Nifty
Sensex
:
:
11600.20
39090.03
326.00 (2.89%)
1075.41 (2.83%)

TV Broadcasting & Software Production

Rating :
55/99  (View)

BSE: 540602 | NSE: GTPL

70.30
0.25 (0.36%)
23-Sep-2019 | 3:53PM
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  •  70.05
  •  74.00
  •  70.00
  •  70.05
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  31893
  •  22.42
  •  107.45
  •  53.05

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 788.37
  • 22.55
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 994.74
  • 1.43%
  • 1.13

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 78.83%
  • 1.34%
  • 7.47%
  • FII
  • DII
  • Others
  • 0%
  • 0.28%
  • 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
Jun 19
Jun 18
Var%
Mar 19
Mar 18
Var%
Dec 18
Dec 17
Var%
Sep 18
Sep 17
Var%
Net Sales
445.47
296.91
50.04%
322.43
0.00
0.00
314.50
0.00
0.00
312.44
0.00
0.00
Expenses
338.74
219.42
54.38%
245.13
0.00
0.00
236.61
0.00
0.00
227.24
0.00
0.00
EBITDA
106.74
77.49
37.75%
77.29
0.00
0.00
77.89
0.00
0.00
85.20
0.00
0.00
EBIDTM
23.96%
26.10%
23.97%
0.00%
24.77%
0.00%
27.27%
0.00%
Other Income
8.82
6.64
32.83%
26.32
0.00
0.00
5.41
0.00
0.00
4.96
0.00
0.00
Interest
12.45
16.12
-22.77%
11.16
0.00
0.00
5.86
0.00
0.00
17.91
0.00
0.00
Depreciation
52.80
47.57
10.99%
58.19
0.00
0.00
46.58
0.00
0.00
49.58
0.00
0.00
PBT
50.31
20.43
146.26%
-30.60
0.00
-
30.86
0.00
0.00
22.67
0.00
0.00
Tax
17.24
7.50
129.87%
-6.97
0.00
-
11.32
0.00
0.00
6.60
0.00
0.00
PAT
33.07
12.93
155.76%
-23.63
0.00
-
19.54
0.00
0.00
16.07
0.00
0.00
PATM
7.42%
4.35%
-7.33%
0.00%
6.21%
0.00%
5.14%
0.00%
EPS
2.62
1.19
120.17%
-2.46
0.00
-
1.65
0.00
0.00
1.30
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
1,394.84
1,245.82
1,091.27
907.70
736.37
622.76
577.17
453.21
358.11
Net Sales Growth
369.79%
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
1,394.84
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
1,047.72
927.64
795.42
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
43.89
41.78
25.58
22.65
16.49
13.60
11.16
% Of Sales
-
5.94%
4.02%
4.60%
3.47%
3.64%
2.86%
3.00%
3.12%
EBITDA
347.12
318.18
295.85
211.98
153.75
144.83
154.23
107.57
71.32
EBITDA Margin
24.89%
25.54%
27.11%
23.35%
20.88%
23.26%
26.72%
23.74%
19.92%
Other Income
45.51
43.33
22.09
34.13
7.92
9.43
2.14
2.05
1.23
Interest
47.38
51.36
42.85
63.63
46.53
37.41
38.42
20.19
10.74
Depreciation
207.15
201.92
171.07
139.44
107.28
83.78
71.59
28.96
16.83
PBT
73.24
108.23
104.01
43.04
7.85
33.08
46.35
60.48
44.97
Tax
28.19
18.45
41.40
14.54
4.43
12.75
21.73
18.71
13.04
Tax Rate
38.49%
42.55%
41.50%
33.78%
56.43%
38.54%
46.88%
30.94%
29.00%
PAT
45.05
19.00
63.07
42.54
7.27
16.55
23.87
38.20
30.10
PAT before Minority Interest
34.55
24.91
58.37
28.50
3.42
20.33
24.62
41.77
31.93
Minority Interest
-10.50
-5.91
4.70
14.04
3.85
-3.78
-0.75
-3.57
-1.83
PAT Margin
3.23%
1.53%
5.78%
4.69%
0.99%
2.66%
4.14%
8.43%
8.41%
PAT Growth
248.41%
-69.87%
48.26%
485.14%
-56.07%
-30.67%
-37.51%
26.91%
 
Unadjusted EPS
3.11
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
1,309.17
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
35.08
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
534.16
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
31.16
41.78
40.98
59.85
70.99
83.85
41.16
Short Term Loans & Adv.
52.53
41.95
65.88
41.15
29.00
41.71
36.65
27.68
Net Current Assets
-388.66
-384.70
-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
376.46
265.68
225.07
PBT
43.25
97.80
40.78
8.13
Adjustment
350.81
228.04
223.55
169.10
Changes in Working Capital
-47.37
91.44
15.88
52.27
Cash after chg. in Working capital
346.69
417.28
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
-326.14
-271.83
-366.16
Net Fixed Assets
-68.43
-116.09
-160.47
Net Investments
-12.38
-40.26
-16.79
Others
-154.11
-169.79
-94.57
Cash from Financing Activity
-5.37
-30.53
20.57
165.87
Net Cash Inflow / Outflow
44.16
19.80
14.42
24.78
Opening Cash & Equivalents
79.34
65.94
51.52
61.05
Closing Cash & Equivalent
123.50
85.73
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%
14.86%
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
3.33
1.68
1.17
1.88
2.21
4.00
5.19

News Update


  • GTPL Hathway acquires SCOD18
    6th Aug 2019, 14:08 PM

    SCOD18 is acquired with an object of enhancing its footprint in neighboring state - Maharashtra

    Read More
  • GTPL Hathway reports over 2-fold jump in Q1 consolidated net profit
    11th Jul 2019, 12:43 PM

    Total consolidated income of the company increased by 49.66% at Rs 454.30 crore for Q1FY20

    Read More
  • GTPL Hathway adds 15,000 net broadband subscribers in Q1FY20
    11th Jul 2019, 11:25 AM

    The total subscribers as on June 30, 2019 were 3,40,000

    Read More
  • GTPL Hathway - Quarterly Results
    10th Jul 2019, 16:44 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.