0.00
46.58
0.00
0.00
PBT
60.93
22.67
168.77%
50.31
20.43
146.26%
-30.60
0.00
-
30.86
0.00
0.00
Tax
25.63
6.60
288.33%
17.24
7.50
129.87%
-6.97
0.00
-
11.32
0.00
0.00
PAT
35.30
16.07
119.66%
33.07
12.93
155.76%
-23.63
0.00
-
19.54
0.00
0.00
PATM
5.80%
5.14%
7.42%
4.35%
-7.33%
0.00%
6.21%
0.00%
EPS
2.57
1.30
97.69%
2.62
1.19
120.17%
-2.46
0.00
-
1.65
0.00
0.00

Annual Results

Standalone Figures in Rs. Crores /

Consolidated
Description
TTM
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Net Sales
1,691.39
1,245.82
1,091.27
907.70
736.37
622.76
577.17
453.21
358.11
Net Sales Growth
177.57%
14.16%
20.22%
23.27%
18.24%
7.90%
27.35%
26.56%
 
Cost Of Goods Sold
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Gross Profit
1,691.39
1,245.82
1,091.27
907.70
736.37
622.76
577.17
453.21
358.11
GP Margin
100.00%
100%
100%
100%
100%
100%
100%
100%
100%
Total Expenditure
1,309.77
927.64
795.82
695.72
582.62
477.93
422.94
345.64
286.79
Power & Fuel Cost
-
7.63
6.35
5.90
5.17
4.24
3.66
2.80
1.89
% Of Sales
-
0.61%
0.58%
0.65%
0.70%
0.68%
0.63%
0.62%
0.53%
Employee Cost
-
147.11
126.12
108.44
80.83
59.66
49.22
35.84
28.29
% Of Sales
-
11.81%
11.56%
11.95%
10.98%
9.58%
8.53%
7.91%
7.90%
Manufacturing Exp.
-
617.50
542.13
475.20
369.16
317.50
285.57
225.21
199.80
% Of Sales
-
49.57%
49.68%
52.35%
50.13%
50.98%
49.48%
49.69%
55.79%
General & Admin Exp.
-
41.60
41.10
39.86
83.07
31.74
28.08
27.39
20.82
% Of Sales
-
3.34%
3.77%
4.39%
11.28%
5.10%
4.87%
6.04%
5.81%
Selling & Distn. Exp.
-
39.83
35.83
24.55
18.81
42.14
39.92
40.80
24.85
% Of Sales
-
3.20%
3.28%
2.70%
2.55%
6.77%
6.92%
9.00%
6.94%
Miscellaneous Exp.
-
73.97
44.28
41.78
25.58
22.65
16.49
13.60
11.16
% Of Sales
-
5.94%
4.06%
4.60%
3.47%
3.64%
2.86%
3.00%
3.12%
EBITDA
381.63
318.18
295.45
211.98
153.75
144.83
154.23
107.57
71.32
EBITDA Margin
22.56%
25.54%
27.07%
23.35%
20.88%
23.26%
26.72%
23.74%
19.92%
Other Income
47.91
43.33
22.09
34.13
7.92
9.43
2.14
2.05
1.23
Interest
38.74
51.36
42.45
63.63
46.53
37.41
38.42
20.19
10.74
Depreciation
214.44
201.92
171.07
139.44
107.28
83.78
71.59
28.96
16.83
PBT
111.50
108.23
104.01
43.04
7.85
33.08
46.35
60.48
44.97
Tax
47.22
18.45
41.40
14.54
4.43
12.75
21.73
18.71
13.04
Tax Rate
42.35%
42.55%
41.50%
33.78%
56.43%
38.54%
46.88%
30.94%
29.00%
PAT
64.28
19.00
63.07
42.54
7.27
16.55
23.87
38.20
30.10
PAT before Minority Interest
49.08
24.91
58.37
28.50
3.42
20.33
24.62
41.77
31.93
Minority Interest
-15.20
-5.91
4.70
14.04
3.85
-3.78
-0.75
-3.57
-1.83
PAT Margin
3.80%
1.53%
5.78%
4.69%
0.99%
2.66%
4.14%
8.43%
8.41%
PAT Growth
121.66%
-69.87%
48.26%
485.14%
-56.07%
-30.67%
-37.51%
26.91%
 
Unadjusted EPS
4.38
1.68
5.61
4.10
0.75
2.09
3.31
6.44
5.21

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Shareholder's Funds
664.78
657.68
387.24
337.80
333.08
317.87
255.47
191.21
Share Capital
112.46
112.46
98.34
98.34
2.00
2.00
1.69
1.49
Total Reserves
552.31
545.22
288.89
239.45
331.08
315.87
253.78
189.72
Non-Current Liabilities
210.64
236.52
392.32
364.20
199.66
252.18
207.03
72.18
Secured Loans
113.39
69.11
208.04
240.71
147.79
197.83
156.85
45.41
Unsecured Loans
39.26
41.18
26.60
11.75
20.83
30.68
37.66
18.16
Long Term Provisions
9.25
8.30
7.05
3.75
3.22
1.50
0.70
0.59
Current Liabilities
1,024.55
918.86
869.01
695.13
533.82
444.97
294.18
189.78
Trade Payables
299.19
195.88
137.15
123.59
129.12
93.05
67.59
69.54
Other Current Liabilities
588.46
513.48
466.18
465.21
327.89
294.48
188.99
97.62
Short Term Borrowings
125.42
187.09
246.37
96.56
70.98
53.75
35.47
20.21
Short Term Provisions
11.48
22.40
19.31
9.76
5.82
3.70
2.12
2.42
Total Liabilities
1,936.40
1,843.33
1,677.03
1,439.32
1,114.94
1,058.25
793.26
485.58
Net Block
1,214.03
1,210.08
1,053.65
904.15
696.34
674.07
479.91
302.79
Gross Block
2,035.62
1,837.38
1,521.43
1,256.69
930.62
822.27
556.50
350.53
Accumulated Depreciation
816.84
627.30
467.79
352.53
234.28
148.21
76.59
47.74
Non Current Assets
1,300.51
1,306.94
1,164.70
1,025.05
765.60
747.78
542.51
327.16
Capital Work in Progress
31.96
38.49
59.89
60.62
10.77
21.54
23.20
3.83
Non Current Investment
13.61
10.89
10.38
18.01
14.61
8.72
4.10
4.71
Long Term Loans & Adv.
30.90
32.85
37.32
42.27
39.21
38.72
28.93
14.28
Other Non Current Assets
10.01
14.63
3.46
0.00
4.67
4.74
6.38
1.56
Current Assets
635.89
536.39
512.33
414.27
349.33
310.47
250.75
158.41
Current Investments
1.09
2.79
0.01
0.74
0.03
0.00
0.00
0.38
Inventories
24.97
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Sundry Debtors
321.30
326.24
296.84
245.57
228.14
198.99
121.32
87.08
Cash & Bank
138.81
132.02
107.82
85.83
61.32
40.48
45.57
29.79
Other Current Assets
149.72
28.28
41.78
40.98
59.85
70.99
83.85
41.16
Short Term Loans & Adv.
52.53
47.06
65.88
41.15
29.00
41.71
36.65
27.68
Net Current Assets
-388.66
-382.47
-356.68
-280.85
-184.49
-134.51
-43.43
-31.37
Total Assets
1,936.40
1,843.33
1,677.03
1,439.32
1,114.93
1,058.25
793.26
485.57

Cash Flow

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 19
Mar 18
Mar 17
Mar 16
Cash From Operating Activity
284.44
412.29
265.68
225.07
PBT
43.25
97.80
40.78
8.13
Adjustment
350.81
246.54
223.55
169.10
Changes in Working Capital
-47.37
108.76
15.88
52.27
Cash after chg. in Working capital
346.69
453.10
280.22
229.50
Interest Paid
0.00
0.00
0.00
0.00
Tax Paid
-62.24
-40.81
-14.54
-4.43
Other Direct Exp. Paid
0.00
0.00
0.00
0.00
Extra & Other Items
0.00
0.00
0.00
0.00
Cash From Investing Activity
-234.92
-334.44
-271.83
-366.16
Net Fixed Assets
-68.43
-116.09
-160.47
Net Investments
-12.38
-40.26
-16.79
Others
-154.11
-178.09
-94.57
Cash from Financing Activity
-5.37
-64.44
20.57
165.87
Net Cash Inflow / Outflow
44.16
13.41
14.42
24.78
Opening Cash & Equivalents
79.34
65.94
51.52
61.05
Closing Cash & Equivalent
123.50
79.34
65.94
85.83

Financial Ratios

Standalone /

Consolidated
Description
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Book Value (Rs.)
59.11
58.48
39.38
34.35
1665.40
1589.34
1509.01
1287.61
ROA
1.32%
3.32%
1.83%
0.27%
1.87%
2.66%
6.53%
6.58%
ROE
3.77%
11.17%
7.86%
1.02%
6.25%
8.59%
18.70%
16.70%
ROCE
9.49%
14.82%
12.28%
7.41%
10.42%
13.73%
19.12%
18.79%
Fixed Asset Turnover
0.64
0.65
0.65
0.67
0.71
0.84
1.00
1.02
Receivable days
94.86
104.20
109.05
117.40
125.17
101.28
83.92
88.76
Inventory Days
7.32
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Payable days
88.97
68.87
63.07
79.27
79.85
65.10
74.98
93.36
Cash Conversion Cycle
13.20
35.33
45.98
38.13
45.32
36.18
8.94
-4.60
Total Debt/Equity
0.52
0.50
1.41
1.38
1.00
1.16
1.14
0.55
Interest Cover
1.84
3.35
1.68
1.17
1.88
2.21
4.00
5.19

News Update


  • GTPL Hathway acquires balance 49% stake in GTPL Shivshakti Network
    8th Nov 2019, 11:23 AM

    GTPL Shivshakti is acquired for ease of business operations

    Read More
  • GTPL Hathway acquires balance 49% stake in GTPL Video Vision
    8th Nov 2019, 10:38 AM

    GTPL Video Vision is acquired for ease of business operations

    Read More
  • GTPL Hathway reports over 2-fold jump in Q2 consolidated net profit
    15th Oct 2019, 10:55 AM

    Total income of the company increased by 94.19% at Rs 616.36 crore for Q2FY20

    Read More
  • GTPL Hathway - Quarterly Results
    14th Oct 2019, 18:25 PM

    Read More

Source: www.accordfintech.com. Price feed provided by www.nseindia.com and www.bseindia.com value addition by www.accordfintech.com. Intraday data delayed 15 minutes.

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